Switch Financial Statements (SWCH)
|
|
|
|
Report date
|
|
|
02.04.2018 |
18.03.2019 |
02.03.2020 |
01.03.2021 |
01.03.2022 |
|
09.11.2022 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
378.3 |
405.9 |
462.3 |
511.5 |
592.0 |
|
326.3 |
|
Operating Income, bln rub |
|
|
18.8 |
54.7 |
76.9 |
95.4 |
55.7 |
|
32.2 |
|
EBITDA, bln rub |
? |
|
98.0 |
141.5 |
76.9 |
95.4 |
232.4 |
|
152.1 |
|
Net profit, bln rub |
? |
|
-15.2 |
4.05 |
8.92 |
15.5 |
14.8 |
|
5.70 |
|
|
OCF, bln rub |
? |
|
145.1 |
178.3 |
209.4 |
236.2 |
260.8 |
|
273.5 |
|
CAPEX, bln rub |
? |
|
402.8 |
278.2 |
309.4 |
349.1 |
458.5 |
|
562.9 |
|
FCF, bln rub |
? |
|
-257.7 |
-99.8 |
-100.0 |
-112.8 |
-197.7 |
|
-289.4 |
|
Dividend payout, bln rub
|
|
|
0.503 |
2.84 |
9.05 |
17.3 |
27.8 |
|
31.6 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
70.0% |
101.5% |
111.5% |
188.2% |
|
554.0% |
|
|
OPEX, bln rub |
|
|
161.2 |
126.8 |
142.7 |
136.7 |
161.4 |
|
86.6 |
|
Cost of production, bln rub |
|
|
198.2 |
224.4 |
242.7 |
279.5 |
339.6 |
|
188.2 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
25.1 |
26.4 |
29.2 |
29.8 |
47.6 |
|
26.7 |
|
|
Assets, bln rub |
|
|
1 435 |
1 460 |
1 774 |
2 114 |
2 919 |
|
3 301 |
|
Net Assets, bln rub |
? |
|
108.9 |
143.2 |
207.5 |
266.5 |
329.6 |
|
770.1 |
|
Debt, bln rub |
|
|
594.1 |
586.6 |
756.2 |
994.7 |
1 709 |
|
1 987 |
|
Cash, bln rub |
|
|
264.7 |
81.6 |
24.7 |
90.7 |
48.3 |
|
41.3 |
|
Net debt, bln rub |
|
|
329.4 |
505.0 |
731.5 |
904.0 |
1 660 |
|
1 945 |
|
|
Ordinary share price, rub |
|
|
18.2 |
7.00 |
14.8 |
16.4 |
28.6 |
|
33.7 |
|
Number of ordinary shares, mln |
|
|
8.07 |
45.8 |
78.1 |
243.5 |
243.5 |
|
153.3 |
|
|
Market cap, bln rub |
|
|
147 |
320 |
1 157 |
3 986 |
6 974 |
|
5 165 |
|
EV, bln rub |
? |
|
476 |
825 |
1 889 |
4 890 |
8 634 |
|
7 110 |
|
Book value, bln rub |
|
|
109 |
143 |
207 |
266 |
98 |
|
542 |
|
|
EPS, rub |
? |
|
-1.88 |
0.09 |
0.11 |
0.06 |
0.06 |
|
0.04 |
|
FCF/share, rub |
|
|
-31.9 |
-2.18 |
-1.28 |
-0.46 |
-0.81 |
|
-1.89 |
|
BV/share, rub |
|
|
13.5 |
3.13 |
2.66 |
1.09 |
0.40 |
|
3.53 |
|
|
EBITDA margin, % |
? |
|
25.9% |
34.9% |
16.6% |
18.7% |
39.3% |
|
46.6% |
|
Net margin, % |
? |
|
-4.02% |
1.00% |
1.93% |
3.04% |
2.49% |
|
1.75% |
|
FCF yield, % |
? |
|
-175.4% |
-31.2% |
-8.64% |
-2.83% |
-2.83% |
|
-5.60% |
|
ROE, % |
? |
|
-14.0% |
2.83% |
4.30% |
5.83% |
4.47% |
|
0.74% |
|
ROA, % |
? |
|
-1.06% |
0.28% |
0.50% |
0.73% |
0.51% |
|
0.17% |
|
|
P/E |
? |
|
-9.66 |
79.0 |
129.8 |
256.5 |
472.8 |
|
906.2 |
|
P/FCF |
|
|
-0.57 |
-3.21 |
-11.6 |
-35.3 |
-35.3 |
|
-17.8 |
|
P/S |
? |
|
0.39 |
0.79 |
2.50 |
7.79 |
11.8 |
|
15.8 |
|
P/BV |
? |
|
1.35 |
2.24 |
5.58 |
15.0 |
71.5 |
|
9.53 |
|
EV/EBITDA |
? |
|
4.86 |
5.83 |
24.6 |
51.3 |
37.2 |
|
46.7 |
|
Debt/EBITDA |
|
|
3.36 |
3.57 |
9.51 |
9.47 |
7.14 |
|
12.8 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
106.5% |
68.5% |
66.9% |
68.2% |
77.4% |
|
172.5% |
|
| Switch shareholders |
