CONSTELLATION BRANDS, INC. STZ
We are an international producer and marketer of beer, wine, and spirits with operations in the U.S., Mexico, New Zealand, and Italy with powerful, consumer-connected, high-quality brands like Modelo Especial, Corona Extra, Pacifico, Victoria, Kim Crawford, Ruffino, The Prisoner Wine Company, Robert Mondavi Winery, Mi CAMPO, and High West. In the U.S., we are one of the top dollar share gainers among beverage alcohol suppliers. We are also the second-largest beer company and have the #1 beer brand, Modelo Especial, in dollar sales in the U.S. We continued to strengthen our leadership position in the U.S. beer market as the #1 dollar share gainer in the overall U.S. beer market, and the #2 dollar share gainer in the high-end. Within wine and spirits, we have implemented a multi-year strategy that repositioned this business to a portfolio of exclusively higher-end brands that we believe is positioned for long-term growth, aligned to our focus on consumer-led premiumization trends, and we continue to progressively expand our supply channels through DTC and international markets. The strength of our brands makes us a supplier of choice to many of our consumers and our Customers, which include wholesale distributors and retailers. We conduct our business through entities we wholly own as well as through a variety of joint ventures and other entities.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $9.14B | $10.21B | $9.96B | $9.45B | $8.82B | $8.61B | $8.34B | $8.12B | $7.58B | $7.32B |
| Cost of revenue | $4.43B | $4.89B | $4.94B | $4.68B | $4.11B | $4.15B | $4.19B | $4.04B | $3.77B | $3.80B |
| Gross profit | $4.71B | $5.31B | $5.02B | $4.77B | $4.71B | $4.47B | $4.15B | $4.08B | $3.81B | $3.52B |
| SG&A | $1.85B | $1.95B | $1.83B | $1.93B | $1.71B | $1.67B | $1.62B | $1.67B | $1.53B | $1.39B |
| Operating income | $2.72B | $354.9M | $3.17B | $2.84B | $2.33B | $2.79B | $2.15B | $2.41B | $2.28B | $2.39B |
| Interest expense | $361.6M | $418.4M | $443.6M | $415.9M | — | — | — | $379.1M | $334.3M | $335.1M |
| Pre-tax income | $2.38B | -$82.8M | $2.22B | $383.6M | $310.4M | $2.54B | -$945.2M | $4.14B | $2.34B | $2.08B |
| Income tax | $621.0M | $51.7M | $456.6M | $422.1M | $309.4M | $511.1M | $966.6M | $685.9M | $22.7M | $550.3M |
| Net income | $1.76B | -$31.1M | $1.77B | -$38.5M | $1.0M | $2.00B | -$11.8M | $3.44B | $2.30B | $1.53B |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $102.4M | $68.1M | $152.4M | $133.5M | $199.4M | $460.6M | $81.4M | $93.6M | $90.3M | $177.4M |
| Receivables | $658.2M | $736.5M | $832.8M | $901.6M | $899.0M | $785.3M | $864.8M | $846.9M | $776.2M | $737.0M |
| Inventory | $1.43B | $1.44B | $2.08B | $1.90B | $1.57B | $1.29B | $1.37B | $2.13B | $2.08B | $1.96B |
| Total current assets | $2.91B | $3.72B | $3.73B | $3.50B | $3.33B | $3.04B | $3.48B | $3.68B | $3.47B | $3.23B |
| Property, plant and equipment | — | — | — | — | — | $5.82B | $5.33B | $5.27B | $4.79B | $3.93B |
| Goodwill | $5.23B | $5.13B | $7.98B | $7.93B | $7.86B | $7.79B | $7.76B | $8.09B | $8.08B | $7.92B |
| Other intangibles | $2.53B | $2.53B | $2.73B | $2.73B | $2.76B | $2.73B | $2.72B | $3.20B | $3.30B | $3.38B |
| Total assets | $21.90B | $21.65B | $25.69B | $24.66B | $25.86B | $27.10B | $27.32B | $29.23B | $20.54B | $18.60B |
| Accounts payable | $960.2M | $939.8M | $1.11B | $941.5M | $899.2M | $460.0M | $557.6M | $616.7M | $592.2M | $559.8M |
| Short-term debt | $603.6M | $1.40B | $956.8M | $9.5M | $605.3M | $29.2M | $734.9M | $1.07B | $22.3M | $910.9M |
| Total current liabilities | $2.69B | $4.04B | $3.14B | $2.97B | $2.70B | $1.27B | $2.31B | $3.16B | $2.04B | $2.70B |
| Long-term debt | $9.69B | $9.29B | $10.68B | $11.29B | $9.49B | $10.41B | $11.21B | $11.76B | $9.42B | $7.72B |
| Total liabilities | $13.51B | $14.52B | $15.63B | $15.93B | $13.81B | $13.18B | $14.85B | $16.39B | $12.55B | $11.72B |
| Retained earnings | $13.57B | $12.60B | $13.42B | $12.34B | $14.51B | $15.12B | $13.70B | $14.28B | $9.16B | $7.31B |
| Total equity | $8.08B | $6.88B | $10.06B | $8.73B | $12.05B | $13.93B | $12.47B | $12.84B | $7.99B | $6.83B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $2.67B | $3.15B | $2.78B | $2.76B | $2.71B | $2.81B | $2.55B | $2.25B | $1.93B | $1.70B |
| Depreciation and amortisation | $420.0M | $447.0M | $429.2M | $387.0M | $342.4M | $299.1M | $332.2M | $339.1M | $299.7M | $247.9M |
| Stock-based compensation | $67.7M | $72.2M | $63.6M | $68.5M | $44.9M | $63.0M | $60.4M | $64.1M | $60.9M | $56.1M |
| Capital expenditure | $875.0M | $1.21B | $1.27B | $1.04B | $1.03B | $864.6M | $726.5M | $886.3M | $1.06B | $907.4M |
| Investing cash flow | $16.5M | -$974.8M | -$1.29B | -$999.4M | -$1.04B | -$87.9M | -$531.0M | -$4.83B | -$1.42B | -$1.46B |
| Financing cash flow | -$2.66B | -$2.26B | -$1.47B | -$1.82B | -$1.93B | -$2.35B | -$2.03B | $2.59B | -$601.2M | -$134.8M |
| Dividends paid | $715.7M | $731.8M | $653.8M | $587.7M | $573.0M | $575.0M | $569.2M | $557.7M | $400.1M | $315.1M |
| Buybacks | $924.1M | $1.12B | $249.7M | $1.70B | $1.39B | $0 | $50.0M | $504.3M | $1.04B | $1.12B |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0000016918-26-000023.
Others in SIC 2080
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| KO | COCA COLA CO | $378.92B | 29.0x | 1.9% |
| PEP | PEPSICO INC | $187.85B | 22.9x | 2.3% |
| KDP | Keurig Dr Pepper Inc. | $44.35B | 21.3x | 8.2% |
| BF-B | BROWN FORMAN CORP | $12.26B | 17.5x | -1.2% |
| PRMB | Primo Brands Corp | $7.97B | 137.5x | 29.3% |
| COCO | Vita Coco Company, Inc. | $3.16B | 46.3x | 18.2% |
| BRCC | BRC Inc. | $1.03B | — | 1.7% |
| WEST | Westrock Coffee Co | $756.6M | — | 39.8% |