Coty Financial Statements (COTY)
|
|
|
|
Report date
|
|
|
22.08.2023 |
20.08.2024 |
21.08.2025 |
19.08.2026 |
20.08.2026 |
|
05.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
5 554 |
6 118 |
5 893 |
5 807 |
5 807 |
|
5 790 |
|
Operating Income, bln rub |
|
|
543.7 |
546.7 |
241.1 |
-81.5 |
282.1 |
|
347.1 |
|
EBITDA, bln rub |
? |
|
964.9 |
1 004 |
949.9 |
-81.5 |
-81.5 |
|
496.5 |
|
Net profit, bln rub |
? |
|
508.2 |
89.4 |
-367.9 |
-618.0 |
-618.0 |
|
-532.6 |
|
|
OCF, bln rub |
? |
|
625.7 |
614.6 |
492.6 |
537.8 |
537.8 |
|
505.0 |
|
CAPEX, bln rub |
? |
|
222.8 |
245.2 |
215.0 |
189.6 |
189.6 |
|
194.5 |
|
FCF, bln rub |
? |
|
402.9 |
369.4 |
277.6 |
348.2 |
348.2 |
|
310.5 |
|
Dividend payout, bln rub
|
|
|
13.7 |
13.4 |
13.3 |
0.000 |
13.2 |
|
13.3 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
2.70% |
15.0% |
0.00% |
0.00% |
0.00% |
|
-2.50% |
|
|
OPEX, bln rub |
|
|
3 005 |
3 393 |
3 580 |
3 108 |
3 108 |
|
3 165 |
|
Cost of production, bln rub |
|
|
2 006 |
2 179 |
2 072 |
2 155 |
2 155 |
|
2 278 |
|
R&D, bln rub |
|
|
105.2 |
126.8 |
123.0 |
0.000 |
0.000 |
|
123.0 |
|
Interest expenses, bln rub |
|
|
261.1 |
251.6 |
227.0 |
155.2 |
155.2 |
|
220.9 |
|
|
Assets, bln rub |
|
|
12 662 |
12 083 |
11 908 |
10 200 |
10 200 |
|
10 229 |
|
Net Assets, bln rub |
? |
|
3 954 |
3 970 |
3 685 |
2 990 |
3 132 |
|
3 091 |
|
Debt, bln rub |
|
|
4 549 |
4 121 |
4 245 |
197.3 |
197.3 |
|
3 567 |
|
Cash, bln rub |
|
|
246.9 |
300.8 |
257.1 |
176.1 |
176.1 |
|
270.2 |
|
Net debt, bln rub |
|
|
4 302 |
3 821 |
3 988 |
21.2 |
21.2 |
|
3 297 |
|
|
Ordinary share price, rub |
|
|
12.3 |
|
4.65 |
2.16 |
2.16 |
|
1.94 |
|
Number of ordinary shares, mln |
|
|
849.0 |
874.4 |
872.1 |
877.4 |
877.4 |
|
879.9 |
|
|
Market cap, bln rub |
|
|
10 434 |
0 |
4 055 |
1 895 |
1 895 |
|
1 707 |
|
EV, bln rub |
? |
|
14 737 |
3 821 |
8 043 |
1 916 |
1 916 |
|
5 004 |
|
Book value, bln rub |
|
|
-3 832 |
-3 502 |
-3 592 |
-3 596 |
-3 453 |
|
-3 579 |
|
|
EPS, rub |
? |
|
0.60 |
0.10 |
-0.42 |
-0.70 |
-0.70 |
|
-0.61 |
|
FCF/share, rub |
|
|
0.47 |
0.42 |
0.32 |
0.40 |
0.40 |
|
0.35 |
|
BV/share, rub |
|
|
-4.51 |
-4.00 |
-4.12 |
-4.10 |
-3.94 |
|
-4.07 |
|
|
EBITDA margin, % |
? |
|
17.4% |
16.4% |
16.1% |
-1.40% |
-1.40% |
|
8.58% |
|
Net margin, % |
? |
|
9.15% |
1.46% |
-6.24% |
-10.6% |
-10.6% |
|
-9.20% |
|
FCF yield, % |
? |
|
3.86% |
|
6.85% |
18.4% |
18.4% |
|
18.2% |
|
ROE, % |
? |
|
12.9% |
2.25% |
-9.98% |
-20.7% |
-19.7% |
|
-17.2% |
|
ROA, % |
? |
|
4.01% |
0.74% |
-3.09% |
-6.06% |
-6.06% |
|
-5.21% |
|
|
P/E |
? |
|
20.5 |
0.00 |
-11.0 |
-3.07 |
-3.07 |
|
-3.21 |
|
P/FCF |
|
|
25.9 |
0.00 |
14.6 |
5.44 |
5.44 |
|
5.50 |
|
P/S |
? |
|
1.88 |
0.00 |
0.69 |
0.33 |
0.33 |
|
0.29 |
|
P/BV |
? |
|
-2.72 |
0.00 |
-1.13 |
-0.53 |
-0.55 |
|
-0.48 |
|
EV/EBITDA |
? |
|
15.3 |
3.81 |
8.47 |
-23.5 |
-23.5 |
|
10.1 |
|
Debt/EBITDA |
|
|
4.46 |
3.81 |
4.20 |
-0.26 |
-0.26 |
|
6.64 |
|
|
R&D/CAPEX, % |
|
|
47.2% |
51.7% |
57.2% |
0.00% |
0.00% |
|
63.2% |
|
|
CAPEX/Revenue, % |
|
|
4.01% |
4.01% |
3.65% |
3.27% |
3.27% |
|
3.36% |
|
| Coty shareholders |
