CBS Financial Statements (VIAC)
|
|
|
|
Report date
|
|
|
20.02.2020 |
24.02.2021 |
15.02.2022 |
16.02.2023 |
31.12.2023 |
|
08.11.2024 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
27 812 |
25 285 |
28 586 |
30 154 |
29 652 |
|
28 867 |
|
Operating Income, bln rub |
|
|
4 273 |
4 139 |
4 056 |
2 342 |
-451.0 |
|
1 098 |
|
EBITDA, bln rub |
? |
|
17 157 |
15 616 |
4 391 |
2 602 |
85.0 |
|
-4 604 |
|
Net profit, bln rub |
? |
|
3 308 |
2 422 |
4 543 |
1 104 |
-608.0 |
|
-5 725 |
|
|
OCF, bln rub |
? |
|
1 230 |
2 294 |
953.0 |
219.0 |
475.0 |
|
1 028 |
|
CAPEX, bln rub |
? |
|
353.0 |
324.0 |
354.0 |
358.0 |
328.0 |
|
266.0 |
|
FCF, bln rub |
? |
|
877.0 |
1 970 |
599.0 |
-139.0 |
147.0 |
|
762.0 |
|
Dividend payout, bln rub
|
|
|
595.0 |
600.0 |
647.0 |
689.0 |
447.0 |
|
184.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
|
|
|
0.00% |
|
Dividend payout ratio, %
|
|
|
18.0% |
24.8% |
14.2% |
62.4% |
0.00% |
|
-3.21% |
|
|
OPEX, bln rub |
|
|
6 090 |
5 605 |
6 831 |
7 503 |
10 086 |
|
7 400 |
|
Cost of production, bln rub |
|
|
17 223 |
14 992 |
17 744 |
19 845 |
22 388 |
|
20 217 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
962.0 |
1 031 |
986.0 |
931.0 |
920.0 |
|
867.0 |
|
|
Assets, bln rub |
|
|
49 519 |
52 663 |
58 620 |
58 393 |
53 543 |
|
46 250 |
|
Net Assets, bln rub |
? |
|
13 207 |
15 371 |
22 402 |
23 036 |
22 526 |
|
16 628 |
|
Debt, bln rub |
|
|
20 628 |
21 316 |
19 307 |
17 274 |
15 858 |
|
15 571 |
|
Cash, bln rub |
|
|
632.0 |
2 984 |
6 267 |
2 885 |
2 460 |
|
2 443 |
|
Net debt, bln rub |
|
|
19 996 |
18 332 |
13 040 |
14 389 |
13 398 |
|
13 128 |
|
|
Ordinary share price, rub |
|
|
42.0 |
37.3 |
30.2 |
|
|
|
28.4 |
|
Number of ordinary shares, mln |
|
|
615.0 |
616.0 |
641.0 |
649.0 |
652.0 |
|
667.0 |
|
|
Market cap, bln rub |
|
|
25 812 |
22 952 |
19 345 |
0 |
0 |
|
18 929 |
|
EV, bln rub |
? |
|
45 808 |
41 284 |
32 385 |
14 389 |
13 398 |
|
32 057 |
|
Book value, bln rub |
|
|
-6 766 |
-4 067 |
3 046 |
3 843 |
3 421 |
|
3 670 |
|
|
EPS, rub |
? |
|
5.38 |
3.93 |
7.09 |
1.70 |
-0.93 |
|
-8.58 |
|
FCF/share, rub |
|
|
1.43 |
3.20 |
0.93 |
-0.21 |
0.23 |
|
1.14 |
|
BV/share, rub |
|
|
-11.0 |
-6.60 |
4.75 |
5.92 |
5.25 |
|
5.50 |
|
|
EBITDA margin, % |
? |
|
61.7% |
61.8% |
15.4% |
8.63% |
0.29% |
|
-15.9% |
|
Net margin, % |
? |
|
11.9% |
9.58% |
15.9% |
3.66% |
-2.05% |
|
-19.8% |
|
FCF yield, % |
? |
|
3.40% |
8.58% |
3.10% |
|
|
|
4.03% |
|
ROE, % |
? |
|
25.0% |
15.8% |
20.3% |
4.79% |
-2.70% |
|
-34.4% |
|
ROA, % |
? |
|
6.68% |
4.60% |
7.75% |
1.89% |
-1.14% |
|
-12.4% |
|
|
P/E |
? |
|
7.80 |
9.48 |
4.26 |
0.00 |
0.00 |
|
-3.31 |
|
P/FCF |
|
|
29.4 |
11.7 |
32.3 |
0.00 |
0.00 |
|
24.8 |
|
P/S |
? |
|
0.93 |
0.91 |
0.68 |
0.00 |
0.00 |
|
0.66 |
|
P/BV |
? |
|
-3.81 |
-5.64 |
6.35 |
0.00 |
0.00 |
|
5.16 |
|
EV/EBITDA |
? |
|
2.67 |
2.64 |
7.38 |
5.53 |
157.6 |
|
-6.96 |
|
Debt/EBITDA |
|
|
1.17 |
1.17 |
2.97 |
5.53 |
157.6 |
|
-2.85 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
1.27% |
1.28% |
1.24% |
1.19% |
1.11% |
|
0.92% |
|
| CBS shareholders |
