AAR Financial Statements (AIR)
|
|
|
|
Report date
|
|
|
21.07.2021 |
21.07.2022 |
18.07.2023 |
19.07.2024 |
22.07.2025 |
|
25.03.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
1 652 |
1 820 |
1 991 |
2 319 |
2 781 |
|
3 135 |
|
Operating Income, bln rub |
|
|
85.2 |
106.9 |
133.9 |
129.2 |
185.2 |
|
270.3 |
|
EBITDA, bln rub |
? |
|
73.1 |
144.2 |
161.3 |
142.7 |
169.5 |
|
329.6 |
|
Net profit, bln rub |
? |
|
35.8 |
78.7 |
90.2 |
46.3 |
12.5 |
|
171.0 |
|
|
OCF, bln rub |
? |
|
105.2 |
75.2 |
23.3 |
43.6 |
36.1 |
|
94.8 |
|
CAPEX, bln rub |
? |
|
11.3 |
17.3 |
29.5 |
29.7 |
34.7 |
|
42.2 |
|
FCF, bln rub |
? |
|
93.9 |
57.9 |
-6.20 |
13.9 |
1.40 |
|
84.8 |
|
Dividend payout, bln rub
|
|
|
0.100 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
|
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.28% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
OPEX, bln rub |
|
|
190.9 |
206.3 |
236.2 |
313.1 |
342.5 |
|
325.2 |
|
Cost of production, bln rub |
|
|
1 376 |
1 507 |
1 620 |
1 877 |
2 253 |
|
2 539 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
5.00 |
2.40 |
12.2 |
43.2 |
75.4 |
|
73.8 |
|
|
Assets, bln rub |
|
|
1 540 |
1 574 |
1 833 |
2 770 |
2 845 |
|
3 333 |
|
Net Assets, bln rub |
? |
|
974.4 |
1 035 |
1 099 |
1 190 |
1 212 |
|
1 643 |
|
Debt, bln rub |
|
|
193.6 |
156.3 |
317.9 |
1 066 |
1 048 |
|
979.7 |
|
Cash, bln rub |
|
|
51.8 |
53.5 |
68.4 |
85.8 |
96.5 |
|
100.1 |
|
Net debt, bln rub |
|
|
141.8 |
102.8 |
249.5 |
979.9 |
951.1 |
|
879.6 |
|
|
Ordinary share price, rub |
|
|
41.8 |
48.2 |
50.1 |
71.0 |
|
|
109.1 |
|
Number of ordinary shares, mln |
|
|
35.0 |
35.6 |
34.7 |
35.1 |
35.6 |
|
37.8 |
|
|
Market cap, bln rub |
|
|
1 461 |
1 717 |
1 739 |
2 492 |
0 |
|
4 122 |
|
EV, bln rub |
? |
|
1 603 |
1 819 |
1 988 |
3 472 |
951 |
|
5 002 |
|
Book value, bln rub |
|
|
851 |
915 |
860 |
400 |
461 |
|
803 |
|
|
EPS, rub |
? |
|
1.02 |
2.21 |
2.60 |
1.32 |
0.35 |
|
4.52 |
|
FCF/share, rub |
|
|
2.68 |
1.63 |
-0.18 |
0.40 |
0.04 |
|
2.24 |
|
BV/share, rub |
|
|
24.3 |
25.7 |
24.8 |
11.4 |
13.0 |
|
21.2 |
|
|
EBITDA margin, % |
? |
|
4.42% |
7.92% |
8.10% |
6.15% |
6.10% |
|
10.5% |
|
Net margin, % |
? |
|
2.17% |
4.32% |
4.53% |
2.00% |
0.45% |
|
5.46% |
|
FCF yield, % |
? |
|
6.43% |
3.37% |
-0.36% |
0.56% |
|
|
2.06% |
|
ROE, % |
? |
|
3.67% |
7.61% |
8.21% |
3.89% |
1.03% |
|
10.4% |
|
ROA, % |
? |
|
2.33% |
5.00% |
4.92% |
1.67% |
0.44% |
|
5.13% |
|
|
P/E |
? |
|
40.8 |
21.8 |
19.3 |
53.8 |
0.00 |
|
24.1 |
|
P/FCF |
|
|
15.6 |
29.6 |
-280.5 |
179.3 |
0.00 |
|
48.6 |
|
P/S |
? |
|
0.88 |
0.94 |
0.87 |
1.07 |
0.00 |
|
1.32 |
|
P/BV |
? |
|
1.72 |
1.88 |
2.02 |
6.24 |
0.00 |
|
5.14 |
|
EV/EBITDA |
? |
|
21.9 |
12.6 |
12.3 |
24.3 |
5.61 |
|
15.2 |
|
Debt/EBITDA |
|
|
1.94 |
0.71 |
1.55 |
6.87 |
5.61 |
|
2.67 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0.68% |
0.95% |
1.48% |
1.28% |
1.25% |
|
1.35% |
|
| AAR shareholders |
