Edwards Lifesciences Financial Statements (EW)
|
|
|
|
Report date
|
|
|
14.02.2022 |
13.02.2023 |
12.02.2024 |
28.02.2025 |
25.02.2026 |
|
06.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
5 233 |
5 382 |
5 010 |
5 440 |
6 068 |
|
6 304 |
|
Operating Income, bln rub |
|
|
1 610 |
1 702 |
1 427 |
1 379 |
1 636 |
|
1 741 |
|
EBITDA, bln rub |
? |
|
1 890 |
1 960 |
1 535 |
1 723 |
1 430 |
|
1 436 |
|
Net profit, bln rub |
? |
|
1 503 |
1 522 |
1 402 |
4 175 |
1 074 |
|
1 093 |
|
|
OCF, bln rub |
? |
|
1 732 |
1 218 |
895.8 |
542.3 |
1 595 |
|
1 359 |
|
CAPEX, bln rub |
? |
|
329.8 |
264.8 |
266.3 |
252.4 |
260.2 |
|
269.1 |
|
FCF, bln rub |
? |
|
1 402 |
953.4 |
629.5 |
289.9 |
1 335 |
|
1 090 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
OPEX, bln rub |
|
|
2 396 |
2 513 |
2 545 |
2 943 |
3 105 |
|
3 177 |
|
Cost of production, bln rub |
|
|
1 226 |
1 167 |
1 037 |
1 118 |
1 327 |
|
1 388 |
|
R&D, bln rub |
|
|
903.1 |
945.2 |
962.9 |
1 053 |
1 079 |
|
1 088 |
|
Interest expenses, bln rub |
|
|
24.8 |
26.2 |
17.6 |
19.8 |
0.000 |
|
0.000 |
|
|
Assets, bln rub |
|
|
8 503 |
8 293 |
9 363 |
13 055 |
13 697 |
|
13 321 |
|
Net Assets, bln rub |
? |
|
5 836 |
5 807 |
6 650 |
9 998 |
10 338 |
|
10 328 |
|
Debt, bln rub |
|
|
690.3 |
691.3 |
685.1 |
700.0 |
705.4 |
|
702.9 |
|
Cash, bln rub |
|
|
1 467 |
1 215 |
1 633 |
3 976 |
4 227 |
|
3 673 |
|
Net debt, bln rub |
|
|
-776.5 |
-524.0 |
-947.7 |
-3 276 |
-3 521 |
|
-2 970 |
|
|
Ordinary share price, rub |
|
|
129.6 |
|
|
74.0 |
85.3 |
|
86.5 |
|
Number of ordinary shares, mln |
|
|
623.3 |
619.0 |
606.7 |
597.7 |
584.8 |
|
579.2 |
|
|
Market cap, bln rub |
|
|
80 749 |
0 |
0 |
44 248 |
49 854 |
|
50 081 |
|
EV, bln rub |
? |
|
79 972 |
-524 |
-948 |
40 972 |
46 333 |
|
47 111 |
|
Book value, bln rub |
|
|
4 344 |
4 357 |
5 106 |
7 045 |
7 441 |
|
7 280 |
|
|
EPS, rub |
? |
|
2.41 |
2.46 |
2.31 |
6.98 |
1.84 |
|
1.89 |
|
FCF/share, rub |
|
|
2.25 |
1.54 |
1.04 |
0.49 |
2.28 |
|
1.88 |
|
BV/share, rub |
|
|
6.97 |
7.04 |
8.42 |
11.8 |
12.7 |
|
12.6 |
|
|
EBITDA margin, % |
? |
|
36.1% |
36.4% |
30.6% |
31.7% |
23.6% |
|
22.8% |
|
Net margin, % |
? |
|
28.7% |
28.3% |
28.0% |
76.7% |
17.7% |
|
17.3% |
|
FCF yield, % |
? |
|
1.74% |
|
|
0.66% |
2.68% |
|
2.18% |
|
ROE, % |
? |
|
25.8% |
26.2% |
21.1% |
41.8% |
10.4% |
|
10.6% |
|
ROA, % |
? |
|
17.7% |
18.4% |
15.0% |
32.0% |
7.84% |
|
8.20% |
|
|
P/E |
? |
|
53.7 |
0.00 |
0.00 |
10.6 |
46.4 |
|
45.8 |
|
P/FCF |
|
|
57.6 |
0.00 |
0.00 |
152.6 |
37.3 |
|
46.0 |
|
P/S |
? |
|
15.4 |
0.00 |
0.00 |
8.13 |
8.22 |
|
7.94 |
|
P/BV |
? |
|
18.6 |
0.00 |
0.00 |
6.28 |
6.70 |
|
6.88 |
|
EV/EBITDA |
? |
|
42.3 |
-0.27 |
-0.62 |
23.8 |
32.4 |
|
32.8 |
|
Debt/EBITDA |
|
|
-0.41 |
-0.27 |
-0.62 |
-1.90 |
-2.46 |
|
-2.07 |
|
|
R&D/CAPEX, % |
|
|
273.8% |
356.9% |
361.6% |
417.2% |
414.8% |
|
404.3% |
|
|
CAPEX/Revenue, % |
|
|
6.30% |
4.92% |
5.32% |
4.64% |
4.29% |
|
4.27% |
|
| Edwards Lifesciences shareholders |
