Applied Industrial Financial Statements (AIT)
|
|
|
|
Report date
|
|
|
17.08.2021 |
12.08.2022 |
11.08.2023 |
16.08.2024 |
15.08.2025 |
|
28.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
3 236 |
3 811 |
4 413 |
4 479 |
4 563 |
|
4 839 |
|
Operating Income, bln rub |
|
|
205.5 |
357.9 |
473.2 |
495.8 |
498.5 |
|
541.8 |
|
EBITDA, bln rub |
? |
|
263.0 |
410.1 |
527.7 |
571.0 |
579.7 |
|
600.5 |
|
Net profit, bln rub |
? |
|
144.8 |
257.4 |
346.7 |
385.8 |
393.0 |
|
403.8 |
|
|
OCF, bln rub |
? |
|
241.7 |
187.6 |
344.0 |
371.4 |
492.4 |
|
464.5 |
|
CAPEX, bln rub |
? |
|
15.9 |
18.1 |
26.5 |
24.9 |
27.2 |
|
27.2 |
|
FCF, bln rub |
? |
|
225.8 |
169.4 |
317.5 |
346.5 |
465.2 |
|
437.3 |
|
Dividend payout, bln rub
|
|
|
50.7 |
51.8 |
53.4 |
55.9 |
63.7 |
|
71.3 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
|
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
35.0% |
20.1% |
15.4% |
14.5% |
16.2% |
|
17.7% |
|
|
OPEX, bln rub |
|
|
730.1 |
749.1 |
813.8 |
840.8 |
884.6 |
|
911.7 |
|
Cost of production, bln rub |
|
|
2 300 |
2 704 |
3 126 |
3 143 |
3 180 |
|
3 385 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
30.8 |
26.8 |
24.8 |
20.5 |
34.3 |
|
12.8 |
|
|
Assets, bln rub |
|
|
2 272 |
2 453 |
2 743 |
2 952 |
3 176 |
|
2 989 |
|
Net Assets, bln rub |
? |
|
932.5 |
1 149 |
1 458 |
1 689 |
1 845 |
|
1 860 |
|
Debt, bln rub |
|
|
920.0 |
800.2 |
622.1 |
734.9 |
572.3 |
|
365.3 |
|
Cash, bln rub |
|
|
257.7 |
184.5 |
344.0 |
460.6 |
388.4 |
|
171.6 |
|
Net debt, bln rub |
|
|
662.2 |
615.8 |
278.1 |
274.3 |
183.9 |
|
193.7 |
|
|
Ordinary share price, rub |
|
|
91.1 |
96.2 |
144.8 |
|
232.5 |
|
314.2 |
|
Number of ordinary shares, mln |
|
|
38.8 |
38.5 |
38.6 |
38.7 |
38.3 |
|
37.5 |
|
|
Market cap, bln rub |
|
|
3 529 |
3 700 |
5 589 |
0 |
8 900 |
|
11 791 |
|
EV, bln rub |
? |
|
4 192 |
4 316 |
5 867 |
274 |
9 084 |
|
11 985 |
|
Book value, bln rub |
|
|
93 |
336 |
644 |
824 |
797 |
|
832 |
|
|
EPS, rub |
? |
|
3.73 |
6.69 |
8.98 |
9.98 |
10.3 |
|
10.8 |
|
FCF/share, rub |
|
|
5.83 |
4.40 |
8.23 |
8.96 |
12.1 |
|
11.7 |
|
BV/share, rub |
|
|
2.40 |
8.72 |
16.7 |
21.3 |
20.8 |
|
22.2 |
|
|
EBITDA margin, % |
? |
|
8.13% |
10.8% |
12.0% |
12.7% |
12.7% |
|
12.4% |
|
Net margin, % |
? |
|
4.47% |
6.76% |
7.86% |
8.61% |
8.61% |
|
8.34% |
|
FCF yield, % |
? |
|
6.40% |
4.58% |
5.68% |
|
5.23% |
|
3.71% |
|
ROE, % |
? |
|
15.5% |
22.4% |
23.8% |
22.8% |
21.3% |
|
21.7% |
|
ROA, % |
? |
|
6.37% |
10.5% |
12.6% |
13.1% |
12.4% |
|
13.5% |
|
|
P/E |
? |
|
24.4 |
14.4 |
16.1 |
0.00 |
22.6 |
|
29.2 |
|
P/FCF |
|
|
15.6 |
21.8 |
17.6 |
0.00 |
19.1 |
|
27.0 |
|
P/S |
? |
|
1.09 |
0.97 |
1.27 |
0.00 |
1.95 |
|
2.44 |
|
P/BV |
? |
|
38.0 |
11.0 |
8.67 |
0.00 |
11.2 |
|
14.2 |
|
EV/EBITDA |
? |
|
15.9 |
10.5 |
11.1 |
0.48 |
15.7 |
|
20.0 |
|
Debt/EBITDA |
|
|
2.52 |
1.50 |
0.53 |
0.48 |
0.32 |
|
0.32 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0.49% |
0.48% |
0.60% |
0.56% |
0.60% |
|
0.56% |
|
| Applied Industrial shareholders |
