BOX Financial Statements (BOX)
|
|
|
|
Report date
|
|
|
13.03.2023 |
31.01.2024 |
11.03.2024 |
10.03.2025 |
09.03.2026 |
|
09.03.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
990.9 |
1 038 |
1 038 |
1 090 |
1 177 |
|
1 177 |
|
Operating Income, bln rub |
|
|
36.8 |
50.8 |
50.8 |
79.6 |
83.2 |
|
83.2 |
|
EBITDA, bln rub |
? |
|
102.8 |
102.0 |
102.0 |
113.3 |
140.7 |
|
140.7 |
|
Net profit, bln rub |
? |
|
26.8 |
116.3 |
129.0 |
244.6 |
101.3 |
|
101.3 |
|
|
OCF, bln rub |
? |
|
298.0 |
368.1 |
318.7 |
332.3 |
356.5 |
|
356.5 |
|
CAPEX, bln rub |
? |
|
4.43 |
18.4 |
1.84 |
2.57 |
6.07 |
|
6.07 |
|
FCF, bln rub |
? |
|
293.5 |
349.7 |
316.9 |
329.7 |
350.4 |
|
350.4 |
|
Dividend payout, bln rub
|
|
|
15.1 |
14.9 |
14.9 |
15.0 |
0.000 |
|
15.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
|
|
0.00% |
|
Dividend payout ratio, %
|
|
|
56.2% |
12.9% |
11.6% |
6.13% |
0.00% |
|
14.8% |
|
|
OPEX, bln rub |
|
|
701.5 |
726.4 |
726.4 |
782.4 |
849.4 |
|
849.4 |
|
Cost of production, bln rub |
|
|
252.6 |
260.6 |
260.6 |
228.1 |
244.6 |
|
244.6 |
|
R&D, bln rub |
|
|
243.5 |
248.8 |
248.8 |
264.9 |
294.5 |
|
294.5 |
|
Interest expenses, bln rub |
|
|
4.87 |
11.8 |
0.000 |
6.08 |
10.7 |
|
10.7 |
|
|
Assets, bln rub |
|
|
1 207 |
1 241 |
1 241 |
1 668 |
1 546 |
|
1 546 |
|
Net Assets, bln rub |
? |
|
-33.9 |
-431.1 |
61.0 |
197.3 |
-299.3 |
|
-299.3 |
|
Debt, bln rub |
|
|
535.1 |
983.9 |
491.8 |
721.3 |
1 024 |
|
1 024 |
|
Cash, bln rub |
|
|
461.2 |
480.7 |
480.7 |
722.8 |
478.1 |
|
478.1 |
|
Net debt, bln rub |
|
|
73.9 |
503.2 |
11.1 |
-1.50 |
546.3 |
|
546.3 |
|
|
Ordinary share price, rub |
|
|
32.0 |
26.0 |
26.0 |
33.4 |
|
|
25.1 |
|
Number of ordinary shares, mln |
|
|
143.6 |
148.6 |
144.2 |
144.2 |
143.1 |
|
143.1 |
|
|
Market cap, bln rub |
|
|
4 594 |
3 860 |
3 746 |
4 816 |
0 |
|
3 594 |
|
EV, bln rub |
? |
|
4 667 |
4 363 |
3 758 |
4 814 |
546 |
|
4 140 |
|
Book value, bln rub |
|
|
-147 |
-508 |
-62 |
46 |
-476 |
|
-476 |
|
|
EPS, rub |
? |
|
0.19 |
0.78 |
0.89 |
1.70 |
0.71 |
|
0.71 |
|
FCF/share, rub |
|
|
2.04 |
2.35 |
2.20 |
2.29 |
2.45 |
|
2.45 |
|
BV/share, rub |
|
|
-1.02 |
-3.42 |
-0.43 |
0.32 |
-3.33 |
|
-3.33 |
|
|
EBITDA margin, % |
? |
|
10.4% |
9.83% |
9.83% |
10.4% |
11.9% |
|
11.9% |
|
Net margin, % |
? |
|
2.70% |
11.2% |
12.4% |
22.4% |
8.61% |
|
8.61% |
|
FCF yield, % |
? |
|
6.39% |
9.06% |
8.46% |
6.85% |
|
|
9.75% |
|
ROE, % |
? |
|
-79.1% |
-27.0% |
211.4% |
124.0% |
-33.9% |
|
-33.9% |
|
ROA, % |
? |
|
2.22% |
9.37% |
10.4% |
14.7% |
6.55% |
|
6.55% |
|
|
P/E |
? |
|
171.5 |
33.2 |
29.0 |
19.7 |
0.00 |
|
35.5 |
|
P/FCF |
|
|
15.6 |
11.0 |
11.8 |
14.6 |
0.00 |
|
10.3 |
|
P/S |
? |
|
4.64 |
3.72 |
3.61 |
4.42 |
0.00 |
|
3.05 |
|
P/BV |
? |
|
-31.3 |
-7.60 |
-59.9 |
105.2 |
0.00 |
|
-7.55 |
|
EV/EBITDA |
? |
|
45.4 |
42.8 |
36.8 |
42.5 |
3.88 |
|
29.4 |
|
Debt/EBITDA |
|
|
0.72 |
4.93 |
0.11 |
-0.01 |
3.88 |
|
3.88 |
|
|
R&D/CAPEX, % |
|
|
5 494% |
1 352% |
13 498% |
10 294% |
4 849% |
|
4 849% |
|
|
CAPEX/Revenue, % |
|
|
0.45% |
1.77% |
0.18% |
0.24% |
0.52% |
|
0.52% |
|
| BOX shareholders |
