Essex Property Trust Financial Statements (ESS)
|
|
|
|
Report date
|
|
|
25.02.2022 |
23.02.2023 |
23.02.2024 |
21.02.2025 |
20.02.2026 |
|
29.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
1 441 |
1 607 |
1 669 |
1 774 |
1 901 |
|
1 908 |
|
Operating Income, bln rub |
|
|
530.0 |
595.2 |
584.3 |
703.1 |
834.0 |
|
732.1 |
|
EBITDA, bln rub |
? |
|
1 504 |
1 196 |
1 192 |
1 627 |
1 563 |
|
1 445 |
|
Net profit, bln rub |
? |
|
488.6 |
408.3 |
405.8 |
741.5 |
672.5 |
|
575.6 |
|
|
OCF, bln rub |
? |
|
905.3 |
975.6 |
980.1 |
1 068 |
1 074 |
|
1 080 |
|
CAPEX, bln rub |
? |
|
121.2 |
163.2 |
140.4 |
136.4 |
0.000 |
|
115.7 |
|
FCF, bln rub |
? |
|
784.1 |
812.5 |
839.7 |
931.9 |
1 074 |
|
964.4 |
|
Dividend payout, bln rub
|
|
|
542.9 |
565.9 |
587.0 |
620.5 |
654.1 |
|
662.2 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
111.1% |
138.6% |
144.6% |
83.7% |
97.3% |
|
115.1% |
|
|
OPEX, bln rub |
|
|
678.3 |
513.8 |
553.0 |
504.5 |
473.9 |
|
592.5 |
|
Cost of production, bln rub |
|
|
232.2 |
497.7 |
532.0 |
566.8 |
592.6 |
|
582.9 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
203.1 |
223.8 |
212.9 |
235.5 |
257.3 |
|
258.5 |
|
|
Assets, bln rub |
|
|
12 998 |
12 373 |
12 361 |
12 927 |
13 159 |
|
13 095 |
|
Net Assets, bln rub |
? |
|
5 994 |
5 716 |
5 423 |
5 537 |
5 541 |
|
5 436 |
|
Debt, bln rub |
|
|
6 358 |
6 027 |
6 271 |
6 654 |
6 903 |
|
6 857 |
|
Cash, bln rub |
|
|
240.2 |
146.0 |
479.5 |
136.6 |
183.7 |
|
47.4 |
|
Net debt, bln rub |
|
|
6 118 |
5 881 |
5 791 |
6 518 |
6 720 |
|
6 810 |
|
|
Ordinary share price, rub |
|
|
352.2 |
|
|
285.4 |
261.7 |
|
272.8 |
|
Number of ordinary shares, mln |
|
|
65.1 |
65.1 |
64.3 |
64.2 |
64.5 |
|
64.5 |
|
|
Market cap, bln rub |
|
|
22 913 |
0 |
0 |
18 333 |
16 867 |
|
17 580 |
|
EV, bln rub |
? |
|
29 031 |
5 881 |
5 791 |
24 851 |
23 587 |
|
24 390 |
|
Book value, bln rub |
|
|
5 985 |
5 709 |
5 417 |
5 529 |
5 534 |
|
5 436 |
|
|
EPS, rub |
? |
|
7.51 |
6.27 |
6.32 |
11.5 |
10.4 |
|
8.93 |
|
FCF/share, rub |
|
|
12.1 |
12.5 |
13.1 |
14.5 |
16.7 |
|
15.0 |
|
BV/share, rub |
|
|
92.0 |
87.7 |
84.3 |
86.1 |
85.9 |
|
84.3 |
|
|
EBITDA margin, % |
? |
|
104.4% |
74.4% |
71.4% |
91.7% |
82.2% |
|
75.7% |
|
Net margin, % |
? |
|
33.9% |
25.4% |
24.3% |
41.8% |
35.4% |
|
30.2% |
|
FCF yield, % |
? |
|
3.42% |
|
|
5.08% |
6.37% |
|
5.49% |
|
ROE, % |
? |
|
8.15% |
7.14% |
7.48% |
13.4% |
12.1% |
|
10.6% |
|
ROA, % |
? |
|
3.76% |
3.30% |
3.28% |
5.74% |
5.11% |
|
4.40% |
|
|
P/E |
? |
|
46.9 |
0.00 |
0.00 |
24.7 |
25.1 |
|
30.5 |
|
P/FCF |
|
|
29.2 |
0.00 |
0.00 |
19.7 |
15.7 |
|
18.2 |
|
P/S |
? |
|
15.9 |
0.00 |
0.00 |
10.3 |
8.88 |
|
9.22 |
|
P/BV |
? |
|
3.83 |
0.00 |
0.00 |
3.32 |
3.05 |
|
3.23 |
|
EV/EBITDA |
? |
|
19.3 |
4.92 |
4.86 |
15.3 |
15.1 |
|
16.9 |
|
Debt/EBITDA |
|
|
4.07 |
4.92 |
4.86 |
4.01 |
4.30 |
|
4.71 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
|
|
0 |
|
|
CAPEX/Revenue, % |
|
|
8.41% |
10.2% |
8.41% |
7.69% |
0.00% |
|
6.06% |
|
| Essex Property Trust shareholders |
