Credit acceptance Financial Statements (CACC)
|
|
|
|
Report date
|
|
|
10.02.2023 |
31.12.2023 |
31.01.2024 |
12.02.2025 |
13.02.2026 |
|
05.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
1 823 |
1 902 |
1 880 |
2 134 |
2 317 |
|
2 312 |
|
Operating Income, bln rub |
|
|
702.3 |
440.1 |
347.3 |
325.1 |
1 104 |
|
842.5 |
|
EBITDA, bln rub |
? |
|
727.9 |
660.5 |
373.9 |
352.9 |
1 057 |
|
833.5 |
|
Net profit, bln rub |
? |
|
535.8 |
286.1 |
286.1 |
247.9 |
423.9 |
|
453.4 |
|
|
OCF, bln rub |
? |
|
1 239 |
1 204 |
1 204 |
1 138 |
1 055 |
|
1 055 |
|
CAPEX, bln rub |
? |
|
3.10 |
4.00 |
4.00 |
1.80 |
1.60 |
|
2.60 |
|
FCF, bln rub |
? |
|
1 236 |
1 200 |
1 200 |
1 136 |
1 053 |
|
1 053 |
|
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% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
OPEX, bln rub |
|
|
645.7 |
459.1 |
915.1 |
1 007 |
1 185 |
|
1 014 |
|
Cost of production, bln rub |
|
|
475.0 |
617.4 |
617.4 |
802.2 |
29.0 |
|
455.2 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
462.9 |
|
222.2 |
|
|
Assets, bln rub |
|
|
7 633 |
7 610 |
8 394 |
9 741 |
9 599 |
|
8 695 |
|
Net Assets, bln rub |
? |
|
1 624 |
1 754 |
1 754 |
1 750 |
1 524 |
|
1 514 |
|
Debt, bln rub |
|
|
4 591 |
5 068 |
5 068 |
6 353 |
6 354 |
|
6 409 |
|
Cash, bln rub |
|
|
421.7 |
13.2 |
477.8 |
854.5 |
510.3 |
|
25.7 |
|
Net debt, bln rub |
|
|
4 169 |
5 054 |
4 590 |
5 498 |
5 844 |
|
6 383 |
|
|
Ordinary share price, rub |
|
|
474.4 |
532.7 |
532.7 |
469.5 |
443.5 |
|
526.0 |
|
Number of ordinary shares, mln |
|
|
13.6 |
13.0 |
13.0 |
12.3 |
11.1 |
|
10.7 |
|
|
Market cap, bln rub |
|
|
6 435 |
6 901 |
6 901 |
5 785 |
4 913 |
|
5 649 |
|
EV, bln rub |
? |
|
10 604 |
11 955 |
11 490 |
11 284 |
10 756 |
|
12 032 |
|
Book value, bln rub |
|
|
1 624 |
1 754 |
1 754 |
1 750 |
1 524 |
|
1 514 |
|
|
EPS, rub |
? |
|
39.5 |
22.1 |
22.1 |
20.1 |
38.3 |
|
42.2 |
|
FCF/share, rub |
|
|
91.1 |
92.6 |
92.6 |
92.2 |
95.1 |
|
98.0 |
|
BV/share, rub |
|
|
119.7 |
135.4 |
135.4 |
142.0 |
137.5 |
|
141.0 |
|
|
EBITDA margin, % |
? |
|
39.9% |
34.7% |
19.9% |
16.5% |
45.6% |
|
36.1% |
|
Net margin, % |
? |
|
29.4% |
15.0% |
15.2% |
11.6% |
18.3% |
|
19.6% |
|
FCF yield, % |
? |
|
19.2% |
17.4% |
17.4% |
19.6% |
21.4% |
|
18.6% |
|
ROE, % |
? |
|
33.0% |
16.3% |
16.3% |
14.2% |
27.8% |
|
29.9% |
|
ROA, % |
? |
|
7.02% |
3.76% |
3.41% |
2.54% |
4.42% |
|
5.21% |
|
|
P/E |
? |
|
12.0 |
24.1 |
24.1 |
23.3 |
11.6 |
|
12.5 |
|
P/FCF |
|
|
5.21 |
5.75 |
5.75 |
5.09 |
4.67 |
|
5.37 |
|
P/S |
? |
|
3.53 |
3.63 |
3.67 |
2.71 |
2.12 |
|
2.44 |
|
P/BV |
? |
|
3.96 |
3.93 |
3.93 |
3.31 |
3.22 |
|
3.73 |
|
EV/EBITDA |
? |
|
14.6 |
18.1 |
30.7 |
32.0 |
10.2 |
|
14.4 |
|
Debt/EBITDA |
|
|
5.73 |
7.65 |
12.3 |
15.6 |
5.53 |
|
7.66 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0.17% |
0.21% |
0.21% |
0.08% |
0.07% |
|
0.11% |
|
| Credit acceptance shareholders |
