Stocks
Boston Properties Financial Statements (BXP) |
||||||||||
| Boston Propertiessmart-lab.ru | % | 2021 | 2022 | 2022 | 2023 | 2023 | LTM ? | |||
|---|---|---|---|---|---|---|---|---|---|---|
| Report date | 25.02.2022 | 31.12.2022 | 27.02.2023 | 31.12.2023 | 27.02.2024 | 10.05.2024 | ||||
| Currency | USD | USD | USD | USD | USD | USD | ||||
| Financial report URL | ||||||||||
| Revenue, bln rub | ? | 2 889 | 3 109 | 3 109 | 3 274 | 3 274 | 3 339 | |||
| Operating Income, bln rub | 976.2 | 1 061 | 1 020 | 1 035 | 1 035 | 1 018 | ||||
| EBITDA, bln rub | ? | 1 694 | 2 036 | 1 770 | 1 865 | 1 865 | 1 880 | |||
| Net profit, bln rub | ? | 84.4 | 848.9 | 583.4 | 190.2 | 190.2 | 399.6 | |||
| OCF, bln rub | ? | 1 133 | 1 282 | 1 662 | 1 302 | 1 009 | ||||
| CAPEX, bln rub | ? | 13.6 | 398.1 | 0.000 | 484.5 | 205.8 | ||||
| FCF, bln rub | ? | 1 120 | 884.3 | 1 662 | 817.0 | 803.1 | ||||
| Dividend payout, bln rub | 683.8 | 685.0 | 0.000 | 687.8 | 344.6 | |||||
| Ordinary share dividend yield, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||
| Dividend payout ratio, % | 810.0% | 0.00% | 117.4% | 0.00% | 361.6% | 86.2% | ||||
| OPEX, bln rub | 869.2 | 898.0 | 898.0 | 174.2 | 174.3 | 182.7 | ||||
| Cost of production, bln rub | 1 046 | 1 149 | 1 149 | 2 065 | 2 065 | 2 138 | ||||
| R&D, bln rub | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | ||||
| Interest expenses, bln rub | 423.3 | 437.1 | 437.1 | 579.6 | 572.9 | 633.9 | ||||
| Assets, bln rub | 22 356 | 24 208 | 24 208 | 26 026 | 26 026 | 25 526 | ||||
| Net Assets, bln rub | ? | 5 834 | 6 133 | 6 133 | 5 885 | 5 885 | 5 866 | |||
| Debt, bln rub | 13 346 | 13 964 | 14 694 | 16 625 | 16 625 | 16 156 | ||||
| Cash, bln rub | 452.7 | 722.6 | 690.3 | 1 613 | 1 613 | 766.6 | ||||
| Net debt, bln rub | 12 893 | 13 242 | 14 004 | 15 012 | 15 012 | 15 389 | ||||
| Ordinary share price, rub | 115.2 | 67.6 | 67.6 | 70.2 | 70.2 | 55.8 | ||||
| Number of ordinary shares, mln | 156.1 | 156.1 | 156.7 | 157.2 | 156.9 | 157.0 | ||||
| Market cap, bln rub | 17 981 | 10 551 | 10 592 | 11 031 | 11 007 | 8 763 | ||||
| EV, bln rub | ? | 30 874 | 23 792 | 24 596 | 26 043 | 26 019 | 24 152 | |||
| Book value, bln rub | 5 234 | 6 133 | 5 419 | 5 885 | 5 885 | 5 866 | ||||
| EPS, rub | ? | 0.54 | 5.44 | 3.72 | 1.21 | 1.21 | 2.55 | |||
| FCF/share, rub | 7.17 | 0.00 | 5.64 | 10.6 | 5.21 | 5.12 | ||||
| BV/share, rub | 33.5 | 39.3 | 34.6 | 37.4 | 37.5 | 37.4 | ||||
| EBITDA margin, % | ? | 58.6% | 65.5% | 56.9% | 57.0% | 57.0% | 56.3% | |||
| Net margin, % | ? | 2.92% | 27.3% | 18.8% | 5.81% | 5.81% | 12.0% | |||
| FCF yield, % | ? | 6.23% | 0.00% | 8.35% | 15.1% | 7.42% | 9.16% | |||
| ROE, % | ? | 1.45% | 13.8% | 9.51% | 3.23% | 3.23% | 6.81% | |||
| ROA, % | ? | 0.38% | 3.51% | 2.41% | 0.73% | 0.73% | 1.57% | |||
| P/E | ? | 213.0 | 12.4 | 18.2 | 58.0 | 57.9 | 21.9 | |||
| P/FCF | 16.1 | 12.0 | 6.64 | 13.5 | 10.9 | |||||
| P/S | ? | 6.22 | 3.39 | 3.41 | 3.37 | 3.36 | 2.62 | |||
| P/BV | ? | 3.44 | 1.72 | 1.95 | 1.87 | 1.87 | 1.49 | |||
| EV/EBITDA | ? | 18.2 | 11.7 | 13.9 | 14.0 | 13.9 | 12.8 | |||
| Debt/EBITDA | 7.61 | 6.50 | 7.91 | 8.05 | 8.05 | 8.19 | ||||
| R&D/CAPEX, % | 0.00% | 0.00% | 0.00% | 0 | ||||||
| CAPEX/Revenue, % | 0.47% | 0.00% | 12.8% | 0.00% | 14.8% | 6.16% | ||||
| Boston Properties shareholders | ||||||||||
