Commerce Bancshares Financial Statements (CBSH)
|
|
|
|
Report date
|
|
|
23.02.2022 |
22.02.2023 |
22.02.2024 |
25.02.2025 |
24.02.2026 |
|
07.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
1 439 |
1 566 |
1 969 |
2 093 |
2 140 |
|
2 208 |
|
Operating Income, bln rub |
|
|
686.3 |
632.4 |
619.7 |
679.5 |
731.8 |
|
749.5 |
|
EBITDA, bln rub |
? |
|
731.2 |
679.2 |
669.2 |
733.6 |
770.0 |
|
800.2 |
|
Net profit, bln rub |
? |
|
530.8 |
488.4 |
477.1 |
526.3 |
566.3 |
|
576.3 |
|
|
OCF, bln rub |
? |
|
597.7 |
559.4 |
488.8 |
577.9 |
645.1 |
|
1 191 |
|
CAPEX, bln rub |
? |
|
56.7 |
65.2 |
88.1 |
46.1 |
52.7 |
|
68.6 |
|
FCF, bln rub |
? |
|
541.0 |
494.2 |
400.7 |
531.7 |
592.4 |
|
1 123 |
|
Dividend payout, bln rub
|
|
|
122.7 |
127.5 |
134.7 |
145.1 |
150.2 |
|
154.2 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
23.1% |
26.1% |
28.2% |
27.6% |
26.5% |
|
26.8% |
|
|
OPEX, bln rub |
|
|
805.9 |
848.8 |
931.0 |
951.2 |
979.8 |
|
1 033 |
|
Cost of production, bln rub |
|
|
53.5 |
84.9 |
418.6 |
462.2 |
428.0 |
|
425.9 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
12.9 |
56.8 |
383.2 |
429.3 |
371.9 |
|
373.3 |
|
|
Assets, bln rub |
|
|
36 689 |
31 876 |
31 701 |
31 997 |
32 915 |
|
35 717 |
|
Net Assets, bln rub |
? |
|
3 437 |
2 465 |
2 944 |
3 310 |
3 791 |
|
4 302 |
|
Debt, bln rub |
|
|
3 036 |
2 851 |
2 910 |
2 927 |
3 002 |
|
2 585 |
|
Cash, bln rub |
|
|
18 727 |
13 080 |
12 367 |
12 510 |
9 899 |
|
9 219 |
|
Net debt, bln rub |
|
|
-15 691 |
-10 229 |
-9 457 |
-9 583 |
-6 896 |
|
-6 634 |
|
|
Ordinary share price, rub |
|
|
59.4 |
|
|
62.3 |
52.3 |
|
49.2 |
|
Number of ordinary shares, mln |
|
|
141.2 |
138.4 |
136.6 |
134.4 |
138.9 |
|
145.9 |
|
|
Market cap, bln rub |
|
|
8 382 |
0 |
0 |
8 374 |
7 270 |
|
7 176 |
|
EV, bln rub |
? |
|
-7 309 |
-10 229 |
-9 457 |
-1 209 |
374 |
|
542 |
|
Book value, bln rub |
|
|
3 283 |
2 311 |
2 783 |
3 150 |
3 632 |
|
3 902 |
|
|
EPS, rub |
? |
|
3.76 |
3.53 |
3.49 |
3.92 |
4.08 |
|
3.95 |
|
FCF/share, rub |
|
|
3.83 |
3.57 |
2.93 |
3.96 |
4.26 |
|
7.70 |
|
BV/share, rub |
|
|
23.3 |
16.7 |
20.4 |
23.4 |
26.1 |
|
26.8 |
|
|
EBITDA margin, % |
? |
|
50.8% |
43.4% |
34.0% |
35.0% |
36.0% |
|
36.2% |
|
Net margin, % |
? |
|
36.9% |
31.2% |
24.2% |
25.1% |
26.5% |
|
26.1% |
|
FCF yield, % |
? |
|
6.45% |
|
|
6.35% |
8.15% |
|
15.6% |
|
ROE, % |
? |
|
15.4% |
19.8% |
16.2% |
15.9% |
14.9% |
|
13.4% |
|
ROA, % |
? |
|
1.45% |
1.53% |
1.50% |
1.64% |
1.72% |
|
1.61% |
|
|
P/E |
? |
|
15.8 |
0.00 |
0.00 |
15.9 |
12.8 |
|
12.5 |
|
P/FCF |
|
|
15.5 |
0.00 |
0.00 |
15.7 |
12.3 |
|
6.39 |
|
P/S |
? |
|
5.83 |
0.00 |
0.00 |
4.00 |
3.40 |
|
3.25 |
|
P/BV |
? |
|
2.55 |
0.00 |
0.00 |
2.66 |
2.00 |
|
1.84 |
|
EV/EBITDA |
? |
|
-10.00 |
-15.1 |
-14.1 |
-1.65 |
0.49 |
|
0.68 |
|
Debt/EBITDA |
|
|
-21.5 |
-15.1 |
-14.1 |
-13.1 |
-8.96 |
|
-8.29 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
|
CAPEX/Revenue, % |
|
|
3.94% |
4.16% |
4.47% |
2.20% |
2.47% |
|
3.11% |
|
| Commerce Bancshares shareholders |
