Data is not available at this time.
Danone S.A. is a global leader in the packaged foods industry, specializing in dairy, plant-based products, specialized nutrition, and bottled water. The company operates through three core segments: Essential Dairy & Plant-Based, Specialized Nutrition, and Waters, each catering to distinct consumer needs. Its diversified portfolio includes well-known brands like Activia, Alpro, Aptamil, and evian, which leverage strong brand equity and distribution networks across retail, e-commerce, and healthcare channels. Danone’s revenue model is driven by volume sales in staple categories like yogurt and infant nutrition, complemented by premium offerings in plant-based alternatives and fortified beverages. The company holds a competitive edge in health-focused innovation, particularly in probiotics, hypoallergenic formulas, and sustainable packaging, aligning with shifting consumer preferences toward wellness and environmental responsibility. Geographically, Danone maintains a balanced presence in mature markets (Europe, North America) and high-growth regions (Asia Pacific, Latin America), though exposure to currency fluctuations and commodity costs remains a risk. Its market position is reinforced by strategic partnerships, such as licensing agreements with Dunkin' Donuts and Bailey's, and a focus on R&D to address nutritional gaps in infant and clinical nutrition.
Danone reported FY revenue of €27.4 billion, with net income of €2.0 billion, reflecting a net margin of approximately 7.4%. Operating cash flow stood at €3.8 billion, though capital expenditures of €923 million indicate ongoing investments in production and sustainability initiatives. The company’s profitability is tempered by input cost inflation and competitive pricing pressures in key markets.
Diluted EPS of €3.13 underscores Danone’s earnings stability, supported by its defensive sector exposure. However, elevated total debt of €14.8 billion against cash reserves of €1.5 billion suggests moderate leverage, necessitating disciplined cash flow management to sustain dividend payouts and debt servicing.
Danone’s balance sheet shows a debt-heavy structure, with total debt significantly outweighing cash equivalents. The company’s liquidity position is adequate, supported by operating cash flows, but its leverage ratio warrants monitoring, especially in a rising interest rate environment.
Growth is driven by premiumization in plant-based and specialized nutrition segments, offsetting stagnation in traditional dairy. The dividend payout of €2.15 per share reflects a commitment to shareholder returns, though yield sustainability depends on margin recovery and debt reduction.
With a market cap of €48.7 billion and a beta of 0.39, Danone is valued as a low-volatility defensive stock. Investors likely price in modest growth expectations, factoring in sector headwinds like inflation and muted volume growth in developed markets.
Danone’s strengths lie in its brand diversification, health-centric innovation, and global distribution reach. Near-term challenges include cost inflation and geopolitical risks, but long-term opportunities exist in expanding premium nutrition and sustainability-driven product lines.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |