Apple Financial Statements (AAPL)

Applesmart-lab.ru %   2021 2022 2022 2023 2024   LTM ?
Report date 29.10.2021 24.09.2022 28.10.2022 03.11.2023 01.11.2024   01.11.2024
Currency USD USD USD USD USD   USD
Financial report URL  
Revenue, bln rub ? 365 817 394 328 394 328 383 285 391 035   361 414
Operating Income, bln rub 108 949 119 437 119 437 114 301 123 216   109 886
EBITDA, bln rub ? 120 233 130 207 130 541 125 820 134 661   115 647
Net profit, bln rub ? 94 680 99 803 99 803 96 995 93 736   72 368
OCF, bln rub ? 104 038 122 151 122 151 110 543 118 254   55 669
CAPEX, bln rub ? 11 085 10 708 10 708 10 959 9 447   5 059
FCF, bln rub ? 92 953 111 443 111 443 99 584 108 807   50 610
Dividend payout, bln rub 14 467 14 841 14 841 15 025 15 234   7 699
Ordinary share dividend yield, % 0.00% 0.00% 0.00% 0.00% 0.00%   0.00%
Dividend payout ratio, % 15.3% 14.9% 14.9% 15.5% 16.3%   10.6%
OPEX, bln rub 43 827 51 345 51 573 54 847 57 467   57 228
Cost of production, bln rub 212 981 223 546 223 546 214 137 210 352   194 300
R&D, bln rub 21 914 26 251 26 251 29 915 31 370   31 542
Interest expenses, bln rub 2 645 0.000 2 931 3 933 0.000   0.000
Assets, bln rub 351 002 352 755 352 755 352 583 364 980   364 980
Net Assets, bln rub ? 63 090 50 672 50 672 62 146 56 950   56 950
Debt, bln rub 136 522 120 069 132 480 111 088 106 629   106 629
Cash, bln rub 62 639 48 304 48 304 61 555 65 171   65 171
Net debt, bln rub 73 883 71 765 84 176 49 533 41 458   41 458
Ordinary share price, rub 146.9 150.4 150.4 171.2 227.8   172.7
Number of ordinary shares, mln 16 701 16 216 16 216 15 744 15 344   15 172
Market cap, bln rub 2 453 751 2 439 367 2 439 367 2 695 570 3 495 160   2 619 444
EV, bln rub ? 2 527 634 2 511 132 2 523 543 2 745 103 3 536 618   2 660 902
Book value, bln rub 63 090 50 672 50 672 62 146 56 950   56 950
EPS, rub ? 5.67 6.15 6.15 6.16 6.11   4.77
FCF/share, rub 5.57 6.87 6.87 6.33 7.09   3.34
BV/share, rub 3.78 3.12 3.12 3.95 3.71   3.75
EBITDA margin, % ? 32.9% 33.0% 33.1% 32.8% 34.4%   32.0%
Net margin, % ? 25.9% 25.3% 25.3% 25.3% 24.0%   20.0%
FCF yield, % ? 3.79% 4.57% 4.57% 3.69% 3.11%   1.93%
ROE, % ? 150.1% 197.0% 197.0% 156.1% 164.6%   127.1%
ROA, % ? 27.0% 28.3% 28.3% 27.5% 25.7%   19.8%
P/E ? 25.9 24.4 24.4 27.8 37.3   36.2
P/FCF 26.4 21.9 21.9 27.1 32.1   51.8
P/S ? 6.71 6.19 6.19 7.03 8.94   7.25
P/BV ? 38.9 48.1 48.1 43.4 61.4   46.0
EV/EBITDA ? 21.0 19.3 19.3 21.8 26.3   23.0
Debt/EBITDA 0.61 0.55 0.64 0.39 0.31   0.36
R&D/CAPEX, % 197.7% 245.2% 245.2% 273.0% 332.1%   623.5%
CAPEX/Revenue, % 3.03% 2.72% 2.72% 2.86% 2.42%   1.40%
Apple shareholders