Commerce Bancshares Financial Statements (CBSH)
|
|
|
|
Report date
|
|
|
06.08.2025 |
10.11.2025 |
24.02.2026 |
21.04.2026 |
07.05.2026 |
|
07.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
537.2 |
543.5 |
542.8 |
584.0 |
584.0 |
|
2 254 |
|
Operating Income, bln rub |
|
|
196.2 |
184.8 |
183.3 |
185.3 |
185.3 |
|
738.6 |
|
EBITDA, bln rub |
? |
|
210.1 |
198.8 |
206.0 |
185.3 |
185.3 |
|
775.3 |
|
Net profit, bln rub |
? |
|
152.5 |
141.5 |
140.7 |
141.6 |
141.6 |
|
565.4 |
|
|
OCF, bln rub |
? |
|
111.2 |
129.0 |
266.3 |
|
684.8 |
|
1 080 |
|
CAPEX, bln rub |
? |
|
10.7 |
15.7 |
35.9 |
|
6.37 |
|
58.0 |
|
FCF, bln rub |
? |
|
100.5 |
113.3 |
230.5 |
|
678.4 |
|
1 022 |
|
Dividend payout, bln rub
|
|
|
39.1 |
37.0 |
36.2 |
|
41.9 |
|
115.1 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
25.7% |
26.1% |
25.8% |
0.00% |
29.6% |
|
20.4% |
|
|
OPEX, bln rub |
|
|
244.4 |
244.0 |
253.0 |
291.1 |
291.1 |
|
1 079 |
|
Cost of production, bln rub |
|
|
97.1 |
114.7 |
106.5 |
107.6 |
107.6 |
|
436.4 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
91.5 |
94.6 |
90.5 |
96.7 |
96.7 |
|
378.4 |
|
|
Assets, bln rub |
|
|
32 284 |
32 289 |
32 915 |
35 717 |
35 717 |
|
35 717 |
|
Net Assets, bln rub |
? |
|
3 641 |
3 772 |
3 791 |
4 302 |
4 302 |
|
4 302 |
|
Debt, bln rub |
|
|
2 612 |
2 482 |
3 002 |
2 585 |
2 585 |
|
2 585 |
|
Cash, bln rub |
|
|
12 062 |
5 253 |
9 899 |
9 219 |
9 219 |
|
9 219 |
|
Net debt, bln rub |
|
|
-9 451 |
-2 770 |
-6 896 |
-6 634 |
-6 634 |
|
-6 634 |
|
|
Ordinary share price, rub |
|
|
62.2 |
59.8 |
52.3 |
49.2 |
49.2 |
|
45.9 |
|
Number of ordinary shares, mln |
|
|
132.6 |
132.5 |
137.6 |
145.9 |
145.9 |
|
145.9 |
|
|
Market cap, bln rub |
|
|
8 243 |
7 916 |
7 202 |
7 176 |
7 176 |
|
6 688 |
|
EV, bln rub |
? |
|
-1 208 |
5 146 |
306 |
542 |
542 |
|
54 |
|
Book value, bln rub |
|
|
3 481 |
3 612 |
3 632 |
3 902 |
3 902 |
|
3 902 |
|
|
EPS, rub |
? |
|
1.15 |
1.07 |
1.02 |
0.97 |
0.97 |
|
3.88 |
|
FCF/share, rub |
|
|
0.76 |
0.86 |
1.67 |
0.00 |
4.65 |
|
7.01 |
|
BV/share, rub |
|
|
26.3 |
27.3 |
26.4 |
26.8 |
26.8 |
|
26.8 |
|
|
EBITDA margin, % |
? |
|
39.1% |
36.6% |
37.9% |
31.7% |
31.7% |
|
34.4% |
|
Net margin, % |
? |
|
28.4% |
26.0% |
25.9% |
24.3% |
24.3% |
|
25.1% |
|
FCF yield, % |
? |
|
6.00% |
2.39% |
7.92% |
6.19% |
15.6% |
|
15.3% |
|
ROE, % |
? |
|
15.3% |
14.9% |
14.9% |
13.4% |
13.4% |
|
13.1% |
|
ROA, % |
? |
|
1.73% |
1.74% |
1.72% |
1.61% |
1.61% |
|
1.58% |
|
|
P/E |
? |
|
14.8 |
14.1 |
12.7 |
12.5 |
12.5 |
|
11.8 |
|
P/FCF |
|
|
16.7 |
41.9 |
12.6 |
16.2 |
6.39 |
|
6.54 |
|
P/S |
? |
|
3.90 |
3.73 |
3.37 |
3.25 |
3.25 |
|
2.97 |
|
P/BV |
? |
|
2.37 |
2.19 |
1.98 |
1.84 |
1.84 |
|
1.71 |
|
EV/EBITDA |
? |
|
-1.57 |
6.62 |
0.38 |
0.68 |
0.68 |
|
0.07 |
|
Debt/EBITDA |
|
|
-12.3 |
-3.56 |
-8.66 |
-8.29 |
-8.29 |
|
-8.56 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
|
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
1.99% |
2.90% |
6.61% |
0.00% |
1.09% |
|
2.57% |
|
| Commerce Bancshares shareholders |
