Costco Wholesale Financial Statements (COST)
|
|
|
|
Report date
|
|
|
07.10.2020 |
06.10.2021 |
05.10.2022 |
11.10.2023 |
09.10.2024 |
|
09.10.2024 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
166 761 |
195 929 |
226 954 |
242 290 |
254 453 |
|
196 727 |
|
Operating Income, bln rub |
|
|
5 435 |
6 708 |
7 793 |
8 114 |
9 285 |
|
7 436 |
|
EBITDA, bln rub |
? |
|
7 366 |
8 918 |
10 275 |
11 136 |
12 146 |
|
9 422 |
|
Net profit, bln rub |
? |
|
4 002 |
5 007 |
5 844 |
6 292 |
7 367 |
|
5 716 |
|
|
OCF, bln rub |
? |
|
8 861 |
8 958 |
7 392 |
11 068 |
11 339 |
|
5 957 |
|
CAPEX, bln rub |
? |
|
2 810 |
3 588 |
3 891 |
4 323 |
4 710 |
|
2 639 |
|
FCF, bln rub |
? |
|
6 051 |
5 370 |
3 501 |
6 745 |
6 629 |
|
3 318 |
|
Dividend payout, bln rub
|
|
|
1 479 |
5 748 |
1 498 |
1 251 |
9 041 |
|
1 029 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
37.0% |
114.8% |
25.6% |
19.9% |
122.7% |
|
18.0% |
|
|
OPEX, bln rub |
|
|
16 387 |
18 537 |
19 779 |
21 590 |
22 810 |
|
17 357 |
|
Cost of production, bln rub |
|
|
144 939 |
170 684 |
199 382 |
212 586 |
222 358 |
|
171 934 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
160.0 |
171.0 |
158.0 |
160.0 |
169.0 |
|
131.0 |
|
|
Assets, bln rub |
|
|
55 556 |
59 268 |
64 166 |
68 994 |
69 831 |
|
69 831 |
|
Net Assets, bln rub |
? |
|
18 284 |
17 564 |
20 642 |
25 058 |
23 622 |
|
23 622 |
|
Debt, bln rub |
|
|
10 167 |
10 133 |
9 039 |
8 884 |
8 272 |
|
8 272 |
|
Cash, bln rub |
|
|
13 305 |
12 175 |
11 049 |
15 234 |
11 144 |
|
11 144 |
|
Net debt, bln rub |
|
|
-3 138 |
-2 042 |
-2 010 |
-6 350 |
-2 872 |
|
-2 872 |
|
|
Ordinary share price, rub |
|
|
348.4 |
450.3 |
531.8 |
544.3 |
892.4 |
|
556.7 |
|
Number of ordinary shares, mln |
|
|
442.3 |
443.1 |
443.7 |
443.9 |
443.9 |
|
444.0 |
|
|
Market cap, bln rub |
|
|
154 083 |
199 541 |
235 942 |
241 568 |
396 140 |
|
247 200 |
|
EV, bln rub |
? |
|
150 945 |
197 499 |
233 932 |
235 218 |
393 268 |
|
244 328 |
|
Book value, bln rub |
|
|
17 296 |
16 568 |
19 649 |
24 064 |
22 628 |
|
22 628 |
|
|
EPS, rub |
? |
|
9.05 |
11.3 |
13.2 |
14.2 |
16.6 |
|
12.9 |
|
FCF/share, rub |
|
|
13.7 |
12.1 |
7.89 |
15.2 |
14.9 |
|
7.47 |
|
BV/share, rub |
|
|
39.1 |
37.4 |
44.3 |
54.2 |
51.0 |
|
51.0 |
|
|
EBITDA margin, % |
? |
|
4.42% |
4.55% |
4.53% |
4.60% |
4.77% |
|
4.79% |
|
Net margin, % |
? |
|
2.40% |
2.56% |
2.57% |
2.60% |
2.90% |
|
2.91% |
|
FCF yield, % |
? |
|
3.93% |
2.69% |
1.48% |
2.79% |
1.67% |
|
1.34% |
|
ROE, % |
? |
|
21.9% |
28.5% |
28.3% |
25.1% |
31.2% |
|
24.2% |
|
ROA, % |
? |
|
7.20% |
8.45% |
9.11% |
9.12% |
10.5% |
|
8.19% |
|
|
P/E |
? |
|
38.5 |
39.9 |
40.4 |
38.4 |
53.8 |
|
43.2 |
|
P/FCF |
|
|
25.5 |
37.2 |
67.4 |
35.8 |
59.8 |
|
74.5 |
|
P/S |
? |
|
0.92 |
1.02 |
1.04 |
1.00 |
1.56 |
|
1.26 |
|
P/BV |
? |
|
8.91 |
12.0 |
12.0 |
10.0 |
17.5 |
|
10.9 |
|
EV/EBITDA |
? |
|
20.5 |
22.1 |
22.8 |
21.1 |
32.4 |
|
25.9 |
|
Debt/EBITDA |
|
|
-0.43 |
-0.23 |
-0.20 |
-0.57 |
-0.24 |
|
-0.30 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
1.69% |
1.83% |
1.71% |
1.78% |
1.85% |
|
1.34% |
|
| Costco Wholesale shareholders |
