Weber Financial Statements (WEBR)

Webersmart-lab.ru %   2018 2019 2020 2021   LTM ?
Report date 30.09.2019 30.09.2020 14.12.2021 14.12.2022   09.02.2023
Currency USD USD USD USD   USD
Financial report URL  
Revenue, bln rub ? 1 296 1 525 1 982 1 586   1 468
Operating Income, bln rub 106.9 151.5 74.4 -171.2   -173.4
EBITDA, bln rub ? 166.9 195.1 114.6 -101.1   -101.7
Net profit, bln rub ? 50.1 88.4 0.044 -330.0   -369.3
OCF, bln rub ? 126.5 305.2 54.1 -363.1   -286.9
CAPEX, bln rub ? 25.5 29.4 63.5 100.9   99.5
FCF, bln rub ? 101.0 275.8 -9.44 -464.1   -386.4
Dividend payout, bln rub 35.7 17.0 315.5 40.9   29.3
Ordinary share dividend yield, % 0.00% 0.00%   0.00%
Dividend payout ratio, % 71.1% 19.3% 717 064% 0.00%   -7.93%
OPEX, bln rub 383.2 458.2 756.1 605.2   579.4
Cost of production, bln rub 793.5 915.6 1 157 1 152   1 062
R&D, bln rub 0.000 0.000 0.000 0.000   0.000
Interest expenses, bln rub 45.2 40.4 67.0 75.6   90.0
Assets, bln rub 961.6 1 139 1 551 1 448   1 560
Net Assets, bln rub ? -121.8 -43.5 -10.8 -76.8   -101.3
Debt, bln rub 851.6 689.4 1 105 1 512   1 668
Cash, bln rub 44.7 123.8 107.5 24.6   37.7
Net debt, bln rub 807.0 565.6 997.2 1 487   1 631
Ordinary share price, rub 17.6 6.57   9.51
Number of ordinary shares, mln 50.2 50.2 51.8 53.5   54.6
Market cap, bln rub 0 0 911 352   519
EV, bln rub ? 807 566 1 908 1 839   2 150
Book value, bln rub -559 -470 -623 -659   -683
EPS, rub ? 1.00 1.76 0.00 -6.16   -6.76
FCF/share, rub 2.01 5.50 -0.18 -8.67   -7.08
BV/share, rub -11.1 -9.36 -12.0 -12.3   -12.5
EBITDA margin, % ? 12.9% 12.8% 5.78% -6.37%   -6.92%
Net margin, % ? 3.87% 5.80% 0.00% -20.8%   -25.2%
FCF yield, % ? -1.04% -131.9%   -74.4%
ROE, % ? -41.2% -203.0% -0.41% 429.5%   364.8%
ROA, % ? 5.21% 7.76% 0.00% -22.8%   -23.7%
P/E ? 0.00 0.00 20 704 -1.07   -1.41
P/FCF 0.00 0.00 -96.5 -0.76   -1.34
P/S ? 0.00 0.00 0.46 0.22   0.35
P/BV ? 0.00 0.00 -1.46 -0.53   -0.76
EV/EBITDA ? 4.83 2.90 16.7 -18.2   -21.1
Debt/EBITDA 4.83 2.90 8.70 -14.7   -16.0
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00%   0
CAPEX/Revenue, % 1.97% 1.93% 3.20% 6.36%   6.78%
Weber shareholders