Carlisle Companies Financial Statements (CSL)

Carlisle Companiessmart-lab.ru %   2021 2022 2022 2022 2023   LTM ?
Report date 17.02.2022 31.12.2022 16.02.2023 22.02.2023 16.02.2024   25.10.2024
Currency USD USD USD USD USD   USD
Financial report URL  
Revenue, bln rub ? 4 810 6 592 6 592 6 592 4 587   5 008
Operating Income, bln rub 336.6 1 276 1 276 1 276 982.8   1 168
EBITDA, bln rub ? 816.1 1 280 1 282 1 483 1 211   1 352
Net profit, bln rub ? 421.7 924.0 924.0 924.0 767.4   1 733
OCF, bln rub ? 421.7 1 001 1 001 1 001 1 365   1 062
CAPEX, bln rub ? 134.8 183.5 183.5 183.5 142.2   112.6
FCF, bln rub ? 286.9 817.4 817.4 817.4 1 223   949.6
Dividend payout, bln rub 112.5 134.4 134.4 134.4 160.3   168.4
Ordinary share dividend yield, % 0.00% 0.00% 0.00% 0.00% 0.00%   0.00%
Dividend payout ratio, % 26.7% 14.5% 14.5% 14.5% 20.9%   9.72%
OPEX, bln rub 747.2 881.7 881.7 881.7 651.4   682.4
Cost of production, bln rub 3 496 4 435 4 435 4 435 3 043   3 158
R&D, bln rub 49.9 50.8 50.8 50.8 28.7   33.9
Interest expenses, bln rub 80.3 85.9 85.9 85.9 75.6   74.6
Assets, bln rub 7 247 0.000 7 222 7 222 6 620   6 478
Net Assets, bln rub ? 2 630 3 024 3 024 3 024 2 829   2 763
Debt, bln rub 2 992 0.000 2 634 2 634 2 324   2 290
Cash, bln rub 324.4 400.0 400.0 400.0 576.7   1 531
Net debt, bln rub 2 667 -400.0 2 234 2 234 1 748   759.6
Ordinary share price, rub 248.1 235.6 235.7 235.7 312.4   254.8
Number of ordinary shares, mln 52.5 0.000 51.8 51.8 49.9   45.9
Market cap, bln rub 13 026 0 12 207 12 207 15 590   11 697
EV, bln rub ? 15 694 -400 14 441 14 441 17 338   12 456
Book value, bln rub -1 578 3 024 -1 014 -1 014 374   -5
EPS, rub ? 8.03 17.8 17.8 15.4   37.7
FCF/share, rub 5.46 15.8 15.8 24.5   20.7
BV/share, rub -30.1 -19.6 -19.6 7.49   -0.11
EBITDA margin, % ? 17.0% 19.4% 19.4% 22.5% 26.4%   27.0%
Net margin, % ? 8.77% 14.0% 14.0% 14.0% 16.7%   34.6%
FCF yield, % ? 2.20% 0.00% 6.70% 6.70% 7.85%   8.12%
ROE, % ? 16.0% 30.6% 30.6% 30.6% 27.1%   62.7%
ROA, % ? 5.82% 12.8% 12.8% 11.6%   26.7%
P/E ? 30.9 0.00 13.2 13.2 20.3   6.75
P/FCF 45.4 0.00 14.9 14.9 12.7   12.3
P/S ? 2.71 0.00 1.85 1.85 3.40   2.34
P/BV ? -8.25 0.00 -12.0 -12.0 41.7   -2 339
EV/EBITDA ? 19.2 -0.31 11.3 9.73 14.3   9.21
Debt/EBITDA 3.27 -0.31 1.74 1.51 1.44   0.56
R&D/CAPEX, % 37.0% 27.7% 27.7% 27.7% 20.2%   30.1%
CAPEX/Revenue, % 2.80% 2.78% 2.78% 2.78% 3.10%   2.25%
Carlisle Companies shareholders