Stocks
AIMCO Financial Statements (AIV) |
||||||||||
| AIMCOsmart-lab.ru | % | 2020 | 2021 | 2022 | 2022 | 2023 | LTM ? | |||
|---|---|---|---|---|---|---|---|---|---|---|
| Report date | 30.04.2021 | 01.03.2022 | 31.12.2022 | 27.02.2023 | 26.02.2024 | 07.11.2024 | ||||
| Currency | USD | USD | USD | USD | USD | USD | ||||
| Financial report URL | ||||||||||
| Revenue, bln rub | ? | 151.5 | 169.8 | 190.3 | 190.3 | 187.0 | 203.9 | |||
| Operating Income, bln rub | 27.5 | 27.8 | -80.1 | -268.1 | 9.04 | -22.2 | ||||
| EBITDA, bln rub | ? | 105.4 | 112.6 | 325.8 | 127.1 | 81.3 | -122.7 | |||
| Net profit, bln rub | ? | -5.77 | -4.98 | 75.7 | 75.7 | -166.2 | -244.1 | |||
| OCF, bln rub | ? | 47.8 | 12.6 | 204.2 | 50.5 | 54.1 | ||||
| CAPEX, bln rub | ? | 23.9 | 177.8 | 237.5 | 272.5 | 216.0 | ||||
| FCF, bln rub | ? | 24.0 | -165.2 | -33.3 | -222.0 | -6.23 | ||||
| Dividend payout, bln rub | 0.000 | 0.000 | 3.04 | 0.000 | 0.000 | |||||
| Ordinary share dividend yield, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||
| Dividend payout ratio, % | 0.00% | 0.00% | 0.00% | 4.02% | 0.00% | 0 | ||||
| OPEX, bln rub | 88.4 | 117.9 | 198.6 | 198.6 | 36.7 | 74.1 | ||||
| Cost of production, bln rub | 61.5 | 67.6 | 71.8 | 71.8 | 142.5 | 122.9 | ||||
| R&D, bln rub | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | ||||
| Interest expenses, bln rub | 27.5 | 52.9 | 73.8 | 73.8 | 37.7 | 59.3 | ||||
| Assets, bln rub | 1 840 | 2 434 | 2 181 | 2 181 | 2 089 | 2 068 | ||||
| Net Assets, bln rub | ? | 499.8 | 500.6 | 547.9 | 547.9 | 349.7 | 229.8 | |||
| Debt, bln rub | 1 083 | 1 616 | 1 163 | 1 163 | 1 266 | 1 372 | ||||
| Cash, bln rub | 289.6 | 233.4 | 206.5 | 206.5 | 139.3 | 82.6 | ||||
| Net debt, bln rub | 793.0 | 1 383 | 956.4 | 956.4 | 1 127 | 1 289 | ||||
| Ordinary share price, rub | 5.28 | 7.72 | 7.12 | 7.12 | 7.83 | 6.01 | ||||
| Number of ordinary shares, mln | 148.6 | 149.5 | 149.4 | 149.4 | 143.6 | 136.7 | ||||
| Market cap, bln rub | 784 | 1 154 | 1 064 | 1 064 | 1 125 | 822 | ||||
| EV, bln rub | ? | 1 577 | 2 537 | 2 020 | 2 020 | 2 252 | 2 111 | |||
| Book value, bln rub | 493 | 497 | 548 | 534 | 336 | 230 | ||||
| EPS, rub | ? | -0.04 | -0.03 | 0.51 | 0.51 | -1.16 | -1.79 | |||
| FCF/share, rub | 0.16 | -1.11 | 0.00 | -0.22 | -1.55 | -0.05 | ||||
| BV/share, rub | 3.32 | 3.33 | 3.67 | 3.57 | 2.34 | 1.68 | ||||
| EBITDA margin, % | ? | 69.6% | 66.3% | 171.2% | 66.8% | 43.5% | -60.2% | |||
| Net margin, % | ? | -3.81% | -2.93% | 39.8% | 39.8% | -88.9% | -119.8% | |||
| FCF yield, % | ? | 3.05% | -14.3% | 0.00% | -3.13% | -19.7% | -0.76% | |||
| ROE, % | ? | -1.15% | -0.99% | 13.8% | 13.8% | -47.5% | -106.3% | |||
| ROA, % | ? | -0.31% | -0.20% | 3.47% | 3.47% | -7.95% | -11.8% | |||
| P/E | ? | -135.9 | -231.7 | 14.0 | 14.0 | -6.77 | -3.37 | |||
| P/FCF | 32.7 | -6.98 | -32.0 | -5.06 | -131.9 | |||||
| P/S | ? | 5.18 | 6.79 | 5.59 | 5.59 | 6.01 | 4.03 | |||
| P/BV | ? | 1.59 | 2.32 | 1.94 | 1.99 | 3.35 | 3.58 | |||
| EV/EBITDA | ? | 15.0 | 22.5 | 6.20 | 15.9 | 27.7 | -17.2 | |||
| Debt/EBITDA | 7.52 | 12.3 | 2.94 | 7.53 | 13.9 | -10.5 | ||||
| R&D/CAPEX, % | 0.00% | 0.00% | 0.00% | 0.00% | 0 | |||||
| CAPEX/Revenue, % | 15.8% | 104.7% | 0.00% | 124.8% | 145.7% | 106.0% | ||||
| AIMCO shareholders | ||||||||||
