Alexandria Real Estate Financial Statements (ARE)
|
|
|
|
Report date
|
|
|
31.01.2022 |
30.01.2023 |
29.01.2024 |
27.01.2025 |
26.01.2026 |
|
27.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
2 108 |
2 576 |
2 842 |
3 050 |
2 971 |
|
2 899 |
|
Operating Income, bln rub |
|
|
512.2 |
613.5 |
690.4 |
769.7 |
-1 202 |
|
-1 240 |
|
EBITDA, bln rub |
? |
|
1 618 |
1 767 |
1 449 |
1 899 |
360.5 |
|
405.6 |
|
Net profit, bln rub |
? |
|
571.2 |
521.7 |
103.6 |
322.9 |
-1 431 |
|
-1 023 |
|
|
OCF, bln rub |
? |
|
1 010 |
1 294 |
1 631 |
1 505 |
1 414 |
|
1 403 |
|
CAPEX, bln rub |
? |
|
7 334 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
FCF, bln rub |
? |
|
-6 324 |
1 294 |
1 631 |
1 505 |
1 414 |
|
1 403 |
|
Dividend payout, bln rub
|
|
|
656.0 |
757.7 |
847.5 |
898.6 |
911.5 |
|
805.2 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
114.8% |
145.3% |
817.7% |
278.2% |
0.00% |
|
-78.7% |
|
|
OPEX, bln rub |
|
|
972.5 |
1 179 |
1 293 |
1 371 |
3 250 |
|
3 218 |
|
Cost of production, bln rub |
|
|
623.6 |
783.2 |
859.2 |
909.3 |
922.6 |
|
920.4 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
142.2 |
94.2 |
74.2 |
185.8 |
226.7 |
|
240.4 |
|
|
Assets, bln rub |
|
|
30 219 |
35 523 |
36 771 |
37 527 |
34 082 |
|
34 167 |
|
Net Assets, bln rub |
? |
|
16 190 |
18 972 |
18 471 |
17 889 |
15 470 |
|
15 734 |
|
Debt, bln rub |
|
|
9 227 |
10 566 |
11 699 |
12 752 |
12 761 |
|
12 879 |
|
Cash, bln rub |
|
|
361.3 |
825.2 |
618.2 |
552.1 |
549.1 |
|
418.7 |
|
Net debt, bln rub |
|
|
8 865 |
9 741 |
11 080 |
12 199 |
12 212 |
|
12 460 |
|
|
Ordinary share price, rub |
|
|
223.0 |
|
|
97.6 |
48.9 |
|
48.4 |
|
Number of ordinary shares, mln |
|
|
146.9 |
161.7 |
170.9 |
172.1 |
170.4 |
|
188.4 |
|
|
Market cap, bln rub |
|
|
32 758 |
0 |
0 |
16 786 |
8 339 |
|
9 115 |
|
EV, bln rub |
? |
|
41 623 |
9 741 |
11 080 |
28 985 |
20 551 |
|
21 575 |
|
Book value, bln rub |
|
|
15 580 |
18 357 |
18 010 |
17 584 |
15 470 |
|
15 734 |
|
|
EPS, rub |
? |
|
3.89 |
3.23 |
0.61 |
1.88 |
-8.40 |
|
-5.43 |
|
FCF/share, rub |
|
|
-43.0 |
8.01 |
9.54 |
8.74 |
8.30 |
|
7.45 |
|
BV/share, rub |
|
|
106.0 |
113.6 |
105.4 |
102.2 |
90.8 |
|
83.5 |
|
|
EBITDA margin, % |
? |
|
76.7% |
68.6% |
51.0% |
62.3% |
12.1% |
|
14.0% |
|
Net margin, % |
? |
|
27.1% |
20.3% |
3.65% |
10.6% |
-48.2% |
|
-35.3% |
|
FCF yield, % |
? |
|
-19.3% |
|
|
8.96% |
17.0% |
|
15.4% |
|
ROE, % |
? |
|
3.53% |
2.75% |
0.56% |
1.81% |
-9.25% |
|
-6.50% |
|
ROA, % |
? |
|
1.89% |
1.47% |
0.28% |
0.86% |
-4.20% |
|
-2.99% |
|
|
P/E |
? |
|
57.3 |
0.00 |
0.00 |
52.0 |
-5.83 |
|
-8.91 |
|
P/FCF |
|
|
-5.18 |
0.00 |
0.00 |
11.2 |
5.90 |
|
6.50 |
|
P/S |
? |
|
15.5 |
0.00 |
0.00 |
5.50 |
2.81 |
|
3.14 |
|
P/BV |
? |
|
2.10 |
0.00 |
0.00 |
0.95 |
0.54 |
|
0.58 |
|
EV/EBITDA |
? |
|
25.7 |
5.51 |
7.65 |
15.3 |
57.0 |
|
53.2 |
|
Debt/EBITDA |
|
|
5.48 |
5.51 |
7.65 |
6.42 |
33.9 |
|
30.7 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
|
|
|
|
|
|
|
|
CAPEX/Revenue, % |
|
|
347.9% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
| Alexandria Real Estate shareholders |
