Chipotle Mexican Grill Financial Statements (CMG)
|
|
|
|
Report date
|
|
|
11.02.2022 |
09.02.2023 |
08.02.2024 |
05.02.2025 |
04.02.2026 |
|
29.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
7 547 |
8 635 |
9 872 |
11 314 |
11 926 |
|
12 139 |
|
Operating Income, bln rub |
|
|
804.9 |
1 160 |
1 558 |
1 916 |
2 013 |
|
1 916 |
|
EBITDA, bln rub |
? |
|
1 100 |
1 498 |
1 953 |
2 320 |
2 374 |
|
2 287 |
|
Net profit, bln rub |
? |
|
653.0 |
899.1 |
1 229 |
1 534 |
1 536 |
|
1 452 |
|
|
OCF, bln rub |
? |
|
1 282 |
1 323 |
1 783 |
2 105 |
2 114 |
|
2 208 |
|
CAPEX, bln rub |
? |
|
442.5 |
479.2 |
560.7 |
593.6 |
666.3 |
|
701.9 |
|
FCF, bln rub |
? |
|
839.6 |
844.0 |
1 223 |
1 511 |
1 448 |
|
1 506 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
OPEX, bln rub |
|
|
902.1 |
901.7 |
1 028 |
1 101 |
1 013 |
|
2 469 |
|
Cost of production, bln rub |
|
|
5 840 |
6 573 |
7 286 |
8 296 |
8 899 |
|
7 753 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Assets, bln rub |
|
|
6 653 |
6 928 |
8 044 |
9 204 |
8 995 |
|
8 803 |
|
Net Assets, bln rub |
? |
|
2 297 |
2 368 |
3 062 |
3 656 |
2 831 |
|
2 408 |
|
Debt, bln rub |
|
|
3 520 |
3 731 |
4 052 |
4 541 |
9 849 |
|
5 246 |
|
Cash, bln rub |
|
|
1 076 |
899.1 |
1 295 |
1 423 |
1 049 |
|
871.4 |
|
Net debt, bln rub |
|
|
2 444 |
2 832 |
2 756 |
3 118 |
8 800 |
|
4 374 |
|
|
Ordinary share price, rub |
|
|
35.0 |
|
|
60.3 |
37.0 |
|
32.3 |
|
Number of ordinary shares, mln |
|
|
1 407 |
1 393 |
1 378 |
1 368 |
1 337 |
|
1 298 |
|
|
Market cap, bln rub |
|
|
49 189 |
0 |
0 |
82 511 |
49 481 |
|
41 952 |
|
EV, bln rub |
? |
|
51 633 |
2 832 |
2 756 |
85 629 |
58 282 |
|
46 326 |
|
Book value, bln rub |
|
|
2 275 |
2 346 |
3 040 |
3 634 |
2 809 |
|
2 386 |
|
|
EPS, rub |
? |
|
0.46 |
0.65 |
0.89 |
1.12 |
1.15 |
|
1.12 |
|
FCF/share, rub |
|
|
0.60 |
0.61 |
0.89 |
1.10 |
1.08 |
|
1.16 |
|
BV/share, rub |
|
|
1.62 |
1.68 |
2.21 |
2.66 |
2.10 |
|
1.84 |
|
|
EBITDA margin, % |
? |
|
14.6% |
17.3% |
19.8% |
20.5% |
19.9% |
|
18.8% |
|
Net margin, % |
? |
|
8.65% |
10.4% |
12.4% |
13.6% |
12.9% |
|
12.0% |
|
FCF yield, % |
? |
|
1.71% |
|
|
1.83% |
2.93% |
|
3.59% |
|
ROE, % |
? |
|
28.4% |
38.0% |
40.1% |
42.0% |
54.3% |
|
60.3% |
|
ROA, % |
? |
|
9.81% |
13.0% |
15.3% |
16.7% |
17.1% |
|
16.5% |
|
|
P/E |
? |
|
75.3 |
0.00 |
0.00 |
53.8 |
32.2 |
|
28.9 |
|
P/FCF |
|
|
58.6 |
0.00 |
0.00 |
54.6 |
34.2 |
|
27.9 |
|
P/S |
? |
|
6.52 |
0.00 |
0.00 |
7.29 |
4.15 |
|
3.46 |
|
P/BV |
? |
|
21.6 |
0.00 |
0.00 |
22.7 |
17.6 |
|
17.6 |
|
EV/EBITDA |
? |
|
46.9 |
1.89 |
1.41 |
36.9 |
24.5 |
|
20.3 |
|
Debt/EBITDA |
|
|
2.22 |
1.89 |
1.41 |
1.34 |
3.71 |
|
1.91 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
5.86% |
5.55% |
5.68% |
5.25% |
5.59% |
|
5.78% |
|
| Chipotle Mexican Grill shareholders |
