The Andersons Financial Statements (ANDE)
|
|
|
|
Report date
|
|
|
31.12.2022 |
23.02.2023 |
21.02.2024 |
19.02.2025 |
18.02.2026 |
|
06.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
17 325 |
17 325 |
14 750 |
11 258 |
11 009 |
|
10 468 |
|
Operating Income, bln rub |
|
|
155.0 |
204.1 |
339.7 |
186.1 |
128.4 |
|
110.7 |
|
EBITDA, bln rub |
? |
|
362.3 |
386.3 |
341.5 |
359.8 |
322.0 |
|
214.6 |
|
Net profit, bln rub |
? |
|
131.1 |
131.1 |
101.2 |
114.0 |
95.7 |
|
153.9 |
|
|
OCF, bln rub |
? |
|
287.1 |
287.1 |
946.8 |
331.5 |
177.0 |
|
-559.7 |
|
CAPEX, bln rub |
? |
|
108.3 |
139.7 |
150.4 |
149.2 |
233.1 |
|
241.2 |
|
FCF, bln rub |
? |
|
178.8 |
147.4 |
796.3 |
182.3 |
-56.1 |
|
-800.8 |
|
Dividend payout, bln rub
|
|
|
24.6 |
24.6 |
25.4 |
26.3 |
26.8 |
|
13.5 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
18.8% |
18.8% |
25.1% |
23.0% |
28.1% |
|
8.76% |
|
|
OPEX, bln rub |
|
|
466.6 |
466.6 |
492.3 |
501.2 |
585.2 |
|
612.3 |
|
Cost of production, bln rub |
|
|
16 641 |
16 655 |
13 918 |
10 570 |
10 295 |
|
9 745 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
56.8 |
56.8 |
46.9 |
31.8 |
47.2 |
|
58.0 |
|
|
Assets, bln rub |
|
|
4 608 |
4 608 |
3 855 |
4 121 |
3 713 |
|
3 920 |
|
Net Assets, bln rub |
? |
|
1 430 |
1 199 |
1 283 |
1 366 |
1 245 |
|
1 310 |
|
Debt, bln rub |
|
|
912.4 |
912.4 |
665.3 |
876.2 |
1 043 |
|
716.5 |
|
Cash, bln rub |
|
|
115.3 |
115.3 |
643.9 |
561.8 |
98.3 |
|
72.4 |
|
Net debt, bln rub |
|
|
797.1 |
797.1 |
21.4 |
314.4 |
944.7 |
|
644.1 |
|
|
Ordinary share price, rub |
|
|
35.0 |
35.0 |
57.5 |
40.5 |
53.2 |
|
70.8 |
|
Number of ordinary shares, mln |
|
|
33.5 |
33.7 |
33.7 |
34.0 |
34.0 |
|
34.0 |
|
|
Market cap, bln rub |
|
|
1 173 |
1 179 |
1 941 |
1 379 |
1 808 |
|
2 408 |
|
EV, bln rub |
? |
|
1 970 |
1 976 |
1 962 |
1 693 |
2 753 |
|
3 052 |
|
Book value, bln rub |
|
|
1 200 |
968 |
1 069 |
1 169 |
1 053 |
|
1 310 |
|
|
EPS, rub |
? |
|
3.91 |
3.89 |
3.00 |
3.35 |
2.81 |
|
4.53 |
|
FCF/share, rub |
|
|
5.33 |
4.37 |
23.6 |
5.36 |
-1.65 |
|
-23.5 |
|
BV/share, rub |
|
|
35.8 |
28.7 |
31.7 |
34.3 |
31.0 |
|
38.5 |
|
|
EBITDA margin, % |
? |
|
2.09% |
2.23% |
2.32% |
3.20% |
2.92% |
|
2.05% |
|
Net margin, % |
? |
|
0.76% |
0.76% |
0.69% |
1.01% |
0.87% |
|
1.47% |
|
FCF yield, % |
? |
|
15.2% |
12.5% |
41.0% |
13.2% |
-3.10% |
|
-33.3% |
|
ROE, % |
? |
|
9.17% |
10.9% |
7.89% |
8.35% |
7.69% |
|
11.8% |
|
ROA, % |
? |
|
2.84% |
2.84% |
2.62% |
2.77% |
2.58% |
|
3.93% |
|
|
P/E |
? |
|
8.95 |
8.99 |
19.2 |
12.1 |
18.9 |
|
15.6 |
|
P/FCF |
|
|
6.56 |
8.00 |
2.44 |
7.56 |
-32.2 |
|
-3.01 |
|
P/S |
? |
|
0.07 |
0.07 |
0.13 |
0.12 |
0.16 |
|
0.23 |
|
P/BV |
? |
|
0.98 |
1.22 |
1.81 |
1.18 |
1.72 |
|
1.84 |
|
EV/EBITDA |
? |
|
5.44 |
5.12 |
5.75 |
4.71 |
8.55 |
|
14.2 |
|
Debt/EBITDA |
|
|
2.20 |
2.06 |
0.06 |
0.87 |
2.93 |
|
3.00 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0.63% |
0.81% |
1.02% |
1.33% |
2.12% |
|
2.30% |
|
| The Andersons shareholders |
