Applied Industrial Financial Statements (AIT)
|
|
|
|
Report date
|
|
|
30.06.2022 |
12.08.2022 |
11.08.2023 |
16.08.2024 |
10.09.2024 |
|
25.10.2024 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
3 811 |
3 811 |
4 413 |
4 479 |
4 479 |
|
4 519 |
|
Operating Income, bln rub |
|
|
357.9 |
357.9 |
473.2 |
510.7 |
495.8 |
|
515.4 |
|
EBITDA, bln rub |
? |
|
409.6 |
410.8 |
520.4 |
563.1 |
548.1 |
|
550.1 |
|
Net profit, bln rub |
? |
|
257.4 |
257.4 |
346.7 |
385.8 |
385.8 |
|
391.1 |
|
|
OCF, bln rub |
? |
|
187.6 |
187.6 |
344.0 |
371.4 |
371.4 |
|
366.2 |
|
CAPEX, bln rub |
? |
|
18.1 |
18.1 |
26.5 |
24.9 |
24.9 |
|
20.6 |
|
FCF, bln rub |
? |
|
169.4 |
169.4 |
317.5 |
346.5 |
346.5 |
|
345.6 |
|
Dividend payout, bln rub
|
|
|
51.8 |
51.8 |
53.4 |
55.9 |
55.9 |
|
42.9 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
Dividend payout ratio, %
|
|
|
20.1% |
20.1% |
15.4% |
14.5% |
14.5% |
|
11.0% |
|
|
OPEX, bln rub |
|
|
749.1 |
749.1 |
813.8 |
773.6 |
840.8 |
|
820.8 |
|
Cost of production, bln rub |
|
|
2 704 |
2 704 |
3 126 |
3 195 |
3 143 |
|
3 183 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
26.3 |
26.8 |
24.8 |
20.5 |
20.5 |
|
34.7 |
|
|
Assets, bln rub |
|
|
1 468 |
2 453 |
2 743 |
2 952 |
2 952 |
|
3 003 |
|
Net Assets, bln rub |
? |
|
1 149 |
1 149 |
1 458 |
1 689 |
1 689 |
|
1 752 |
|
Debt, bln rub |
|
|
0.000 |
689.3 |
622.1 |
734.9 |
734.9 |
|
597.3 |
|
Cash, bln rub |
|
|
184.5 |
184.5 |
344.0 |
460.6 |
460.6 |
|
538.5 |
|
Net debt, bln rub |
|
|
-184.5 |
504.9 |
278.1 |
274.3 |
274.3 |
|
58.8 |
|
|
Ordinary share price, rub |
|
|
96.2 |
96.2 |
144.8 |
194.0 |
194.0 |
|
155.0 |
|
Number of ordinary shares, mln |
|
|
38.8 |
38.5 |
38.6 |
38.7 |
38.7 |
|
38.4 |
|
|
Market cap, bln rub |
|
|
3 727 |
3 700 |
5 589 |
7 502 |
7 502 |
|
5 952 |
|
EV, bln rub |
? |
|
3 543 |
4 205 |
5 867 |
7 777 |
7 777 |
|
6 010 |
|
Book value, bln rub |
|
|
1 149 |
336 |
644 |
824 |
824 |
|
885 |
|
|
EPS, rub |
? |
|
6.64 |
6.69 |
8.98 |
9.98 |
9.98 |
|
10.2 |
|
FCF/share, rub |
|
|
4.37 |
4.40 |
8.23 |
8.96 |
8.96 |
|
9.00 |
|
BV/share, rub |
|
|
29.7 |
8.72 |
16.7 |
21.3 |
21.3 |
|
23.1 |
|
|
EBITDA margin, % |
? |
|
10.7% |
10.8% |
11.8% |
12.6% |
12.2% |
|
12.2% |
|
Net margin, % |
? |
|
6.76% |
6.76% |
7.86% |
8.61% |
8.61% |
|
8.65% |
|
FCF yield, % |
? |
|
4.55% |
4.58% |
5.68% |
4.62% |
4.62% |
|
5.81% |
|
ROE, % |
? |
|
22.4% |
22.4% |
23.8% |
22.8% |
22.8% |
|
22.3% |
|
ROA, % |
? |
|
17.5% |
10.5% |
12.6% |
13.1% |
13.1% |
|
13.0% |
|
|
P/E |
? |
|
14.5 |
14.4 |
16.1 |
19.4 |
19.4 |
|
15.2 |
|
P/FCF |
|
|
22.0 |
21.8 |
17.6 |
21.7 |
21.7 |
|
17.2 |
|
P/S |
? |
|
0.98 |
0.97 |
1.27 |
1.67 |
1.67 |
|
1.32 |
|
P/BV |
? |
|
3.24 |
11.0 |
8.67 |
9.11 |
9.11 |
|
6.72 |
|
EV/EBITDA |
? |
|
8.65 |
10.2 |
11.3 |
13.8 |
14.2 |
|
10.9 |
|
Debt/EBITDA |
|
|
-0.45 |
1.23 |
0.53 |
0.49 |
0.50 |
|
0.11 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0.48% |
0.48% |
0.60% |
0.56% |
0.56% |
|
0.46% |
|
| Applied Industrial shareholders |
