Columbus McKinnon Corporation Financial Statements (CMCO)

Columbus McKinnon Corporationsmart-lab.ru %   2019 2020 2021 2022 2023   LTM ?
Report date 27.05.2020 26.05.2021 25.05.2022 25.05.2023 29.05.2024   29.05.2024
Currency USD USD USD USD USD   USD
Financial report URL  
Revenue, bln rub ? 809.2 649.6 906.6 936.2 1 014   1 014
Operating Income, bln rub 89.8 21.4 73.8 97.8 109.4   107.2
EBITDA, bln rub ? 118.3 49.6 116.8 141.9 155.4   147.3
Net profit, bln rub ? 59.7 9.11 29.7 48.4 46.6   46.6
OCF, bln rub ? 106.8 98.9 48.9 83.6 67.3   67.2
CAPEX, bln rub ? 9.43 12.3 13.1 12.6 24.8   24.8
FCF, bln rub ? 97.4 86.6 35.8 71.0 42.5   42.4
Dividend payout, bln rub 5.67 5.73 6.56 8.01 8.04   8.04
Ordinary share dividend yield, % 0.00% 0.00% 0.00% 0.00% 0.00%   0.00%
Dividend payout ratio, % 9.50% 63.0% 22.1% 16.5% 17.3%   17.3%
OPEX, bln rub 193.2 178.0 241.9 244.3 238.3   260.2
Cost of production, bln rub 526.0 429.4 590.8 594.1 665.8   646.2
R&D, bln rub 11.3 12.4 15.4 20.9 26.2   26.2
Interest expenses, bln rub 14.2 12.1 20.1 27.9 38.0   38.0
Assets, bln rub 1 093 1 150 1 686 1 698 1 826   1 826
Net Assets, bln rub ? 463.6 530.1 772.8 833.8 882.1   882.1
Debt, bln rub 251.3 249.0 511.2 526.1 599.6   599.6
Cash, bln rub 114.5 202.1 115.4 133.2 114.1   114.1
Net debt, bln rub 136.9 46.8 395.8 392.9 485.5   485.5
Ordinary share price, rub 25.0 52.8 42.4 37.2 44.6   32.2
Number of ordinary shares, mln 23.6 23.9 28.0 28.6 28.7   28.8
Market cap, bln rub 590 1 261 1 189 1 063 1 282   926
EV, bln rub ? 727 1 308 1 585 1 456 1 768   1 412
Book value, bln rub -74 -14 -267 -173 -214   -214
EPS, rub ? 2.53 0.38 1.06 1.69 1.62   1.62
FCF/share, rub 4.12 3.62 1.28 2.48 1.48   1.47
BV/share, rub -3.14 -0.60 -9.52 -6.06 -7.45   -7.43
EBITDA margin, % ? 14.6% 7.63% 12.9% 15.2% 15.3%   14.5%
Net margin, % ? 7.37% 1.40% 3.27% 5.17% 4.60%   4.60%
FCF yield, % ? 16.5% 6.87% 3.01% 6.68% 3.32%   4.58%
ROE, % ? 12.9% 1.72% 3.84% 5.81% 5.29%   5.29%
ROA, % ? 5.46% 0.79% 1.76% 2.85% 2.55%   2.55%
P/E ? 9.90 138.5 40.1 21.9 27.5   19.9
P/FCF 6.06 14.6 33.2 15.0 30.1   21.9
P/S ? 0.73 1.94 1.31 1.14 1.27   0.91
P/BV ? -7.97 -87.6 -4.46 -6.13 -5.99   -4.33
EV/EBITDA ? 6.15 26.4 13.6 10.3 11.4   9.59
Debt/EBITDA 1.16 0.94 3.39 2.77 3.13   3.30
R&D/CAPEX, % 119.9% 100.9% 117.1% 165.7% 105.6%   105.6%
CAPEX/Revenue, % 1.17% 1.89% 1.45% 1.35% 2.45%   2.45%
Columbus McKinnon Corporation shareholders