Consolidated Edison Financial Statements (ED)
|
|
|
|
Report date
|
|
|
17.02.2022 |
16.02.2023 |
15.02.2024 |
20.02.2025 |
19.02.2026 |
|
19.02.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
13 673 |
15 665 |
14 646 |
15 256 |
16 918 |
|
16 918 |
|
Operating Income, bln rub |
|
|
2 800 |
2 615 |
2 310 |
2 732 |
2 931 |
|
2 931 |
|
EBITDA, bln rub |
? |
|
4 372 |
5 165 |
6 062 |
5 480 |
6 151 |
|
7 042 |
|
Net profit, bln rub |
? |
|
1 346 |
1 660 |
2 519 |
1 820 |
2 023 |
|
2 022 |
|
|
OCF, bln rub |
? |
|
2 733 |
3 935 |
2 156 |
3 614 |
4 800 |
|
4 800 |
|
CAPEX, bln rub |
? |
|
3 953 |
4 168 |
4 494 |
4 771 |
4 764 |
|
6 146 |
|
FCF, bln rub |
? |
|
-1 220 |
-233.0 |
-2 338 |
-1 157 |
36.0 |
|
3 496 |
|
Dividend payout, bln rub
|
|
|
1 030 |
1 089 |
1 096 |
1 100 |
1 166 |
|
1 166 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
76.5% |
65.6% |
43.5% |
60.4% |
57.6% |
|
57.7% |
|
|
OPEX, bln rub |
|
|
6 089 |
6 937 |
6 649 |
7 031 |
7 561 |
|
7 561 |
|
Cost of production, bln rub |
|
|
4 784 |
6 113 |
5 687 |
5 493 |
6 426 |
|
6 426 |
|
R&D, bln rub |
|
|
25.0 |
27.0 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
919.0 |
951.0 |
1 023 |
1 187 |
1 233 |
|
2 125 |
|
|
Assets, bln rub |
|
|
63 116 |
69 065 |
66 331 |
70 562 |
74 603 |
|
74 603 |
|
Net Assets, bln rub |
? |
|
20 037 |
20 687 |
21 158 |
21 962 |
24 190 |
|
24 190 |
|
Debt, bln rub |
|
|
25 362 |
24 415 |
25 010 |
27 825 |
28 753 |
|
28 753 |
|
Cash, bln rub |
|
|
992.0 |
1 282 |
1 189 |
1 324 |
1 629 |
|
1 629 |
|
Net debt, bln rub |
|
|
24 370 |
23 133 |
23 821 |
26 501 |
27 124 |
|
27 124 |
|
|
Ordinary share price, rub |
|
|
85.3 |
95.3 |
91.0 |
89.2 |
99.3 |
|
106.8 |
|
Number of ordinary shares, mln |
|
|
348.4 |
354.5 |
347.7 |
346.0 |
357.4 |
|
361.0 |
|
|
Market cap, bln rub |
|
|
29 725 |
33 787 |
31 630 |
30 874 |
35 497 |
|
38 569 |
|
EV, bln rub |
? |
|
54 095 |
56 920 |
55 451 |
57 375 |
62 621 |
|
65 693 |
|
Book value, bln rub |
|
|
18 305 |
20 279 |
20 750 |
21 554 |
23 784 |
|
23 784 |
|
|
EPS, rub |
? |
|
3.86 |
4.68 |
7.24 |
5.26 |
5.66 |
|
5.60 |
|
FCF/share, rub |
|
|
-3.50 |
-0.66 |
-6.72 |
-3.34 |
0.10 |
|
9.68 |
|
BV/share, rub |
|
|
52.5 |
57.2 |
59.7 |
62.3 |
66.5 |
|
65.9 |
|
|
EBITDA margin, % |
? |
|
32.0% |
33.0% |
41.4% |
35.9% |
36.4% |
|
41.6% |
|
Net margin, % |
? |
|
9.84% |
10.6% |
17.2% |
11.9% |
12.0% |
|
12.0% |
|
FCF yield, % |
? |
|
-4.10% |
-0.69% |
-7.39% |
-3.75% |
0.10% |
|
9.06% |
|
ROE, % |
? |
|
6.72% |
8.02% |
11.9% |
8.29% |
8.36% |
|
8.36% |
|
ROA, % |
? |
|
2.13% |
2.40% |
3.80% |
2.58% |
2.71% |
|
2.71% |
|
|
P/E |
? |
|
22.1 |
20.4 |
12.6 |
17.0 |
17.5 |
|
19.1 |
|
P/FCF |
|
|
-24.4 |
-145.0 |
-13.5 |
-26.7 |
986.0 |
|
11.0 |
|
P/S |
? |
|
2.17 |
2.16 |
2.16 |
2.02 |
2.10 |
|
2.28 |
|
P/BV |
? |
|
1.62 |
1.67 |
1.52 |
1.43 |
1.49 |
|
1.62 |
|
EV/EBITDA |
? |
|
12.4 |
11.0 |
9.15 |
10.5 |
10.2 |
|
9.33 |
|
Debt/EBITDA |
|
|
5.57 |
4.48 |
3.93 |
4.84 |
4.41 |
|
3.85 |
|
|
R&D/CAPEX, % |
|
|
0.63% |
0.65% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
28.9% |
26.6% |
30.7% |
31.3% |
28.2% |
|
36.3% |
|
| Consolidated Edison shareholders |
