Brunswick Financial Statements (BC)
|
|
|
|
Report date
|
|
|
31.12.2022 |
16.02.2023 |
16.02.2024 |
14.02.2025 |
13.02.2026 |
|
07.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
6 812 |
6 812 |
6 401 |
5 237 |
5 363 |
|
5 450 |
|
Operating Income, bln rub |
|
|
947.8 |
947.8 |
734.9 |
311.6 |
-39.6 |
|
245.5 |
|
EBITDA, bln rub |
? |
|
1 179 |
1 183 |
1 014 |
618.7 |
268.5 |
|
554.9 |
|
Net profit, bln rub |
? |
|
677.0 |
677.0 |
420.4 |
130.1 |
-137.3 |
|
-174.8 |
|
|
OCF, bln rub |
? |
|
586.1 |
586.1 |
733.6 |
431.4 |
562.1 |
|
145.1 |
|
CAPEX, bln rub |
? |
|
388.3 |
388.3 |
289.3 |
167.4 |
165.8 |
|
197.6 |
|
FCF, bln rub |
? |
|
197.8 |
197.8 |
444.3 |
264.0 |
396.3 |
|
-52.5 |
|
Dividend payout, bln rub
|
|
|
108.6 |
108.6 |
112.0 |
112.3 |
112.6 |
|
113.4 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
16.0% |
16.0% |
26.6% |
86.3% |
0.00% |
|
-64.9% |
|
|
OPEX, bln rub |
|
|
974.3 |
999.4 |
1 052 |
1 039 |
1 373 |
|
1 087 |
|
Cost of production, bln rub |
|
|
4 865 |
4 865 |
4 614 |
3 886 |
4 031 |
|
4 117 |
|
R&D, bln rub |
|
|
202.9 |
202.9 |
185.2 |
169.6 |
168.7 |
|
181.0 |
|
Interest expenses, bln rub |
|
|
98.1 |
98.1 |
112.4 |
126.6 |
111.7 |
|
101.2 |
|
|
Assets, bln rub |
|
|
6 321 |
6 321 |
6 231 |
5 678 |
5 312 |
|
5 506 |
|
Net Assets, bln rub |
? |
|
2 042 |
2 042 |
2 087 |
1 892 |
1 626 |
|
1 602 |
|
Debt, bln rub |
|
|
2 509 |
2 635 |
2 593 |
2 512 |
2 429 |
|
2 296 |
|
Cash, bln rub |
|
|
600.1 |
600.1 |
468.6 |
269.8 |
275.7 |
|
289.3 |
|
Net debt, bln rub |
|
|
1 909 |
2 035 |
2 124 |
2 242 |
2 153 |
|
2 007 |
|
|
Ordinary share price, rub |
|
|
72.1 |
72.1 |
96.8 |
64.7 |
74.2 |
|
72.2 |
|
Number of ordinary shares, mln |
|
|
77.8 |
74.8 |
70.2 |
67.2 |
65.6 |
|
65.6 |
|
|
Market cap, bln rub |
|
|
5 608 |
5 392 |
6 792 |
4 346 |
4 870 |
|
4 737 |
|
EV, bln rub |
? |
|
7 517 |
7 426 |
8 916 |
6 588 |
7 023 |
|
6 744 |
|
Book value, bln rub |
|
|
77 |
77 |
79 |
8 |
90 |
|
83 |
|
|
EPS, rub |
? |
|
8.70 |
9.05 |
5.99 |
1.94 |
-2.09 |
|
-2.66 |
|
FCF/share, rub |
|
|
2.54 |
2.64 |
6.33 |
3.93 |
6.04 |
|
-0.80 |
|
BV/share, rub |
|
|
0.99 |
1.03 |
1.12 |
0.12 |
1.37 |
|
1.26 |
|
|
EBITDA margin, % |
? |
|
17.3% |
17.4% |
15.8% |
11.8% |
5.01% |
|
10.2% |
|
Net margin, % |
? |
|
9.94% |
9.94% |
6.57% |
2.48% |
-2.56% |
|
-3.21% |
|
FCF yield, % |
? |
|
3.53% |
3.67% |
6.54% |
6.07% |
8.14% |
|
-1.11% |
|
ROE, % |
? |
|
33.1% |
33.1% |
20.1% |
6.88% |
-8.45% |
|
-10.9% |
|
ROA, % |
? |
|
10.7% |
10.7% |
6.75% |
2.29% |
-2.58% |
|
-3.17% |
|
|
P/E |
? |
|
8.28 |
7.96 |
16.2 |
33.4 |
-35.5 |
|
-27.1 |
|
P/FCF |
|
|
28.4 |
27.3 |
15.3 |
16.5 |
12.3 |
|
-90.2 |
|
P/S |
? |
|
0.82 |
0.79 |
1.06 |
0.83 |
0.91 |
|
0.87 |
|
P/BV |
? |
|
72.5 |
69.7 |
86.3 |
550.2 |
54.4 |
|
57.3 |
|
EV/EBITDA |
? |
|
6.38 |
6.28 |
8.79 |
10.6 |
26.2 |
|
12.2 |
|
Debt/EBITDA |
|
|
1.62 |
1.72 |
2.09 |
3.62 |
8.02 |
|
3.62 |
|
|
R&D/CAPEX, % |
|
|
52.3% |
52.3% |
64.0% |
101.3% |
101.7% |
|
91.6% |
|
|
CAPEX/Revenue, % |
|
|
5.70% |
5.70% |
4.52% |
3.20% |
3.09% |
|
3.63% |
|
| Brunswick shareholders |
