AutoZone Financial Statements (AZO)
|
|
|
|
Report date
|
|
|
25.10.2021 |
24.10.2022 |
24.10.2023 |
28.10.2024 |
27.10.2025 |
|
20.03.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
14 630 |
16 252 |
17 457 |
18 490 |
18 939 |
|
19 610 |
|
Operating Income, bln rub |
|
|
2 945 |
3 271 |
3 474 |
3 789 |
3 610 |
|
3 545 |
|
EBITDA, bln rub |
? |
|
3 358 |
3 719 |
3 984 |
4 350 |
4 223 |
|
4 191 |
|
Net profit, bln rub |
? |
|
2 170 |
2 430 |
2 528 |
2 662 |
2 498 |
|
2 445 |
|
|
OCF, bln rub |
? |
|
3 519 |
3 211 |
2 941 |
3 004 |
3 117 |
|
3 039 |
|
CAPEX, bln rub |
? |
|
621.8 |
672.4 |
796.7 |
1 073 |
1 327 |
|
1 439 |
|
FCF, bln rub |
? |
|
2 897 |
2 539 |
2 144 |
1 931 |
1 790 |
|
1 600 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
|
|
|
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
|
OPEX, bln rub |
|
|
4 773 |
5 202 |
5 596 |
6 028 |
6 356 |
|
6 628 |
|
Cost of production, bln rub |
|
|
6 912 |
7 780 |
8 387 |
8 673 |
8 972 |
|
9 437 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
197.1 |
194.1 |
315.6 |
460.6 |
486.8 |
|
472.8 |
|
|
Assets, bln rub |
|
|
14 516 |
15 275 |
15 986 |
17 177 |
19 355 |
|
20 439 |
|
Net Assets, bln rub |
? |
|
-1 798 |
-3 539 |
-4 350 |
-4 750 |
-3 414 |
|
-2 909 |
|
Debt, bln rub |
|
|
8 229 |
9 296 |
10 930 |
12 367 |
12 289 |
|
12 411 |
|
Cash, bln rub |
|
|
1 171 |
264.4 |
277.1 |
298.2 |
271.8 |
|
314.0 |
|
Net debt, bln rub |
|
|
7 058 |
9 032 |
10 653 |
12 069 |
12 017 |
|
12 097 |
|
|
Ordinary share price, rub |
|
|
1 548 |
2 163 |
2 453 |
3 181 |
|
|
|
|
Number of ordinary shares, mln |
|
|
22.2 |
20.1 |
18.5 |
17.3 |
16.8 |
|
16.7 |
|
|
Market cap, bln rub |
|
|
34 434 |
43 492 |
45 412 |
55 068 |
0 |
|
0 |
|
EV, bln rub |
? |
|
41 492 |
52 524 |
56 065 |
67 137 |
12 017 |
|
12 097 |
|
Book value, bln rub |
|
|
-2 100 |
-3 842 |
-4 653 |
-5 052 |
-3 717 |
|
-3 211 |
|
|
EPS, rub |
? |
|
97.6 |
120.8 |
136.6 |
153.8 |
148.8 |
|
146.8 |
|
FCF/share, rub |
|
|
130.3 |
126.3 |
115.8 |
111.6 |
106.6 |
|
96.1 |
|
BV/share, rub |
|
|
-94.4 |
-191.1 |
-251.4 |
-291.9 |
-221.4 |
|
-192.9 |
|
|
EBITDA margin, % |
? |
|
23.0% |
22.9% |
22.8% |
23.5% |
22.3% |
|
21.4% |
|
Net margin, % |
? |
|
14.8% |
14.9% |
14.5% |
14.4% |
13.2% |
|
12.5% |
|
FCF yield, % |
? |
|
8.41% |
5.84% |
4.72% |
3.51% |
|
|
|
|
ROE, % |
? |
|
-120.7% |
-68.7% |
-58.1% |
-56.1% |
-73.2% |
|
-84.1% |
|
ROA, % |
? |
|
15.0% |
15.9% |
15.8% |
15.5% |
12.9% |
|
12.0% |
|
|
P/E |
? |
|
15.9 |
17.9 |
18.0 |
20.7 |
0.00 |
|
0.00 |
|
P/FCF |
|
|
11.9 |
17.1 |
21.2 |
28.5 |
0.00 |
|
0.00 |
|
P/S |
? |
|
2.35 |
2.68 |
2.60 |
2.98 |
0.00 |
|
0.00 |
|
P/BV |
? |
|
-16.4 |
-11.3 |
-9.76 |
-10.9 |
0.00 |
|
0.00 |
|
EV/EBITDA |
? |
|
12.4 |
14.1 |
14.1 |
15.4 |
2.85 |
|
2.89 |
|
Debt/EBITDA |
|
|
2.10 |
2.43 |
2.67 |
2.77 |
2.85 |
|
2.89 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
|
CAPEX/Revenue, % |
|
|
4.25% |
4.14% |
4.56% |
5.80% |
7.01% |
|
7.34% |
|
| AutoZone shareholders |
