Atmos Energy Financial Statements (ATO)
|
|
|
|
Report date
|
|
|
12.11.2021 |
14.11.2022 |
14.11.2023 |
18.11.2024 |
14.11.2025 |
|
06.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
3 407 |
4 202 |
4 275 |
4 165 |
4 703 |
|
4 881 |
|
Operating Income, bln rub |
|
|
905.0 |
921.0 |
1 067 |
1 355 |
1 560 |
|
1 751 |
|
EBITDA, bln rub |
? |
|
1 381 |
1 490 |
1 741 |
2 096 |
2 384 |
|
2 554 |
|
Net profit, bln rub |
? |
|
665.6 |
774.4 |
885.3 |
1 043 |
1 199 |
|
1 346 |
|
|
OCF, bln rub |
? |
|
-1 084 |
977.6 |
3 460 |
1 734 |
2 049 |
|
1 876 |
|
CAPEX, bln rub |
? |
|
1 970 |
2 444 |
2 806 |
2 937 |
3 561 |
|
3 867 |
|
FCF, bln rub |
? |
|
-3 054 |
-1 467 |
653.8 |
-1 203 |
-1 512 |
|
-1 991 |
|
Dividend payout, bln rub
|
|
|
323.9 |
375.9 |
430.3 |
493.0 |
553.8 |
|
604.4 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
48.7% |
48.5% |
48.6% |
47.3% |
46.2% |
|
44.9% |
|
|
OPEX, bln rub |
|
|
790.8 |
887.9 |
991.1 |
1 057 |
902.9 |
|
759.3 |
|
Cost of production, bln rub |
|
|
1 712 |
2 393 |
2 217 |
1 753 |
2 240 |
|
2 371 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
83.6 |
102.8 |
137.3 |
190.6 |
171.7 |
|
138.7 |
|
|
Assets, bln rub |
|
|
19 609 |
22 193 |
22 517 |
25 194 |
28 906 |
|
30 380 |
|
Net Assets, bln rub |
? |
|
7 907 |
9 419 |
10 870 |
12 158 |
13 559 |
|
14 909 |
|
Debt, bln rub |
|
|
7 563 |
8 370 |
7 123 |
8 129 |
9 304 |
|
9 629 |
|
Cash, bln rub |
|
|
116.7 |
51.6 |
15.4 |
307.3 |
203.8 |
|
127.1 |
|
Net debt, bln rub |
|
|
7 446 |
8 318 |
7 108 |
7 822 |
9 100 |
|
9 502 |
|
|
Ordinary share price, rub |
|
|
88.2 |
101.9 |
|
138.7 |
170.8 |
|
177.8 |
|
Number of ordinary shares, mln |
|
|
129.8 |
137.8 |
145.1 |
152.5 |
158.9 |
|
166.5 |
|
|
Market cap, bln rub |
|
|
11 447 |
14 038 |
0 |
21 154 |
27 140 |
|
29 593 |
|
EV, bln rub |
? |
|
18 893 |
22 356 |
7 108 |
28 976 |
36 239 |
|
39 095 |
|
Book value, bln rub |
|
|
7 176 |
8 688 |
10 047 |
11 344 |
12 753 |
|
14 107 |
|
|
EPS, rub |
? |
|
5.13 |
5.62 |
6.10 |
6.84 |
7.54 |
|
8.09 |
|
FCF/share, rub |
|
|
-23.5 |
-10.6 |
4.50 |
-7.89 |
-9.51 |
|
-12.0 |
|
BV/share, rub |
|
|
55.3 |
63.0 |
69.2 |
74.4 |
80.2 |
|
84.7 |
|
|
EBITDA margin, % |
? |
|
40.5% |
35.5% |
40.7% |
50.3% |
50.7% |
|
52.3% |
|
Net margin, % |
? |
|
19.5% |
18.4% |
20.7% |
25.0% |
25.5% |
|
27.6% |
|
FCF yield, % |
? |
|
-26.7% |
-10.4% |
|
-5.69% |
-5.57% |
|
-6.73% |
|
ROE, % |
? |
|
8.42% |
8.22% |
8.14% |
8.58% |
8.84% |
|
9.03% |
|
ROA, % |
? |
|
3.39% |
3.49% |
3.93% |
4.14% |
4.15% |
|
4.43% |
|
|
P/E |
? |
|
17.2 |
18.1 |
0.00 |
20.3 |
22.6 |
|
22.0 |
|
P/FCF |
|
|
-3.75 |
-9.57 |
0.00 |
-17.6 |
-18.0 |
|
-14.9 |
|
P/S |
? |
|
3.36 |
3.34 |
0.00 |
5.08 |
5.77 |
|
6.06 |
|
P/BV |
? |
|
1.60 |
1.62 |
0.00 |
1.86 |
2.13 |
|
2.10 |
|
EV/EBITDA |
? |
|
13.7 |
15.0 |
4.08 |
13.8 |
15.2 |
|
15.3 |
|
Debt/EBITDA |
|
|
5.39 |
5.58 |
4.08 |
3.73 |
3.82 |
|
3.72 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
57.8% |
58.2% |
65.6% |
70.5% |
75.7% |
|
79.2% |
|
| Atmos Energy shareholders |
