Comcast Corporation Financial Statements (CMCSA)
|
|
|
|
Report date
|
|
|
02.02.2022 |
03.02.2023 |
31.01.2024 |
31.01.2025 |
03.02.2026 |
|
23.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
116 385 |
121 427 |
121 572 |
123 731 |
123 707 |
|
125 278 |
|
Operating Income, bln rub |
|
|
20 817 |
22 624 |
23 313 |
23 298 |
20 670 |
|
19 147 |
|
EBITDA, bln rub |
? |
|
37 178 |
27 001 |
38 901 |
37 609 |
46 386 |
|
44 688 |
|
Net profit, bln rub |
? |
|
14 159 |
5 370 |
15 388 |
16 192 |
19 998 |
|
18 797 |
|
|
OCF, bln rub |
? |
|
29 146 |
26 413 |
28 501 |
27 673 |
33 643 |
|
32 240 |
|
CAPEX, bln rub |
? |
|
12 057 |
13 767 |
15 540 |
12 181 |
11 750 |
|
11 850 |
|
FCF, bln rub |
? |
|
17 089 |
12 646 |
12 961 |
15 492 |
21 893 |
|
20 390 |
|
Dividend payout, bln rub
|
|
|
4 532 |
4 741 |
4 766 |
4 814 |
4 894 |
|
4 918 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
32.0% |
88.3% |
31.0% |
29.7% |
24.5% |
|
26.2% |
|
|
OPEX, bln rub |
|
|
57 118 |
60 590 |
61 497 |
63 407 |
68 086 |
|
68 711 |
|
Cost of production, bln rub |
|
|
38 450 |
38 213 |
36 762 |
37 026 |
34 951 |
|
37 420 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
4 281 |
3 896 |
4 087 |
4 134 |
4 409 |
|
4 453 |
|
|
Assets, bln rub |
|
|
275 905 |
257 275 |
264 811 |
266 211 |
272 631 |
|
260 002 |
|
Net Assets, bln rub |
? |
|
96 092 |
80 943 |
82 703 |
85 560 |
96 904 |
|
88 274 |
|
Debt, bln rub |
|
|
100 020 |
99 983 |
109 514 |
99 093 |
110 443 |
|
94 612 |
|
Cash, bln rub |
|
|
8 711 |
4 749 |
6 215 |
7 322 |
9 481 |
|
9 468 |
|
Net debt, bln rub |
|
|
91 309 |
95 234 |
103 299 |
91 771 |
100 962 |
|
85 144 |
|
|
Ordinary share price, rub |
|
|
50.3 |
|
|
37.5 |
28.0 |
|
25.2 |
|
Number of ordinary shares, mln |
|
|
4 584 |
4 406 |
4 122 |
3 908 |
3 636 |
|
3 617 |
|
|
Market cap, bln rub |
|
|
230 713 |
0 |
0 |
146 667 |
101 808 |
|
91 166 |
|
EV, bln rub |
? |
|
322 022 |
95 234 |
103 299 |
238 438 |
202 770 |
|
176 310 |
|
Book value, bln rub |
|
|
-79 868 |
-78 782 |
-76 682 |
-70 146 |
-46 437 |
|
-44 883 |
|
|
EPS, rub |
? |
|
3.09 |
1.22 |
3.73 |
4.14 |
5.50 |
|
5.20 |
|
FCF/share, rub |
|
|
3.73 |
2.87 |
3.14 |
3.96 |
6.02 |
|
5.64 |
|
BV/share, rub |
|
|
-17.4 |
-17.9 |
-18.6 |
-17.9 |
-12.8 |
|
-12.4 |
|
|
EBITDA margin, % |
? |
|
31.9% |
22.2% |
32.0% |
30.4% |
37.5% |
|
35.7% |
|
Net margin, % |
? |
|
12.2% |
4.42% |
12.7% |
13.1% |
16.2% |
|
15.0% |
|
FCF yield, % |
? |
|
7.41% |
|
|
10.6% |
21.5% |
|
22.4% |
|
ROE, % |
? |
|
14.7% |
6.63% |
18.6% |
18.9% |
20.6% |
|
21.3% |
|
ROA, % |
? |
|
5.13% |
2.09% |
5.81% |
6.08% |
7.34% |
|
7.23% |
|
|
P/E |
? |
|
16.3 |
0.00 |
0.00 |
9.06 |
5.09 |
|
4.85 |
|
P/FCF |
|
|
13.5 |
0.00 |
0.00 |
9.47 |
4.65 |
|
4.47 |
|
P/S |
? |
|
1.98 |
0.00 |
0.00 |
1.19 |
0.82 |
|
0.73 |
|
P/BV |
? |
|
-2.89 |
0.00 |
0.00 |
-2.09 |
-2.19 |
|
-2.03 |
|
EV/EBITDA |
? |
|
8.66 |
3.53 |
2.66 |
6.34 |
4.37 |
|
3.95 |
|
Debt/EBITDA |
|
|
2.46 |
3.53 |
2.66 |
2.44 |
2.18 |
|
1.91 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
10.4% |
11.3% |
12.8% |
9.84% |
9.50% |
|
9.46% |
|
| Comcast Corporation shareholders |
