Expeditors Financial Statements (EXPD)
|
|
|
|
Report date
|
|
|
15.03.2022 |
01.03.2023 |
23.02.2024 |
21.02.2025 |
25.02.2026 |
|
06.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
16 524 |
17 071 |
9 300 |
10 601 |
11 069 |
|
11 186 |
|
Operating Income, bln rub |
|
|
1 909 |
1 824 |
939.9 |
1 041 |
1 053 |
|
1 082 |
|
EBITDA, bln rub |
? |
|
1 976 |
1 882 |
1 008 |
1 102 |
1 151 |
|
1 166 |
|
Net profit, bln rub |
? |
|
1 415 |
1 357 |
752.9 |
810.1 |
813.8 |
|
836.6 |
|
|
OCF, bln rub |
? |
|
868.5 |
2 130 |
1 053 |
723.4 |
1 007 |
|
973.1 |
|
CAPEX, bln rub |
? |
|
36.2 |
86.8 |
39.3 |
40.5 |
53.1 |
|
52.6 |
|
FCF, bln rub |
? |
|
832.2 |
2 043 |
1 014 |
682.9 |
953.4 |
|
920.6 |
|
Dividend payout, bln rub
|
|
|
195.8 |
213.8 |
202.0 |
204.1 |
207.4 |
|
207.4 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
13.8% |
15.8% |
26.8% |
25.2% |
25.5% |
|
24.8% |
|
|
OPEX, bln rub |
|
|
256.1 |
346.8 |
305.5 |
307.7 |
641.7 |
|
1 182 |
|
Cost of production, bln rub |
|
|
14 358 |
14 900 |
8 055 |
9 251 |
9 375 |
|
8 922 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
0.411 |
23.3 |
4.80 |
0.000 |
0.000 |
|
0.000 |
|
|
Assets, bln rub |
|
|
7 610 |
5 590 |
4 524 |
4 754 |
4 894 |
|
4 782 |
|
Net Assets, bln rub |
? |
|
3 494 |
3 110 |
2 390 |
2 223 |
2 356 |
|
2 284 |
|
Debt, bln rub |
|
|
467.7 |
518.5 |
527.7 |
568.9 |
570.6 |
|
565.0 |
|
Cash, bln rub |
|
|
1 729 |
2 034 |
1 513 |
1 148 |
1 314 |
|
1 316 |
|
Net debt, bln rub |
|
|
-1 261 |
-1 516 |
-985.2 |
-579.4 |
-743.7 |
|
-751.5 |
|
|
Ordinary share price, rub |
|
|
134.3 |
|
|
110.8 |
149.0 |
|
143.2 |
|
Number of ordinary shares, mln |
|
|
169.1 |
163.0 |
149.1 |
141.0 |
135.8 |
|
133.5 |
|
|
Market cap, bln rub |
|
|
22 714 |
0 |
0 |
15 618 |
20 237 |
|
19 127 |
|
EV, bln rub |
? |
|
21 453 |
-1 516 |
-985 |
15 038 |
19 493 |
|
18 376 |
|
Book value, bln rub |
|
|
3 486 |
3 102 |
2 382 |
2 215 |
2 348 |
|
2 276 |
|
|
EPS, rub |
? |
|
8.37 |
8.33 |
5.05 |
5.75 |
5.99 |
|
6.26 |
|
FCF/share, rub |
|
|
4.92 |
12.5 |
6.80 |
4.84 |
7.02 |
|
6.89 |
|
BV/share, rub |
|
|
20.6 |
19.0 |
16.0 |
15.7 |
17.3 |
|
17.0 |
|
|
EBITDA margin, % |
? |
|
12.0% |
11.0% |
10.8% |
10.4% |
10.4% |
|
10.4% |
|
Net margin, % |
? |
|
8.57% |
7.95% |
8.10% |
7.64% |
7.35% |
|
7.48% |
|
FCF yield, % |
? |
|
3.66% |
|
|
4.37% |
4.71% |
|
4.81% |
|
ROE, % |
? |
|
40.5% |
43.6% |
31.5% |
36.4% |
34.5% |
|
36.6% |
|
ROA, % |
? |
|
18.6% |
24.3% |
16.6% |
17.0% |
16.6% |
|
17.5% |
|
|
P/E |
? |
|
16.0 |
0.00 |
0.00 |
19.3 |
24.9 |
|
22.9 |
|
P/FCF |
|
|
27.3 |
0.00 |
0.00 |
22.9 |
21.2 |
|
20.8 |
|
P/S |
? |
|
1.37 |
0.00 |
0.00 |
1.47 |
1.83 |
|
1.71 |
|
P/BV |
? |
|
6.51 |
0.00 |
0.00 |
7.05 |
8.62 |
|
8.40 |
|
EV/EBITDA |
? |
|
10.9 |
-0.81 |
-0.98 |
13.6 |
16.9 |
|
15.8 |
|
Debt/EBITDA |
|
|
-0.64 |
-0.81 |
-0.98 |
-0.53 |
-0.65 |
|
-0.64 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
|
CAPEX/Revenue, % |
|
|
0.22% |
0.51% |
0.42% |
0.38% |
0.48% |
|
0.47% |
|
| Expeditors shareholders |
