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 |