Carlisle Companies Financial Statements (CSL)
|
|
|
|
Report date
|
|
|
17.02.2022 |
16.02.2023 |
16.02.2024 |
14.02.2025 |
13.02.2026 |
|
24.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
3 837 |
5 449 |
4 587 |
5 004 |
5 020 |
|
4 976 |
|
Operating Income, bln rub |
|
|
573.4 |
1 205 |
982.8 |
1 143 |
1 000 |
|
1 000 |
|
EBITDA, bln rub |
? |
|
796.3 |
1 461 |
1 211 |
1 357 |
1 224 |
|
1 215 |
|
Net profit, bln rub |
? |
|
421.7 |
924.0 |
767.4 |
1 312 |
740.7 |
|
725.1 |
|
|
OCF, bln rub |
? |
|
426.8 |
1 001 |
1 208 |
1 059 |
1 102 |
|
1 055 |
|
CAPEX, bln rub |
? |
|
134.8 |
183.5 |
142.2 |
113.3 |
131.2 |
|
130.5 |
|
FCF, bln rub |
? |
|
292.0 |
817.4 |
1 066 |
945.8 |
970.6 |
|
924.8 |
|
Dividend payout, bln rub
|
|
|
112.5 |
134.4 |
160.3 |
172.4 |
181.1 |
|
181.6 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0 |
|
Dividend payout ratio, %
|
|
|
26.7% |
14.5% |
20.9% |
13.1% |
24.4% |
|
25.0% |
|
|
OPEX, bln rub |
|
|
522.1 |
661.2 |
651.4 |
744.6 |
792.5 |
|
769.8 |
|
Cost of production, bln rub |
|
|
2 741 |
3 583 |
2 953 |
3 116 |
3 227 |
|
3 206 |
|
R&D, bln rub |
|
|
16.4 |
19.0 |
28.7 |
35.4 |
47.1 |
|
48.5 |
|
Interest expenses, bln rub |
|
|
80.3 |
85.9 |
75.6 |
73.3 |
78.5 |
|
92.0 |
|
|
Assets, bln rub |
|
|
7 247 |
7 222 |
6 620 |
5 817 |
6 263 |
|
5 990 |
|
Net Assets, bln rub |
? |
|
2 630 |
3 024 |
2 829 |
2 463 |
1 795 |
|
1 653 |
|
Debt, bln rub |
|
|
2 992 |
2 623 |
2 324 |
1 991 |
2 882 |
|
2 884 |
|
Cash, bln rub |
|
|
324.4 |
364.8 |
576.7 |
753.5 |
1 112 |
|
771.3 |
|
Net debt, bln rub |
|
|
2 667 |
2 258 |
1 748 |
1 238 |
1 770 |
|
2 112 |
|
|
Ordinary share price, rub |
|
|
248.1 |
|
|
368.8 |
319.9 |
|
334.0 |
|
Number of ordinary shares, mln |
|
|
52.5 |
51.8 |
49.9 |
46.5 |
42.8 |
|
40.8 |
|
|
Market cap, bln rub |
|
|
13 026 |
0 |
0 |
17 151 |
13 690 |
|
13 627 |
|
EV, bln rub |
? |
|
15 694 |
2 258 |
1 748 |
18 389 |
15 460 |
|
15 740 |
|
Book value, bln rub |
|
|
-1 578 |
-1 014 |
374 |
-520 |
-1 169 |
|
-1 277 |
|
|
EPS, rub |
? |
|
8.03 |
17.8 |
15.4 |
28.2 |
17.3 |
|
17.8 |
|
FCF/share, rub |
|
|
5.56 |
15.8 |
21.4 |
20.3 |
22.7 |
|
22.7 |
|
BV/share, rub |
|
|
-30.1 |
-19.6 |
7.49 |
-11.2 |
-27.3 |
|
-31.3 |
|
|
EBITDA margin, % |
? |
|
20.8% |
26.8% |
26.4% |
27.1% |
24.4% |
|
24.4% |
|
Net margin, % |
? |
|
11.0% |
17.0% |
16.7% |
26.2% |
14.8% |
|
14.6% |
|
FCF yield, % |
? |
|
2.24% |
|
|
5.51% |
7.09% |
|
6.79% |
|
ROE, % |
? |
|
16.0% |
30.6% |
27.1% |
53.3% |
41.3% |
|
43.9% |
|
ROA, % |
? |
|
5.82% |
12.8% |
11.6% |
22.6% |
11.8% |
|
12.1% |
|
|
P/E |
? |
|
30.9 |
0.00 |
0.00 |
13.1 |
18.5 |
|
18.8 |
|
P/FCF |
|
|
44.6 |
0.00 |
0.00 |
18.1 |
14.1 |
|
14.7 |
|
P/S |
? |
|
3.40 |
0.00 |
0.00 |
3.43 |
2.73 |
|
2.74 |
|
P/BV |
? |
|
-8.25 |
0.00 |
0.00 |
-33.0 |
-11.7 |
|
-10.7 |
|
EV/EBITDA |
? |
|
19.7 |
1.55 |
1.44 |
13.6 |
12.6 |
|
13.0 |
|
Debt/EBITDA |
|
|
3.35 |
1.55 |
1.44 |
0.91 |
1.45 |
|
1.74 |
|
|
R&D/CAPEX, % |
|
|
12.2% |
10.4% |
20.2% |
31.2% |
35.9% |
|
37.2% |
|
|
CAPEX/Revenue, % |
|
|
3.51% |
3.37% |
3.10% |
2.26% |
2.61% |
|
2.62% |
|
| Carlisle Companies shareholders |
