Comerica Incorporated Financial Statements (CMA)
|
|
|
|
Report date
|
|
|
14.02.2023 |
31.12.2023 |
28.02.2024 |
24.02.2025 |
20.01.2026 |
|
20.01.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
3 740 |
3 592 |
5 253 |
4 993 |
4 798 |
|
4 798 |
|
Operating Income, bln rub |
|
|
1 476 |
1 350 |
1 144 |
888.0 |
915.0 |
|
915.0 |
|
EBITDA, bln rub |
? |
|
1 568 |
1 231 |
1 231 |
984.0 |
989.0 |
|
989.0 |
|
Net profit, bln rub |
? |
|
1 151 |
881.0 |
881.0 |
698.0 |
723.0 |
|
723.0 |
|
|
OCF, bln rub |
? |
|
638.0 |
1 251 |
1 251 |
601.0 |
0.000 |
|
479.0 |
|
CAPEX, bln rub |
? |
|
82.0 |
153.0 |
153.0 |
153.0 |
0.000 |
|
66.0 |
|
FCF, bln rub |
? |
|
556.0 |
1 098 |
1 098 |
448.0 |
0.000 |
|
413.0 |
|
Dividend payout, bln rub
|
|
|
353.0 |
394.0 |
371.0 |
377.0 |
0.000 |
|
276.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
30.7% |
44.7% |
42.1% |
54.0% |
0.00% |
|
38.2% |
|
|
OPEX, bln rub |
|
|
1 998 |
3 592 |
2 359 |
2 307 |
2 351 |
|
2 351 |
|
Cost of production, bln rub |
|
|
266.0 |
1 703 |
1 750 |
1 798 |
1 532 |
|
1 532 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
206.0 |
1 661 |
1 661 |
1 749 |
1 432 |
|
1 432 |
|
|
Assets, bln rub |
|
|
85 406 |
85 834 |
85 834 |
79 297 |
80 074 |
|
80 074 |
|
Net Assets, bln rub |
? |
|
5 181 |
6 406 |
6 406 |
6 543 |
7 707 |
|
7 707 |
|
Debt, bln rub |
|
|
6 235 |
9 771 |
9 771 |
6 673 |
5 424 |
|
5 424 |
|
Cash, bln rub |
|
|
25 451 |
9 502 |
26 770 |
14 179 |
15 776 |
|
15 776 |
|
Net debt, bln rub |
|
|
-19 216 |
269.0 |
-16 999 |
-7 506 |
-10 352 |
|
-10 352 |
|
|
Ordinary share price, rub |
|
|
66.9 |
55.8 |
55.8 |
61.9 |
86.9 |
|
88.7 |
|
Number of ordinary shares, mln |
|
|
131.0 |
132.0 |
132.0 |
133.0 |
132.0 |
|
132.0 |
|
|
Market cap, bln rub |
|
|
8 757 |
7 367 |
7 367 |
8 226 |
11 475 |
|
11 704 |
|
EV, bln rub |
? |
|
-10 459 |
7 636 |
-9 632 |
720 |
1 123 |
|
1 352 |
|
Book value, bln rub |
|
|
4 546 |
5 771 |
5 710 |
5 706 |
7 707 |
|
7 707 |
|
|
EPS, rub |
? |
|
8.79 |
6.67 |
6.67 |
5.25 |
5.48 |
|
5.48 |
|
FCF/share, rub |
|
|
4.24 |
8.32 |
8.32 |
3.37 |
0.00 |
|
3.13 |
|
BV/share, rub |
|
|
34.7 |
43.7 |
43.3 |
42.9 |
58.4 |
|
58.4 |
|
|
EBITDA margin, % |
? |
|
41.9% |
34.3% |
23.4% |
19.7% |
20.6% |
|
20.6% |
|
Net margin, % |
? |
|
30.8% |
24.5% |
16.8% |
14.0% |
15.1% |
|
15.1% |
|
FCF yield, % |
? |
|
6.35% |
14.9% |
14.9% |
5.45% |
0.00% |
|
3.53% |
|
ROE, % |
? |
|
22.2% |
13.8% |
13.8% |
10.7% |
9.38% |
|
9.38% |
|
ROA, % |
? |
|
1.35% |
1.03% |
1.03% |
0.88% |
0.90% |
|
0.90% |
|
|
P/E |
? |
|
7.61 |
8.36 |
8.36 |
11.8 |
15.9 |
|
16.2 |
|
P/FCF |
|
|
15.8 |
6.71 |
6.71 |
18.4 |
|
|
28.3 |
|
P/S |
? |
|
2.34 |
2.05 |
1.40 |
1.65 |
2.39 |
|
2.44 |
|
P/BV |
? |
|
1.93 |
1.28 |
1.29 |
1.44 |
1.49 |
|
1.52 |
|
EV/EBITDA |
? |
|
-6.67 |
6.20 |
-7.82 |
0.73 |
1.14 |
|
1.37 |
|
Debt/EBITDA |
|
|
-12.3 |
0.22 |
-13.8 |
-7.63 |
-10.5 |
|
-10.5 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
|
|
0 |
|
|
CAPEX/Revenue, % |
|
|
2.19% |
4.26% |
2.91% |
3.06% |
0.00% |
|
1.38% |
|
| Comerica Incorporated shareholders |
