Henderson Financial Statements (HNFG)

Henderson (Хэндерсон фэшн групп)smart-lab.ru %   2019 2020 2021 2022 2023   LTM ?
Report date 23.10.2023 23.10.2023 27.04.2024   27.08.2024
Currency RUB RUB RUB RUB RUB   RUB
Financial report URL  
Annual report URL  
Number of stores, pcs. 164 163 162 159 160  
New stores opened, pcs. 0 0  
Stores square, thousand m2 35 36 39 41 49  
Like for like sales, % ? 27.0%  
Traffic, % 8.7%  
Revenue, bln rub ? 7.60 6.80 9.50 12.4 16.8   19.0
Operating Income, bln rub 1.21 3.03 4.56   5.16
EBITDA, bln rub ? 2.30 2.10 2.80 3.12 4.51   5.19
Net profit, bln rub ? 0.490 1.80 2.47   3.27
OCF, bln rub ? 2.50 1.68 4.51   4.22
CAPEX, bln rub ? 0.400 0.300 0.500 1.95 1.35   1.60
FCF, bln rub ? 1.05 -1.19 1.92   1.32
Dividend payout, bln rub   1.94
Dividend, rub/share ? 8.38   48
Ordinary share dividend yield, % 0.0% 0.0% 0.0% 1.5%   8.7%
Preferred share dividend, rub/share 0.338  
Dividend payout ratio, % 0% 0% 0%   59%
OPEX, bln rub 4.68 5.49 7.07   7.84
Cost of production, bln rub 3.65 3.97 5.13   5.96
Amortization, bln rub 0.3 1.8 2.2   2.3
Employment expenses, bln rub 1.79 2.26   3.05
Interest expenses, bln rub 0.600 1.09 1.18   1.14
Assets, bln rub 9.14 9.64 14.4 20.1   20.8
Net Assets, bln rub ? 0.650 -1.01 3.70 8.67   8.03
Debt, bln rub 1.67 3.03 4.42 2.07   2.47
Cash, bln rub 0.096 0.200 0.560 2.57   1.53
Net debt, bln rub 0.00 1.57 2.83 3.86 -0.50   0.94
Ordinary share price, rub 675.0 675.0 675.0 544.5   552.0
Number of ordinary shares, mln 1.80 36.0 36.0 36.0 40.4   40.4
Free Float, % 12.2%  
Market cap, bln rub 0.00 24.3 24.3 24.3 22.0   22.3
EV, bln rub ? 0.00 25.9 27.1 28.2 21.5   23.3
Book value, bln rub 0.00 0.65 -1.01 1.04 6.18   5.62
EPS, rub ? 0.00 0.00 13.6 50.0 61.1   80.7
FCF/share, rub 0.00 0.00 29.3 -33.1 47.5   32.7
BV/share, rub 0.00 18.1 -28.1 28.9 152.8   139.0
EBITDA margin, % ? 30.3% 30.9% 29.5% 25.2% 26.9%   27.3%
Net margin, % ? 0.0% 0.0% 5.2% 14.5% 14.7%   17.2%
FCF yield, % ? 0.0% 4.3% -4.9% 8.7%   5.9%
ROE, % ? 0.0% -48.5% 48.6% 28.5%   40.7%
ROA, % ? 0.0% 5.1% 12.5% 12.3%   15.7%
P/E ? 49.6 13.5 8.92   6.84
P/FCF 23.1 -20.4 11.5   16.9
P/S ? 0.00 3.57 2.56 1.96 1.31   1.17
P/BV ? 37.4 -24.1 23.4 3.56   3.97
EV/EBITDA ? 0.00 12.3 9.69 9.03 4.77   4.49
Debt/EBITDA 0.00 0.75 1.01 1.24 -0.11   0.18
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00% 0.00%   0
CAPEX/Revenue, % 5% 4% 5% 16% 8%   8%
IR rating 3.9  
Financial statement quality 4   4
Investor Presentations 5   5
Smart-lab presence 1   1
Annual report 5  
Investor site URL 2   2
Investor calendar 5   5
IR feedback 5   5
Henderson shareholders