Coherent Financial Statements (COHR)
|
|
|
|
Report date
|
|
|
30.06.2022 |
30.09.2022 |
18.08.2023 |
16.08.2024 |
15.08.2025 |
|
06.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
3 317 |
|
5 160 |
4 708 |
5 810 |
|
6 602 |
|
Operating Income, bln rub |
|
|
414.3 |
|
280.0 |
123.2 |
548.9 |
|
678.8 |
|
EBITDA, bln rub |
? |
|
689.8 |
|
961.7 |
682.9 |
1 106 |
|
1 145 |
|
Net profit, bln rub |
? |
|
234.8 |
|
-259.5 |
-156.2 |
49.4 |
|
469.0 |
|
|
OCF, bln rub |
? |
|
413.3 |
|
634.0 |
545.7 |
633.6 |
|
140.3 |
|
CAPEX, bln rub |
? |
|
314.3 |
|
436.1 |
346.8 |
440.8 |
|
678.6 |
|
FCF, bln rub |
? |
|
99.0 |
|
198.0 |
198.9 |
192.8 |
|
-538.2 |
|
Dividend payout, bln rub
|
|
|
34.5 |
|
27.6 |
0.000 |
11.4 |
|
34.3 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
14.7% |
|
0.00% |
0.00% |
23.2% |
|
7.31% |
|
|
OPEX, bln rub |
|
|
851.2 |
|
1 504 |
1 333 |
1 508 |
|
1 763 |
|
Cost of production, bln rub |
|
|
2 051 |
|
3 376 |
3 252 |
3 753 |
|
4 160 |
|
R&D, bln rub |
|
|
377.1 |
|
499.6 |
478.8 |
581.9 |
|
662.6 |
|
Interest expenses, bln rub |
|
|
121.3 |
|
286.9 |
288.5 |
243.3 |
|
337.5 |
|
|
Assets, bln rub |
|
|
7 845 |
13 831 |
13 711 |
14 489 |
14 911 |
|
17 287 |
|
Net Assets, bln rub |
? |
|
4 383 |
2 153 |
7 229 |
7 575 |
8 128 |
|
10 677 |
|
Debt, bln rub |
|
|
2 438 |
4 804 |
4 489 |
4 303 |
3 894 |
|
3 425 |
|
Cash, bln rub |
|
|
2 582 |
898.5 |
821.3 |
926.0 |
909.2 |
|
2 418 |
|
Net debt, bln rub |
|
|
-144.2 |
3 905 |
3 668 |
3 377 |
2 984 |
|
1 007 |
|
|
Ordinary share price, rub |
|
|
51.0 |
34.8 |
51.0 |
72.5 |
89.2 |
|
238.2 |
|
Number of ordinary shares, mln |
|
|
106.2 |
|
137.6 |
151.6 |
154.8 |
|
155.5 |
|
|
Market cap, bln rub |
|
|
5 410 |
0 |
7 014 |
10 985 |
13 810 |
|
37 042 |
|
EV, bln rub |
? |
|
5 266 |
3 905 |
10 681 |
14 362 |
16 794 |
|
38 049 |
|
Book value, bln rub |
|
|
2 462 |
-6 116 |
-1 098 |
-393 |
452 |
|
3 316 |
|
|
EPS, rub |
? |
|
2.21 |
|
-1.89 |
-1.03 |
0.32 |
|
3.02 |
|
FCF/share, rub |
|
|
0.93 |
|
1.44 |
1.31 |
1.25 |
|
-3.46 |
|
BV/share, rub |
|
|
23.2 |
|
-7.98 |
-2.59 |
2.92 |
|
21.3 |
|
|
EBITDA margin, % |
? |
|
20.8% |
|
18.6% |
14.5% |
19.0% |
|
17.3% |
|
Net margin, % |
? |
|
7.08% |
|
-5.03% |
-3.32% |
0.85% |
|
7.10% |
|
FCF yield, % |
? |
|
1.83% |
0.00% |
2.82% |
1.81% |
1.40% |
|
-1.45% |
|
ROE, % |
? |
|
5.36% |
0.00% |
-3.59% |
-2.06% |
0.61% |
|
4.39% |
|
ROA, % |
? |
|
2.99% |
0.00% |
-1.89% |
-1.08% |
0.33% |
|
2.71% |
|
|
P/E |
? |
|
23.0 |
|
-27.0 |
-70.3 |
279.8 |
|
79.0 |
|
P/FCF |
|
|
54.6 |
|
35.4 |
55.2 |
71.6 |
|
-68.8 |
|
P/S |
? |
|
1.63 |
|
1.36 |
2.33 |
2.38 |
|
5.61 |
|
P/BV |
? |
|
2.20 |
0.00 |
-6.39 |
-28.0 |
30.6 |
|
11.2 |
|
EV/EBITDA |
? |
|
7.63 |
|
11.1 |
21.0 |
15.2 |
|
33.2 |
|
Debt/EBITDA |
|
|
-0.21 |
|
3.81 |
4.95 |
2.70 |
|
0.88 |
|
|
R&D/CAPEX, % |
|
|
120.0% |
|
114.6% |
138.1% |
132.0% |
|
97.6% |
|
|
CAPEX/Revenue, % |
|
|
9.48% |
|
8.45% |
7.37% |
7.59% |
|
10.3% |
|
| Coherent shareholders |
