Bright Horizons Family Solutions Financial Statements (BFAM)

Bright Horizons Family Solutionssmart-lab.ru %   2021 2022 2022 2023 2023   LTM ?
Report date 25.02.2022 31.12.2022 28.02.2023 31.12.2023 27.02.2024   06.05.2024
Currency USD USD USD USD USD   USD
Financial report URL  
Revenue, bln rub ? 1 755 2 020 2 020 2 418 2 418   2 477
Operating Income, bln rub 129.0 157.6 157.6 171.2 160.5   139.2
EBITDA, bln rub ? 237.8 257.8 263.7 281.9 271.2   250.3
Net profit, bln rub ? 70.5 80.6 80.6 74.2 74.2   45.0
OCF, bln rub ? 227.3 188.5 188.5 256.1 256.1   306.6
CAPEX, bln rub ? 57.7 60.0 60.0 90.8 91.0   80.3
FCF, bln rub ? 169.6 128.5 128.5 165.3 165.1   226.4
Dividend payout, bln rub 0.000 0.000 0.000 2.59 0.000   285.8
Ordinary share dividend yield, % 0.00% 0.00% 0.00% 0.00% 0.00%   0.00%
Dividend payout ratio, % 0.00% 0.00% 0.00% 3.49% 0.00%   634.8%
OPEX, bln rub 286.0 321.1 321.1 327.1 324.3   330.6
Cost of production, bln rub 1 340 1 542 1 542 1 920 1 933   2 007
R&D, bln rub 0.000 0.000 0.000 0.000 0.000   0.000
Interest expenses, bln rub 36.1 39.5 39.5 51.6 82.0   55.9
Assets, bln rub 3 640 3 799 3 799 3 896 4 170   3 791
Net Assets, bln rub ? 1 179 1 080 1 080 1 213 1 213   1 229
Debt, bln rub 1 784 1 966 1 966 1 860 1 860   1 848
Cash, bln rub 261.0 36.2 36.2 71.6 109.3   81.0
Net debt, bln rub 1 523 1 930 1 930 1 788 1 751   1 767
Ordinary share price, rub 125.9 63.1 63.1 94.2 94.2   74.0
Number of ordinary shares, mln 60.3 58.3 58.3 57.9 57.7   57.9
Market cap, bln rub 7 592 3 682 3 682 5 460 5 439   4 284
EV, bln rub ? 9 115 5 611 5 611 7 248 7 190   6 050
Book value, bln rub -553 -893 -893 -790 -790   -751
EPS, rub ? 1.17 1.38 1.38 1.28 1.29   0.78
FCF/share, rub 2.81 2.20 2.20 2.85 2.86   3.91
BV/share, rub -9.18 -15.3 -15.3 -13.6 -13.7   -13.0
EBITDA margin, % ? 13.6% 12.8% 13.1% 11.7% 11.2%   10.1%
Net margin, % ? 4.01% 3.99% 3.99% 3.07% 3.07%   1.82%
FCF yield, % ? 2.23% 3.49% 3.49% 3.03% 3.04%   5.28%
ROE, % ? 5.97% 7.46% 7.46% 6.12% 6.12%   3.66%
ROA, % ? 1.94% 2.12% 2.12% 1.91% 1.78%   1.19%
P/E ? 107.8 45.7 45.7 73.6 73.3   95.1
P/FCF 44.8 28.7 28.7 33.0 32.9   18.9
P/S ? 4.33 1.82 1.82 2.26 2.25   1.73
P/BV ? -13.7 -4.12 -4.12 -6.91 -6.88   -5.71
EV/EBITDA ? 38.3 21.8 21.3 25.7 26.5   24.2
Debt/EBITDA 6.40 7.49 7.32 6.34 6.46   7.06
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00% 0.00%   0
CAPEX/Revenue, % 3.29% 2.97% 2.97% 3.75% 3.76%   3.24%
Bright Horizons Family Solutions shareholders