Apple Financial Statements (AAPL)

Applesmart-lab.ru %   2020 2021 2022 2022 2023   LTM ?
Report date 30.10.2020 29.10.2021 24.09.2022 28.10.2022 03.11.2023   03.05.2024
Currency USD USD USD USD USD   USD
Financial report URL  
Revenue, bln rub ? 274 515 365 817 394 328 394 328 383 285   381 623
Operating Income, bln rub 66 288 108 949 119 437 119 437 114 301   118 240
EBITDA, bln rub ? 77 344 120 233 130 207 130 541 125 820   129 629
Net profit, bln rub ? 57 411 94 680 99 803 99 803 96 995   100 389
OCF, bln rub ? 80 674 104 038 122 151 122 151 110 543   110 563
CAPEX, bln rub ? 7 309 11 085 10 708 10 708 10 959   8 644
FCF, bln rub ? 73 365 92 953 111 443 111 443 99 584   101 919
Dividend payout, bln rub 14 081 14 467 14 841 14 841 15 025   15 142
Ordinary share dividend yield, % 0.00% 0.00% 0.00% 0.00% 0.00%   0.00%
Dividend payout ratio, % 24.5% 15.3% 14.9% 14.9% 15.5%   15.1%
OPEX, bln rub 38 668 43 887 51 345 51 345 54 847   55 726
Cost of production, bln rub 169 559 212 981 223 546 223 546 214 137   207 657
R&D, bln rub 18 752 21 914 26 251 26 251 29 915   30 348
Interest expenses, bln rub 2 873 2 645 0.000 2 931 3 933   2 000
Assets, bln rub 323 888 351 002 352 755 352 755 352 583   337 411
Net Assets, bln rub ? 65 339 63 090 50 672 50 672 62 146   74 194
Debt, bln rub 112 436 124 719 120 069 120 069 122 355   104 590
Cash, bln rub 90 943 62 639 48 304 48 304 61 555   67 150
Net debt, bln rub 21 493 62 080 71 765 71 765 60 800   37 440
Ordinary share price, rub 112.3 146.9 150.4 150.4 171.2   172.7
Number of ordinary shares, mln 17 352 16 701 16 216 16 216 15 744   15 406
Market cap, bln rub 1 948 296 2 453 751 2 439 367 2 439 367 2 695 570   2 659 821
EV, bln rub ? 1 969 789 2 515 831 2 511 132 2 511 132 2 756 370   2 697 261
Book value, bln rub 65 339 63 090 50 672 50 672 62 146   74 194
EPS, rub ? 3.31 5.67 6.15 6.15 6.16   6.52
FCF/share, rub 4.23 5.57 6.87 6.87 6.33   6.62
BV/share, rub 3.77 3.78 3.12 3.12 3.95   4.82
EBITDA margin, % ? 28.2% 32.9% 33.0% 33.1% 32.8%   34.0%
Net margin, % ? 20.9% 25.9% 25.3% 25.3% 25.3%   26.3%
FCF yield, % ? 3.77% 3.79% 4.57% 4.57% 3.69%   3.83%
ROE, % ? 87.9% 150.1% 197.0% 197.0% 156.1%   135.3%
ROA, % ? 17.7% 27.0% 28.3% 28.3% 27.5%   29.8%
P/E ? 33.9 25.9 24.4 24.4 27.8   26.5
P/FCF 26.6 26.4 21.9 21.9 27.1   26.1
P/S ? 7.10 6.71 6.19 6.19 7.03   6.97
P/BV ? 29.8 38.9 48.1 48.1 43.4   35.8
EV/EBITDA ? 25.5 20.9 19.3 19.2 21.9   20.8
Debt/EBITDA 0.28 0.52 0.55 0.55 0.48   0.29
R&D/CAPEX, % 256.6% 197.7% 245.2% 245.2% 273.0%   351.1%
CAPEX/Revenue, % 2.66% 3.03% 2.72% 2.72% 2.86%   2.27%
Apple shareholders