Crown Holdings Financial Statements (CCK)
|
|
|
|
Report date
|
|
|
27.02.2023 |
31.12.2023 |
27.02.2024 |
03.03.2025 |
27.02.2026 |
|
01.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
12 943 |
12 010 |
12 010 |
11 801 |
12 365 |
|
12 737 |
|
Operating Income, bln rub |
|
|
1 336 |
1 383 |
1 269 |
1 419 |
1 636 |
|
1 636 |
|
EBITDA, bln rub |
? |
|
1 746 |
1 882 |
1 820 |
1 898 |
2 018 |
|
2 064 |
|
Net profit, bln rub |
? |
|
727.0 |
450.0 |
450.0 |
424.0 |
734.0 |
|
719.0 |
|
|
OCF, bln rub |
? |
|
803.0 |
1 521 |
1 453 |
1 192 |
1 511 |
|
1 443 |
|
CAPEX, bln rub |
? |
|
839.0 |
793.0 |
793.0 |
403.0 |
413.0 |
|
467.0 |
|
FCF, bln rub |
? |
|
-36.0 |
728.0 |
660.0 |
789.0 |
1 098 |
|
976.0 |
|
Dividend payout, bln rub
|
|
|
106.0 |
115.0 |
115.0 |
119.0 |
120.0 |
|
129.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
14.6% |
25.6% |
25.6% |
28.1% |
16.3% |
|
17.9% |
|
|
OPEX, bln rub |
|
|
964.0 |
582.0 |
1 195 |
1 120 |
632.0 |
|
861.0 |
|
Cost of production, bln rub |
|
|
10 643 |
10 045 |
9 546 |
9 262 |
10 097 |
|
10 450 |
|
R&D, bln rub |
|
|
34.0 |
0.000 |
33.0 |
32.0 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
284.0 |
436.0 |
436.0 |
452.0 |
398.0 |
|
396.0 |
|
|
Assets, bln rub |
|
|
14 301 |
15 037 |
15 034 |
13 848 |
14 272 |
|
14 305 |
|
Net Assets, bln rub |
? |
|
1 849 |
2 410 |
2 410 |
2 756 |
2 999 |
|
2 917 |
|
Debt, bln rub |
|
|
7 212 |
7 474 |
7 700 |
6 422 |
6 174 |
|
6 466 |
|
Cash, bln rub |
|
|
639.0 |
1 310 |
1 400 |
1 016 |
879.0 |
|
695.0 |
|
Net debt, bln rub |
|
|
6 573 |
6 164 |
6 300 |
5 406 |
5 295 |
|
5 771 |
|
|
Ordinary share price, rub |
|
|
82.2 |
92.1 |
92.1 |
82.7 |
103.0 |
|
81.0 |
|
Number of ordinary shares, mln |
|
|
121.4 |
119.7 |
119.7 |
119.4 |
115.2 |
|
112.0 |
|
|
Market cap, bln rub |
|
|
9 978 |
11 020 |
11 021 |
9 876 |
11 864 |
|
9 074 |
|
EV, bln rub |
? |
|
16 551 |
17 184 |
17 321 |
15 282 |
17 159 |
|
14 845 |
|
Book value, bln rub |
|
|
-2 460 |
-1 965 |
-1 965 |
-1 242 |
-1 115 |
|
-1 125 |
|
|
EPS, rub |
? |
|
5.99 |
3.76 |
3.76 |
3.55 |
6.37 |
|
6.42 |
|
FCF/share, rub |
|
|
-0.30 |
6.08 |
5.51 |
6.61 |
9.53 |
|
8.72 |
|
BV/share, rub |
|
|
-20.3 |
-16.4 |
-16.4 |
-10.4 |
-9.68 |
|
-10.0 |
|
|
EBITDA margin, % |
? |
|
13.5% |
15.7% |
15.2% |
16.1% |
16.3% |
|
16.2% |
|
Net margin, % |
? |
|
5.62% |
3.75% |
3.75% |
3.59% |
5.94% |
|
5.64% |
|
FCF yield, % |
? |
|
-0.36% |
6.61% |
5.99% |
7.99% |
9.25% |
|
10.8% |
|
ROE, % |
? |
|
39.3% |
18.7% |
18.7% |
15.4% |
24.5% |
|
24.6% |
|
ROA, % |
? |
|
5.08% |
2.99% |
2.99% |
3.06% |
5.14% |
|
5.03% |
|
|
P/E |
? |
|
13.7 |
24.5 |
24.5 |
23.3 |
16.2 |
|
12.6 |
|
P/FCF |
|
|
-277.2 |
15.1 |
16.7 |
12.5 |
10.8 |
|
9.30 |
|
P/S |
? |
|
0.77 |
0.92 |
0.92 |
0.84 |
0.96 |
|
0.71 |
|
P/BV |
? |
|
-4.06 |
-5.61 |
-5.61 |
-7.95 |
-10.6 |
|
-8.07 |
|
EV/EBITDA |
? |
|
9.48 |
9.13 |
9.52 |
8.05 |
8.50 |
|
7.19 |
|
Debt/EBITDA |
|
|
3.76 |
3.28 |
3.46 |
2.85 |
2.62 |
|
2.80 |
|
|
R&D/CAPEX, % |
|
|
4.05% |
0.00% |
4.16% |
7.94% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
6.48% |
6.60% |
6.60% |
3.41% |
3.34% |
|
3.67% |
|
| Crown Holdings shareholders |
