Duke Energy Financial Statements (DUK)
|
|
|
|
Report date
|
|
|
24.02.2022 |
27.02.2023 |
23.02.2024 |
27.02.2025 |
26.02.2026 |
|
05.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
24 621 |
28 768 |
29 060 |
30 357 |
32 237 |
|
33 293 |
|
Operating Income, bln rub |
|
|
5 500 |
6 012 |
7 070 |
7 926 |
8 577 |
|
8 982 |
|
EBITDA, bln rub |
? |
|
11 861 |
12 360 |
13 865 |
14 997 |
15 670 |
|
15 907 |
|
Net profit, bln rub |
? |
|
3 908 |
2 550 |
4 296 |
4 510 |
4 968 |
|
5 139 |
|
|
OCF, bln rub |
? |
|
8 290 |
5 927 |
9 878 |
12 328 |
12 352 |
|
11 687 |
|
CAPEX, bln rub |
? |
|
9 715 |
11 367 |
12 604 |
12 280 |
14 024 |
|
17 939 |
|
FCF, bln rub |
? |
|
-1 425 |
-5 440 |
-2 726 |
48.0 |
-1 672 |
|
6 604 |
|
Dividend payout, bln rub
|
|
|
3 114 |
3 179 |
3 244 |
3 213 |
3 300 |
|
6 483 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
79.7% |
124.7% |
75.5% |
71.2% |
66.4% |
|
126.2% |
|
|
OPEX, bln rub |
|
|
6 458 |
6 964 |
6 686 |
7 271 |
1 597 |
|
10 465 |
|
Cost of production, bln rub |
|
|
12 663 |
15 792 |
15 304 |
15 160 |
22 063 |
|
13 846 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
2 207 |
2 439 |
3 014 |
3 384 |
3 634 |
|
3 713 |
|
|
Assets, bln rub |
|
|
169 587 |
178 086 |
176 893 |
186 343 |
195 736 |
|
198 048 |
|
Net Assets, bln rub |
? |
|
49 296 |
49 322 |
49 111 |
50 126 |
51 842 |
|
54 457 |
|
Debt, bln rub |
|
|
68 263 |
74 911 |
80 457 |
85 230 |
90 869 |
|
90 245 |
|
Cash, bln rub |
|
|
341.0 |
409.0 |
253.0 |
314.0 |
245.0 |
|
2 140 |
|
Net debt, bln rub |
|
|
67 922 |
74 502 |
80 204 |
84 916 |
90 624 |
|
88 105 |
|
|
Ordinary share price, rub |
|
|
104.9 |
|
|
107.7 |
117.2 |
|
125.7 |
|
Number of ordinary shares, mln |
|
|
769.0 |
770.0 |
771.0 |
772.0 |
777.0 |
|
778.0 |
|
|
Market cap, bln rub |
|
|
80 668 |
0 |
0 |
83 175 |
91 072 |
|
97 771 |
|
EV, bln rub |
? |
|
148 590 |
74 502 |
80 204 |
168 091 |
181 696 |
|
185 876 |
|
Book value, bln rub |
|
|
29 993 |
30 019 |
29 808 |
30 823 |
32 832 |
|
35 447 |
|
|
EPS, rub |
? |
|
5.08 |
3.31 |
5.57 |
5.84 |
6.39 |
|
6.61 |
|
FCF/share, rub |
|
|
-1.85 |
-7.06 |
-3.54 |
0.06 |
-2.15 |
|
8.49 |
|
BV/share, rub |
|
|
39.0 |
39.0 |
38.7 |
39.9 |
42.3 |
|
45.6 |
|
|
EBITDA margin, % |
? |
|
48.2% |
43.0% |
47.7% |
49.4% |
48.6% |
|
47.8% |
|
Net margin, % |
? |
|
15.9% |
8.86% |
14.8% |
14.9% |
15.4% |
|
15.4% |
|
FCF yield, % |
? |
|
-1.77% |
|
|
0.06% |
-1.84% |
|
6.75% |
|
ROE, % |
? |
|
7.93% |
5.17% |
8.75% |
9.00% |
9.58% |
|
9.44% |
|
ROA, % |
? |
|
2.30% |
1.43% |
2.43% |
2.42% |
2.54% |
|
2.59% |
|
|
P/E |
? |
|
20.6 |
0.00 |
0.00 |
18.4 |
18.3 |
|
19.0 |
|
P/FCF |
|
|
-56.6 |
0.00 |
0.00 |
1 733 |
-54.5 |
|
14.8 |
|
P/S |
? |
|
3.28 |
0.00 |
0.00 |
2.74 |
2.83 |
|
2.94 |
|
P/BV |
? |
|
2.69 |
0.00 |
0.00 |
2.70 |
2.77 |
|
2.76 |
|
EV/EBITDA |
? |
|
12.5 |
6.03 |
5.78 |
11.2 |
11.6 |
|
11.7 |
|
Debt/EBITDA |
|
|
5.73 |
6.03 |
5.78 |
5.66 |
5.78 |
|
5.54 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
39.5% |
39.5% |
43.4% |
40.5% |
43.5% |
|
53.9% |
|
| Duke Energy shareholders |
