Viad (VVI) Financials

$38.91

$-0.79 (-1.99%)

As on 04-Mar-2025 09:30EDT

Market cap

$1,186 Mln

Revenue (TTM)

$1,399 Mln

P/E Ratio

41.7

P/B Ratio

11.2

Div. Yield

0 %

Income Statement ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19
Operating Revenue	1,399.42	1,238.68	1,127.31	507.34	415.44	90.24
Cost of Revenue	1,257.37	1,130.18	838.12	554.27	1,063.29	1,281.53
Gross Profit	142.05	108.50	289.19	-46.93	-647.85	-1,191.28
Operating Expenses	106.19	14.04	13.42	11.69	8.69	10.87
Operating Profit (EBIT)	120.65	94.46	17.32	-60.52	-182.56	18.90
Other Income	--	--	--	0.12	0.38	0.37
Profit before Tax	66.28	43.07	34.62	-95.08	-360.86	26.11
Provision for Tax	22.42	18.80	9.97	-1.79	14.25	2.51
Profit after Tax (Net Income)	30.89	16.02	23.22	-93.29	-375.11	22.04
Minority Interest	-7.17	-6.85	-1.58	-0.08	-2.86	1.49
Consolidated Profit	--	--	11.09	-102.17	-374.09	22.04

Liabilities ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19
Shareholder's Funds	96.77	43.43	14.53	6.28	95.96	467.50
Minority Interest	-7.17	--	--	85.56	78.14	79.73
Non-Current Liabilities	561.51	770.17	777.43	765.22	576.17	216.50
Current Liabilities	307.66	229.80	211.12	175.13	97.73	548.79
Total Liabilities	1,503.49	1,137.32	1,090.35	1,037.63	853.22	1,318.69

Assets ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19
Non-Current Assets	886.24	901.55	850.79	840.01	761.97	1,057.79
Current Assets	309.59	235.78	239.56	197.62	91.26	260.90
Total Assets	1,503.49	1,137.32	1,090.35	1,037.63	853.22	1,318.69
Total Debt*	504.51	576.12	584.70	565.24	379.54	445.52
Net Current Assets	1.93	5.98	28.44	22.49	-6.48	-287.88

Cashflow ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19
Cash From Operating Activities	--	104.68	73.43	-37.85	-80.25	108.14
Cash Flow from Investing Activities	--	--	-63.27	-51.80	-6.77	-165.56
Cash from Financing Activities	--	-36.16	-6.13	107.89	66.29	73.47
Net Cash Inflow / Outflow	--	--	--	22.33	-20.03	17.11

Financials Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19
Adjusted EPS ($)	1.38	0.76	1.12	-4.50	-18.46	1.09
Cash EPS ($)	--	3.19	3.66	-1.91	-15.67	4.01
Adjusted Book Value ($)	--	2.07	0.70	0.30	4.72	23.15
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	5.00	3.55	-1.82	-3.95	5.35
Free Cash Flow per Share ($)	--	1.37	0.30	-4.62	-6.58	1.58

Profitability Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19
ROCE (%)	--	2.63	3.97	-17.82	-54.03	2.79
ROE (%)	43.52	55.27	223.14	-182.50	-133.15	4.88
ROA (%)	2.08	1.44	2.18	-9.87	-34.54	1.97
EBIT Margin (%)	8.09	7.35	6.17	-13.14	-82.47	20.94
Net Margin (%)	2.21	1.29	2.06	-18.38	-90.21	24.32
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19
Revenue Growth (%)	17.10	0.10	1.22	0.22	3.60	-0.93
EBIT Growth (%)	-68.54	30.99	204.31	80.55	-1,913.15	-75.01
Net Profit Growth (%)	49.43	-31.02	124.89	75.13	-1,802.31	-55.19
EPS Growth (%)	23.19	-0.32	1.25	0.76	-17.92	-0.55
Book Value Growth (%)	83.17	--	--	--	--	--

Valuation Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19
Price / Earnings	41.68	47.33	21.70	-9.51	-1.96	61.87
Price / Book Value	11.23	17.45	34.67	141.28	7.66	2.92
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	9.02	8.96	8.32	-107.92	-3.70	22.43
Close Price ($)	35.83	36.20	24.39	42.79	36.17	67.50
High Price ($)	40.27	37.93	46.25	52.73	70.23	72.27
Low Price ($)	22.88	17.10	24.14	33.93	11.25	48.07
Market Cap ($ Cr)	1,186.11	--	--	--	--	--

Solvency Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19
Debt to Equity	3.95	13.26	40.24	89.98	3.96	0.95
Short term debt to equity ratio	0.27	0.53	2.76	6.00	0.41	0.73
Current Ratio	1.01	1.03	1.13	1.13	0.93	0.48
Quick Ratio	0.97	0.98	1.08	1.08	0.84	0.44
Interest Coverage	2.42	1.90	1.99	-2.34	-19.15	1.37

Operating Efficiency Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19
Debtors to sales (%)	12.54	10.39	10.88	18.50	4.37	154.58
Asset Turnover	0.94	1.11	1.06	0.54	0.38	0.08
Receivable days	--	37.06	35.08	40.33	69.31	524.78
Inventory Days	--	3.38	4.22	5.70	4.46	4.83
Payable days	--	24.31	31.09	29.88	18.50	22.60
Cash Conversion Cycle	--	16.14	8.21	16.15	55.28	507.01

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement ($ Mln)