Globe Life Financial Statements (GL)
|
|
|
|
Report date
|
|
|
23.02.2023 |
31.12.2023 |
28.02.2024 |
26.02.2025 |
25.02.2026 |
|
07.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
5 227 |
5 448 |
5 448 |
5 778 |
5 999 |
|
6 078 |
|
Operating Income, bln rub |
|
|
1 102 |
4 720 |
1 194 |
1 327 |
1 463 |
|
1 515 |
|
EBITDA, bln rub |
? |
|
1 193 |
0.000 |
1 297 |
1 454 |
1 592 |
|
1 609 |
|
Net profit, bln rub |
? |
|
894.4 |
970.8 |
970.8 |
1 071 |
1 161 |
|
1 177 |
|
|
OCF, bln rub |
? |
|
1 422 |
0.000 |
1 482 |
1 402 |
1 396 |
|
1 385 |
|
CAPEX, bln rub |
? |
|
27.9 |
0.000 |
49.6 |
71.0 |
142.5 |
|
155.6 |
|
FCF, bln rub |
? |
|
1 394 |
0.000 |
1 433 |
1 331 |
1 254 |
|
1 230 |
|
Dividend payout, bln rub
|
|
|
80.5 |
0.000 |
84.1 |
85.5 |
86.1 |
|
65.9 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
9.01% |
0.00% |
8.67% |
7.98% |
7.41% |
|
5.60% |
|
|
OPEX, bln rub |
|
|
439.0 |
727.5 |
446.0 |
543.6 |
541.0 |
|
799.1 |
|
Cost of production, bln rub |
|
|
3 686 |
0.000 |
3 807 |
3 908 |
3 995 |
|
3 764 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
90.4 |
102.3 |
102.3 |
127.1 |
141.2 |
|
140.2 |
|
|
Assets, bln rub |
|
|
25 987 |
0.000 |
28 051 |
29 076 |
30 814 |
|
30 966 |
|
Net Assets, bln rub |
? |
|
3 950 |
0.000 |
4 487 |
5 306 |
5 975 |
|
6 085 |
|
Debt, bln rub |
|
|
2 077 |
0.000 |
2 116 |
2 740 |
2 625 |
|
457.0 |
|
Cash, bln rub |
|
|
16 710 |
0.000 |
18 055 |
17 405 |
18 049 |
|
439.0 |
|
Net debt, bln rub |
|
|
-14 633 |
0.00 |
-15 939 |
-14 666 |
-15 423 |
|
18.0 |
|
|
Ordinary share price, rub |
|
|
120.6 |
121.7 |
121.7 |
111.5 |
139.9 |
|
115.9 |
|
Number of ordinary shares, mln |
|
|
97.9 |
96.4 |
95.1 |
83.9 |
80.9 |
|
78.4 |
|
|
Market cap, bln rub |
|
|
11 805 |
11 729 |
11 573 |
9 362 |
11 308 |
|
9 084 |
|
EV, bln rub |
? |
|
-2 828 |
11 729 |
-4 366 |
-5 304 |
-4 115 |
|
9 102 |
|
Book value, bln rub |
|
|
-2 068 |
0 |
-2 004 |
-1 681 |
-1 515 |
|
5 594 |
|
|
EPS, rub |
? |
|
9.13 |
10.1 |
10.2 |
12.8 |
14.4 |
|
15.0 |
|
FCF/share, rub |
|
|
14.2 |
0.00 |
15.1 |
15.9 |
15.5 |
|
15.7 |
|
BV/share, rub |
|
|
-21.1 |
0.00 |
-21.1 |
-20.0 |
-18.7 |
|
71.3 |
|
|
EBITDA margin, % |
? |
|
22.8% |
0.00% |
23.8% |
25.2% |
26.5% |
|
26.5% |
|
Net margin, % |
? |
|
17.1% |
17.8% |
17.8% |
18.5% |
19.4% |
|
19.4% |
|
FCF yield, % |
? |
|
11.8% |
0.00% |
12.4% |
14.2% |
11.1% |
|
13.5% |
|
ROE, % |
? |
|
22.6% |
|
21.6% |
20.2% |
19.4% |
|
19.3% |
|
ROA, % |
? |
|
3.44% |
|
3.46% |
3.68% |
3.77% |
|
3.80% |
|
|
P/E |
? |
|
13.2 |
12.1 |
11.9 |
8.74 |
9.74 |
|
7.72 |
|
P/FCF |
|
|
8.47 |
|
8.08 |
7.03 |
9.02 |
|
7.39 |
|
P/S |
? |
|
2.26 |
2.15 |
2.12 |
1.62 |
1.89 |
|
1.49 |
|
P/BV |
? |
|
-5.71 |
|
-5.77 |
-5.57 |
-7.46 |
|
1.62 |
|
EV/EBITDA |
? |
|
-2.37 |
|
-3.37 |
-3.65 |
-2.59 |
|
5.66 |
|
Debt/EBITDA |
|
|
-12.3 |
|
-12.3 |
-10.1 |
-9.69 |
|
0.01 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
|
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0.53% |
0.00% |
0.91% |
1.23% |
2.38% |
|
2.56% |
|
| Globe Life shareholders |
