Xilinx Financial Statements (XLNX)
|
|
|
|
Report date
|
|
|
15.05.2017 |
15.05.2018 |
10.05.2019 |
08.05.2020 |
14.05.2021 |
|
27.01.2022 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
2 357 |
2 539 |
3 059 |
3 163 |
3 148 |
|
3 894 |
|
Operating Income, bln rub |
|
|
699.4 |
745.1 |
956.8 |
791.9 |
753.1 |
|
1 155 |
|
EBITDA, bln rub |
? |
|
813.3 |
893.0 |
1 126 |
1 031 |
969.9 |
|
1 389 |
|
Net profit, bln rub |
? |
|
628.1 |
512.4 |
889.8 |
792.7 |
646.5 |
|
1 069 |
|
|
OCF, bln rub |
? |
|
934.1 |
820.0 |
1 091 |
1 191 |
1 093 |
|
968.8 |
|
CAPEX, bln rub |
? |
|
72.1 |
49.9 |
89.0 |
129.3 |
49.7 |
|
52.8 |
|
FCF, bln rub |
? |
|
862.1 |
770.1 |
1 002 |
1 062 |
1 044 |
|
916.0 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
91.7 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
8.58% |
|
|
OPEX, bln rub |
|
|
941.7 |
1 004 |
1 146 |
1 323 |
1 400 |
|
1 596 |
|
Cost of production, bln rub |
|
|
708.6 |
756.4 |
955.9 |
1 048 |
994.6 |
|
1 178 |
|
R&D, bln rub |
|
|
601.4 |
639.8 |
743.0 |
853.6 |
904.6 |
|
1 084 |
|
Interest expenses, bln rub |
|
|
54.0 |
45.8 |
52.9 |
39.8 |
53.7 |
|
41.1 |
|
|
Assets, bln rub |
|
|
4 741 |
5 056 |
5 151 |
4 693 |
5 519 |
|
6 345 |
|
Net Assets, bln rub |
? |
|
2 509 |
2 330 |
2 862 |
2 315 |
2 887 |
|
3 674 |
|
Debt, bln rub |
|
|
1 452 |
1 714 |
1 235 |
1 257 |
1 503 |
|
1 494 |
|
Cash, bln rub |
|
|
3 321 |
3 448 |
3 176 |
2 267 |
3 079 |
|
3 702 |
|
Net debt, bln rub |
|
|
-1 870 |
-1 734 |
-1 941 |
-1 010 |
-1 576 |
|
-2 208 |
|
|
Ordinary share price, rub |
|
|
57.9 |
72.2 |
126.8 |
75.2 |
129.9 |
|
195.1 |
|
Number of ordinary shares, mln |
|
|
252.3 |
258.0 |
256.4 |
254.9 |
247.2 |
|
248.0 |
|
|
Market cap, bln rub |
|
|
14 606 |
18 635 |
32 513 |
19 177 |
32 103 |
|
48 385 |
|
EV, bln rub |
? |
|
12 736 |
16 901 |
30 572 |
18 167 |
30 527 |
|
46 177 |
|
Book value, bln rub |
|
|
2 344 |
2 164 |
2 440 |
1 374 |
2 011 |
|
2 886 |
|
|
EPS, rub |
? |
|
2.49 |
1.99 |
3.47 |
3.11 |
2.62 |
|
4.31 |
|
FCF/share, rub |
|
|
3.42 |
2.99 |
3.91 |
4.16 |
4.22 |
|
3.69 |
|
BV/share, rub |
|
|
9.29 |
8.39 |
9.52 |
5.39 |
8.13 |
|
11.6 |
|
|
EBITDA margin, % |
? |
|
34.5% |
35.2% |
36.8% |
32.6% |
30.8% |
|
35.7% |
|
Net margin, % |
? |
|
26.7% |
20.2% |
29.1% |
25.1% |
20.5% |
|
27.5% |
|
FCF yield, % |
? |
|
5.90% |
4.13% |
3.08% |
5.54% |
3.25% |
|
1.89% |
|
ROE, % |
? |
|
25.0% |
22.0% |
31.1% |
34.2% |
22.4% |
|
29.1% |
|
ROA, % |
? |
|
13.3% |
10.1% |
17.3% |
16.9% |
11.7% |
|
16.9% |
|
|
P/E |
? |
|
23.3 |
36.4 |
36.5 |
24.2 |
49.7 |
|
45.3 |
|
P/FCF |
|
|
16.9 |
24.2 |
32.4 |
18.1 |
30.8 |
|
52.8 |
|
P/S |
? |
|
6.20 |
7.34 |
10.6 |
6.06 |
10.2 |
|
12.4 |
|
P/BV |
? |
|
6.23 |
8.61 |
13.3 |
14.0 |
16.0 |
|
16.8 |
|
EV/EBITDA |
? |
|
15.7 |
18.9 |
27.2 |
17.6 |
31.5 |
|
33.3 |
|
Debt/EBITDA |
|
|
-2.30 |
-1.94 |
-1.72 |
-0.98 |
-1.62 |
|
-1.59 |
|
|
R&D/CAPEX, % |
|
|
834.7% |
1 282% |
834.4% |
660.2% |
1 821% |
|
2 053% |
|
|
CAPEX/Revenue, % |
|
|
3.06% |
1.97% |
2.91% |
4.09% |
1.58% |
|
1.36% |
|
| Xilinx shareholders |
