AMETEK Financial Statements (AME)
|
|
|
|
Report date
|
|
|
31.12.2022 |
21.02.2023 |
22.02.2024 |
20.02.2025 |
17.02.2026 |
|
30.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
6 151 |
6 151 |
6 597 |
6 941 |
7 401 |
|
7 598 |
|
Operating Income, bln rub |
|
|
1 501 |
1 501 |
1 707 |
1 780 |
1 936 |
|
1 988 |
|
EBITDA, bln rub |
? |
|
1 512 |
1 831 |
2 026 |
2 157 |
1 880 |
|
2 258 |
|
Net profit, bln rub |
? |
|
1 160 |
1 160 |
1 313 |
1 376 |
1 480 |
|
1 528 |
|
|
OCF, bln rub |
? |
|
|
1 149 |
1 735 |
1 829 |
1 802 |
|
1 836 |
|
CAPEX, bln rub |
? |
|
|
139.0 |
136.2 |
127.1 |
130.2 |
|
132.6 |
|
FCF, bln rub |
? |
|
|
1 010 |
1 599 |
1 702 |
1 672 |
|
1 703 |
|
Dividend payout, bln rub
|
|
|
|
202.2 |
230.3 |
258.8 |
285.3 |
|
291.7 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
17.4% |
17.5% |
18.8% |
19.3% |
|
19.1% |
|
|
OPEX, bln rub |
|
|
644.6 |
644.6 |
677.0 |
696.9 |
757.1 |
|
789.6 |
|
Cost of production, bln rub |
|
|
4 005 |
4 005 |
4 212 |
4 465 |
4 708 |
|
4 820 |
|
R&D, bln rub |
|
|
0.000 |
198.8 |
220.8 |
236.6 |
0.000 |
|
188.9 |
|
Interest expenses, bln rub |
|
|
83.2 |
83.2 |
81.8 |
113.0 |
81.3 |
|
83.2 |
|
|
Assets, bln rub |
|
|
12 431 |
12 431 |
15 024 |
14 631 |
16 068 |
|
16 310 |
|
Net Assets, bln rub |
? |
|
7 477 |
7 477 |
8 730 |
9 655 |
10 629 |
|
10 919 |
|
Debt, bln rub |
|
|
2 385 |
2 561 |
3 374 |
2 324 |
2 283 |
|
2 178 |
|
Cash, bln rub |
|
|
345.4 |
345.4 |
409.8 |
374.0 |
458.0 |
|
481.3 |
|
Net debt, bln rub |
|
|
2 040 |
2 215 |
2 965 |
1 950 |
1 825 |
|
1 696 |
|
|
Ordinary share price, rub |
|
|
139.7 |
139.7 |
164.9 |
180.3 |
205.3 |
|
232.4 |
|
Number of ordinary shares, mln |
|
|
231.5 |
231.5 |
230.5 |
231.3 |
230.5 |
|
228.9 |
|
|
Market cap, bln rub |
|
|
32 350 |
32 350 |
38 010 |
41 686 |
47 314 |
|
53 199 |
|
EV, bln rub |
? |
|
34 390 |
34 565 |
40 975 |
43 637 |
49 139 |
|
54 896 |
|
Book value, bln rub |
|
|
2 104 |
-1 238 |
-1 883 |
-816 |
-1 291 |
|
3 653 |
|
|
EPS, rub |
? |
|
5.01 |
5.01 |
5.70 |
5.95 |
6.42 |
|
6.67 |
|
FCF/share, rub |
|
|
0.00 |
4.36 |
6.94 |
7.36 |
7.25 |
|
7.44 |
|
BV/share, rub |
|
|
9.09 |
-5.35 |
-8.17 |
-3.53 |
-5.60 |
|
16.0 |
|
|
EBITDA margin, % |
? |
|
24.6% |
29.8% |
30.7% |
31.1% |
25.4% |
|
29.7% |
|
Net margin, % |
? |
|
18.9% |
18.9% |
19.9% |
19.8% |
20.0% |
|
20.1% |
|
FCF yield, % |
? |
|
0.00% |
3.12% |
4.21% |
4.08% |
3.53% |
|
3.20% |
|
ROE, % |
? |
|
15.5% |
15.5% |
15.0% |
14.3% |
13.9% |
|
14.0% |
|
ROA, % |
? |
|
9.33% |
9.33% |
8.74% |
9.41% |
9.21% |
|
9.37% |
|
|
P/E |
? |
|
27.9 |
27.9 |
28.9 |
30.3 |
32.0 |
|
34.8 |
|
P/FCF |
|
|
|
32.0 |
23.8 |
24.5 |
28.3 |
|
31.2 |
|
P/S |
? |
|
5.26 |
5.26 |
5.76 |
6.01 |
6.39 |
|
7.00 |
|
P/BV |
? |
|
15.4 |
-26.1 |
-20.2 |
-51.1 |
-36.7 |
|
14.6 |
|
EV/EBITDA |
? |
|
22.7 |
18.9 |
20.2 |
20.2 |
26.1 |
|
24.3 |
|
Debt/EBITDA |
|
|
1.35 |
1.21 |
1.46 |
0.90 |
0.97 |
|
0.75 |
|
|
R&D/CAPEX, % |
|
|
|
143.0% |
162.1% |
186.2% |
0.00% |
|
142.4% |
|
|
CAPEX/Revenue, % |
|
|
0.00% |
2.26% |
2.07% |
1.83% |
1.76% |
|
1.75% |
|
| AMETEK shareholders |
