Walt Disney Financial Statements (DIS)
|
|
|
|
Report date
|
|
|
24.11.2021 |
29.11.2022 |
21.11.2023 |
14.11.2024 |
13.11.2025 |
|
06.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
67 418 |
82 722 |
88 898 |
91 361 |
94 425 |
|
97 263 |
|
Operating Income, bln rub |
|
|
3 659 |
6 770 |
8 992 |
11 914 |
13 832 |
|
15 078 |
|
EBITDA, bln rub |
? |
|
9 078 |
11 997 |
12 111 |
14 629 |
19 141 |
|
20 741 |
|
Net profit, bln rub |
? |
|
1 995 |
3 145 |
2 354 |
4 972 |
12 404 |
|
11 224 |
|
|
OCF, bln rub |
? |
|
5 567 |
6 010 |
9 866 |
13 971 |
18 101 |
|
15 792 |
|
CAPEX, bln rub |
? |
|
3 578 |
4 943 |
4 969 |
5 412 |
8 024 |
|
8 682 |
|
FCF, bln rub |
? |
|
1 989 |
1 067 |
4 897 |
8 559 |
10 077 |
|
7 110 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
1 366 |
1 803 |
|
2 235 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
|
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
27.5% |
14.5% |
|
19.9% |
|
|
OPEX, bln rub |
|
|
18 628 |
21 551 |
20 705 |
20 749 |
21 827 |
|
21 065 |
|
Cost of production, bln rub |
|
|
45 131 |
54 401 |
59 201 |
58 698 |
58 766 |
|
61 120 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
1 546 |
1 549 |
1 458 |
1 447 |
1 812 |
|
1 537 |
|
|
Assets, bln rub |
|
|
203 609 |
203 631 |
205 579 |
196 219 |
197 514 |
|
205 217 |
|
Net Assets, bln rub |
? |
|
88 553 |
95 008 |
99 277 |
100 696 |
109 869 |
|
108 708 |
|
Debt, bln rub |
|
|
58 313 |
52 259 |
50 672 |
49 517 |
44 877 |
|
47 358 |
|
Cash, bln rub |
|
|
15 959 |
11 615 |
14 182 |
6 002 |
5 695 |
|
5 682 |
|
Net debt, bln rub |
|
|
42 354 |
40 644 |
36 490 |
43 515 |
39 182 |
|
41 676 |
|
|
Ordinary share price, rub |
|
|
176.0 |
94.3 |
81.1 |
96.0 |
|
|
103.2 |
|
Number of ordinary shares, mln |
|
|
1 816 |
1 822 |
1 828 |
1 825 |
1 804 |
|
1 766 |
|
|
Market cap, bln rub |
|
|
319 634 |
171 869 |
148 159 |
175 218 |
0 |
|
182 339 |
|
EV, bln rub |
? |
|
361 988 |
212 513 |
184 649 |
218 733 |
39 182 |
|
224 015 |
|
Book value, bln rub |
|
|
-6 633 |
2 274 |
9 149 |
16 631 |
27 303 |
|
23 964 |
|
|
EPS, rub |
? |
|
1.10 |
1.73 |
1.29 |
2.72 |
6.88 |
|
6.36 |
|
FCF/share, rub |
|
|
1.10 |
0.59 |
2.68 |
4.69 |
5.59 |
|
4.03 |
|
BV/share, rub |
|
|
-3.65 |
1.25 |
5.00 |
9.11 |
15.1 |
|
13.6 |
|
|
EBITDA margin, % |
? |
|
13.5% |
14.5% |
13.6% |
16.0% |
20.3% |
|
21.3% |
|
Net margin, % |
? |
|
2.96% |
3.80% |
2.65% |
5.44% |
13.1% |
|
11.5% |
|
FCF yield, % |
? |
|
0.62% |
0.62% |
3.31% |
4.88% |
|
|
3.90% |
|
ROE, % |
? |
|
2.25% |
3.31% |
2.37% |
4.94% |
11.3% |
|
10.3% |
|
ROA, % |
? |
|
0.98% |
1.54% |
1.15% |
2.53% |
6.28% |
|
5.47% |
|
|
P/E |
? |
|
160.2 |
54.6 |
62.9 |
35.2 |
0.00 |
|
16.2 |
|
P/FCF |
|
|
160.7 |
161.1 |
30.3 |
20.5 |
0.00 |
|
25.6 |
|
P/S |
? |
|
4.74 |
2.08 |
1.67 |
1.92 |
0.00 |
|
1.87 |
|
P/BV |
? |
|
-48.2 |
75.6 |
16.2 |
10.5 |
0.00 |
|
7.61 |
|
EV/EBITDA |
? |
|
39.9 |
17.7 |
15.2 |
15.0 |
2.05 |
|
10.8 |
|
Debt/EBITDA |
|
|
4.67 |
3.39 |
3.01 |
2.97 |
2.05 |
|
2.01 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
5.31% |
5.98% |
5.59% |
5.92% |
8.50% |
|
8.93% |
|
| Walt Disney shareholders |
