Stocks
Zavod DIOD Financial Statements (DIOD) |
||||||||||
| ДИОДsmart-lab.ru | % | 2019 | 2020 | 2021 | 2022 | 2023 | LTM ? | |||
|---|---|---|---|---|---|---|---|---|---|---|
| Report date | 12.02.2020 | 22.02.2021 | 18.02.2022 | 10.02.2023 | 09.02.2024 | 07.11.2024 | ||||
| Currency | USD | USD | USD | USD | USD | USD | ||||
| Financial report URL | ||||||||||
| Revenue, bln rub | ? | 1 249 | 1 229 | 1 805 | 2 001 | 1 662 | 1 295 | |||
| Operating Income, bln rub | 200.6 | 134.3 | 276.0 | 408.2 | 250.6 | 62.5 | ||||
| EBITDA, bln rub | ? | 317.0 | 239.6 | 444.5 | 532.0 | 421.0 | 204.5 | |||
| Net profit, bln rub | ? | 153.3 | 98.1 | 228.8 | 331.3 | 227.2 | 61.1 | |||
| OCF, bln rub | ? | 229.8 | 187.2 | 338.5 | 392.5 | 280.9 | 76.0 | |||
| CAPEX, bln rub | ? | 98.5 | 75.8 | 141.2 | 211.7 | 150.8 | 80.6 | |||
| FCF, bln rub | ? | 131.3 | 111.4 | 197.3 | 180.8 | 130.1 | -4.62 | |||
| Dividend payout, bln rub | 3.82 | 2.11 | 2.17 | 0.000 | 0.000 | 0.100 | ||||
| Ordinary share dividend yield, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||
| Dividend payout ratio, % | 2.49% | 2.15% | 0.95% | 0.00% | 0.00% | 0.16% | ||||
| OPEX, bln rub | 289.6 | 296.7 | 394.1 | 422.7 | 407.6 | 370.3 | ||||
| Cost of production, bln rub | 783.3 | 798.1 | 1 135 | 1 173 | 1 004 | 864.7 | ||||
| R&D, bln rub | 88.5 | 94.3 | 119.2 | 126.3 | 134.9 | 133.8 | ||||
| Interest expenses, bln rub | 7.89 | 11.7 | 7.49 | 8.32 | 5.70 | 2.32 | ||||
| Assets, bln rub | 1 639 | 1 979 | 2 194 | 2 288 | 2 368 | 2 389 | ||||
| Net Assets, bln rub | ? | 1 106 | 963.8 | 1 237 | 1 514 | 1 741 | 1 812 | |||
| Debt, bln rub | 110.8 | 450.6 | 301.0 | 213.7 | 98.4 | 22.2 | ||||
| Cash, bln rub | 263.2 | 274.2 | 370.1 | 343.8 | 325.6 | 319.3 | ||||
| Net debt, bln rub | -152.4 | 176.4 | -69.1 | -130.1 | -227.3 | -297.2 | ||||
| Ordinary share price, rub | 56.4 | 70.5 | 109.8 | 76.1 | 80.5 | 10.2 | ||||
| Number of ordinary shares, mln | 50.8 | 51.0 | 44.8 | 45.3 | 45.8 | 46.3 | ||||
| Market cap, bln rub | 2 863 | 3 596 | 4 916 | 3 451 | 3 688 | 471 | ||||
| EV, bln rub | ? | 2 710 | 3 772 | 4 847 | 3 321 | 3 461 | 174 | |||
| Book value, bln rub | 846 | 695 | 993 | 1 290 | 1 530 | 1 609 | ||||
| EPS, rub | ? | 3.02 | 1.92 | 5.11 | 7.31 | 4.96 | 1.32 | |||
| FCF/share, rub | 2.58 | 2.18 | 4.41 | 3.99 | 2.84 | -0.10 | ||||
| BV/share, rub | 16.6 | 13.6 | 22.2 | 28.5 | 33.4 | 34.7 | ||||
| EBITDA margin, % | ? | 25.4% | 19.5% | 24.6% | 26.6% | 25.3% | 15.8% | |||
| Net margin, % | ? | 12.3% | 7.98% | 12.7% | 16.6% | 13.7% | 4.72% | |||
| FCF yield, % | ? | 4.59% | 3.10% | 4.01% | 5.24% | 3.53% | -0.98% | |||
| ROE, % | ? | 13.9% | 10.2% | 18.5% | 21.9% | 13.1% | 3.37% | |||
| ROA, % | ? | 9.35% | 4.96% | 10.4% | 14.5% | 9.60% | 2.56% | |||
| P/E | ? | 18.7 | 36.7 | 21.5 | 10.4 | 16.2 | 7.71 | |||
| P/FCF | 21.8 | 32.3 | 24.9 | 19.1 | 28.3 | -102.0 | ||||
| P/S | ? | 2.29 | 2.93 | 2.72 | 1.73 | 2.22 | 0.36 | |||
| P/BV | ? | 3.39 | 5.17 | 4.95 | 2.68 | 2.41 | 0.29 | |||
| EV/EBITDA | ? | 8.55 | 15.7 | 10.9 | 6.24 | 8.22 | 0.85 | |||
| Debt/EBITDA | -0.48 | 0.74 | -0.16 | -0.24 | -0.54 | -1.45 | ||||
| R&D/CAPEX, % | 89.9% | 124.4% | 84.4% | 59.7% | 89.5% | 166.0% | ||||
| CAPEX/Revenue, % | 7.89% | 6.17% | 7.82% | 10.6% | 9.07% | 6.23% | ||||
| Zavod DIOD shareholders | ||||||||||
