VALEO Financial Statements (FR)
|
|
|
|
Report date
|
|
|
31.12.2022 |
16.02.2023 |
14.02.2024 |
14.02.2025 |
11.02.2026 |
|
24.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
539.9 |
539.9 |
614.0 |
669.6 |
727.1 |
|
744.5 |
|
Operating Income, bln rub |
|
|
214.0 |
214.0 |
244.6 |
272.4 |
307.7 |
|
285.0 |
|
EBITDA, bln rub |
? |
|
285.1 |
491.4 |
501.2 |
557.0 |
568.8 |
|
656.3 |
|
Net profit, bln rub |
? |
|
359.1 |
359.1 |
274.8 |
287.3 |
247.4 |
|
342.4 |
|
|
OCF, bln rub |
? |
|
|
410.9 |
302.3 |
350.4 |
461.3 |
|
483.0 |
|
CAPEX, bln rub |
? |
|
|
522.4 |
361.9 |
215.6 |
346.5 |
|
0.000 |
|
FCF, bln rub |
? |
|
|
-111.5 |
-59.6 |
134.9 |
114.9 |
|
483.0 |
|
Dividend payout, bln rub
|
|
|
|
155.3 |
169.4 |
193.5 |
231.2 |
|
291.6 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
43.3% |
61.6% |
67.3% |
93.4% |
|
85.2% |
|
|
OPEX, bln rub |
|
|
36.8 |
182.3 |
203.7 |
214.4 |
143.4 |
|
198.2 |
|
Cost of production, bln rub |
|
|
289.2 |
143.7 |
165.7 |
182.8 |
562.7 |
|
394.4 |
|
R&D, bln rub |
|
|
0.000 |
0.909 |
3.67 |
1.53 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
49.0 |
49.0 |
74.3 |
83.0 |
89.9 |
|
93.4 |
|
|
Assets, bln rub |
|
|
4 954 |
4 954 |
5 176 |
5 261 |
5 688 |
|
5 772 |
|
Net Assets, bln rub |
? |
|
2 530 |
2 459 |
2 563 |
2 666 |
2 671 |
|
2 758 |
|
Debt, bln rub |
|
|
0.000 |
2 089 |
2 247 |
2 227 |
2 573 |
|
0.000 |
|
Cash, bln rub |
|
|
0.000 |
133.2 |
43.8 |
44.5 |
78.0 |
|
37.1 |
|
Net debt, bln rub |
|
|
0.00 |
1 956 |
2 203 |
2 182 |
2 495 |
|
-37.1 |
|
|
Ordinary share price, rub |
|
|
48.3 |
48.3 |
52.7 |
50.1 |
57.3 |
|
62.5 |
|
Number of ordinary shares, mln |
|
|
129.7 |
132.0 |
132.3 |
132.4 |
132.4 |
|
132.4 |
|
|
Market cap, bln rub |
|
|
6 259 |
6 371 |
6 966 |
6 636 |
7 585 |
|
8 279 |
|
EV, bln rub |
? |
|
6 259 |
8 327 |
9 170 |
8 818 |
10 080 |
|
8 242 |
|
Book value, bln rub |
|
|
2 530 |
2 435 |
2 541 |
2 646 |
2 639 |
|
2 758 |
|
|
EPS, rub |
? |
|
2.77 |
2.72 |
2.08 |
2.17 |
1.87 |
|
2.58 |
|
FCF/share, rub |
|
|
0.00 |
-0.84 |
-0.45 |
1.02 |
0.87 |
|
3.65 |
|
BV/share, rub |
|
|
19.5 |
18.4 |
19.2 |
20.0 |
19.9 |
|
20.8 |
|
|
EBITDA margin, % |
? |
|
52.8% |
91.0% |
81.6% |
83.2% |
78.2% |
|
88.1% |
|
Net margin, % |
? |
|
66.5% |
66.5% |
44.8% |
42.9% |
34.0% |
|
46.0% |
|
FCF yield, % |
? |
|
0.00% |
-1.75% |
-0.86% |
2.03% |
1.51% |
|
5.83% |
|
ROE, % |
? |
|
14.2% |
14.6% |
10.7% |
10.8% |
9.26% |
|
12.4% |
|
ROA, % |
? |
|
7.25% |
7.25% |
5.31% |
5.46% |
4.35% |
|
5.93% |
|
|
P/E |
? |
|
17.4 |
17.7 |
25.3 |
23.1 |
30.7 |
|
24.2 |
|
P/FCF |
|
|
|
-57.2 |
-116.8 |
49.2 |
66.0 |
|
17.1 |
|
P/S |
? |
|
11.6 |
11.8 |
11.3 |
9.91 |
10.4 |
|
11.1 |
|
P/BV |
? |
|
2.47 |
2.62 |
2.74 |
2.51 |
2.87 |
|
3.00 |
|
EV/EBITDA |
? |
|
22.0 |
16.9 |
18.3 |
15.8 |
17.7 |
|
12.6 |
|
Debt/EBITDA |
|
|
0.00 |
3.98 |
4.40 |
3.92 |
4.39 |
|
-0.06 |
|
|
R&D/CAPEX, % |
|
|
|
0.17% |
1.01% |
0.71% |
0.00% |
|
|
|
|
CAPEX/Revenue, % |
|
|
0.00% |
96.7% |
58.9% |
32.2% |
47.6% |
|
0 |
|
| VALEO shareholders |
