AES Financial Statements (AES)
|
|
|
|
Report date
|
|
|
28.02.2022 |
01.03.2023 |
26.02.2024 |
11.03.2025 |
02.03.2026 |
|
05.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
11 142 |
12 618 |
12 676 |
12 278 |
12 233 |
|
12 487 |
|
Operating Income, bln rub |
|
|
2 547 |
2 341 |
2 260 |
2 028 |
1 970 |
|
2 057 |
|
EBITDA, bln rub |
? |
|
818.0 |
1 943 |
2 534 |
3 675 |
2 939 |
|
3 757 |
|
Net profit, bln rub |
? |
|
-413.0 |
-546.0 |
242.0 |
1 686 |
949.0 |
|
1 338 |
|
|
OCF, bln rub |
? |
|
1 902 |
2 715 |
3 034 |
2 752 |
4 306 |
|
4 962 |
|
CAPEX, bln rub |
? |
|
2 116 |
4 551 |
7 724 |
7 392 |
5 929 |
|
6 441 |
|
FCF, bln rub |
? |
|
-214.0 |
-1 836 |
-4 690 |
-4 640 |
-1 623 |
|
-1 479 |
|
Dividend payout, bln rub
|
|
|
401.0 |
422.0 |
444.0 |
483.0 |
501.0 |
|
501.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
183.5% |
28.6% |
52.8% |
|
37.4% |
|
|
OPEX, bln rub |
|
|
166.0 |
207.0 |
255.0 |
288.0 |
241.0 |
|
354.0 |
|
Cost of production, bln rub |
|
|
8 430 |
10 069 |
10 164 |
9 964 |
10 022 |
|
10 077 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
826.0 |
1 059 |
1 302 |
1 517 |
1 415 |
|
1 420 |
|
|
Assets, bln rub |
|
|
32 963 |
38 363 |
44 799 |
47 406 |
51 768 |
|
52 819 |
|
Net Assets, bln rub |
? |
|
2 798 |
2 437 |
2 488 |
3 644 |
6 887 |
|
4 420 |
|
Debt, bln rub |
|
|
18 699 |
23 498 |
26 878 |
29 018 |
30 327 |
|
30 999 |
|
Cash, bln rub |
|
|
1 175 |
2 104 |
1 821 |
1 603 |
2 247 |
|
1 651 |
|
Net debt, bln rub |
|
|
17 524 |
21 394 |
25 057 |
27 415 |
28 080 |
|
29 348 |
|
|
Ordinary share price, rub |
|
|
24.3 |
|
|
12.9 |
14.3 |
|
14.7 |
|
Number of ordinary shares, mln |
|
|
670.5 |
665.9 |
669.0 |
705.5 |
712.0 |
|
715.0 |
|
|
Market cap, bln rub |
|
|
16 293 |
0 |
0 |
9 079 |
10 210 |
|
10 507 |
|
EV, bln rub |
? |
|
33 817 |
21 394 |
25 057 |
36 494 |
38 290 |
|
39 855 |
|
Book value, bln rub |
|
|
171 |
234 |
-103 |
1 352 |
4 505 |
|
2 059 |
|
|
EPS, rub |
? |
|
-0.62 |
-0.82 |
0.36 |
2.39 |
1.33 |
|
1.87 |
|
FCF/share, rub |
|
|
-0.32 |
-2.76 |
-7.01 |
-6.58 |
-2.28 |
|
-2.07 |
|
BV/share, rub |
|
|
0.26 |
0.35 |
-0.15 |
1.92 |
6.33 |
|
2.88 |
|
|
EBITDA margin, % |
? |
|
7.34% |
15.4% |
20.0% |
29.9% |
24.0% |
|
30.1% |
|
Net margin, % |
? |
|
-3.71% |
-4.33% |
1.91% |
13.7% |
7.76% |
|
10.7% |
|
FCF yield, % |
? |
|
-1.31% |
|
|
-51.1% |
-15.9% |
|
-14.1% |
|
ROE, % |
? |
|
-14.8% |
-22.4% |
9.73% |
46.3% |
13.8% |
|
30.3% |
|
ROA, % |
? |
|
-1.25% |
-1.42% |
0.54% |
3.56% |
1.83% |
|
2.53% |
|
|
P/E |
? |
|
-39.5 |
0.00 |
0.00 |
5.39 |
10.8 |
|
7.85 |
|
P/FCF |
|
|
-76.1 |
0.00 |
0.00 |
-1.96 |
-6.29 |
|
-7.10 |
|
P/S |
? |
|
1.46 |
0.00 |
0.00 |
0.74 |
0.83 |
|
0.84 |
|
P/BV |
? |
|
95.3 |
0.00 |
0.00 |
6.72 |
2.27 |
|
5.10 |
|
EV/EBITDA |
? |
|
41.3 |
11.0 |
9.89 |
9.93 |
13.0 |
|
10.6 |
|
Debt/EBITDA |
|
|
21.4 |
11.0 |
9.89 |
7.46 |
9.55 |
|
7.81 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
19.0% |
36.1% |
60.9% |
60.2% |
48.5% |
|
51.6% |
|
| AES shareholders |
