Goldman Sachs Financial Statements (GS)
|
|
|
|
Report date
|
|
|
25.02.2022 |
24.02.2023 |
28.02.2024 |
27.02.2025 |
25.02.2026 |
|
01.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
64 989 |
68 711 |
108 418 |
126 853 |
125 097 |
|
110 774 |
|
Operating Income, bln rub |
|
|
27 044 |
13 486 |
10 739 |
18 397 |
21 852 |
|
22 691 |
|
EBITDA, bln rub |
? |
|
29 059 |
15 941 |
15 595 |
20 789 |
24 034 |
|
24 936 |
|
Net profit, bln rub |
? |
|
21 635 |
11 261 |
8 516 |
14 276 |
17 176 |
|
18 068 |
|
|
OCF, bln rub |
? |
|
6 298 |
8 708 |
-12 587 |
-13 212 |
-45 154 |
|
-39 792 |
|
CAPEX, bln rub |
? |
|
4 667 |
3 748 |
2 316 |
2 091 |
2 064 |
|
2 130 |
|
FCF, bln rub |
? |
|
1 631 |
4 960 |
-14 903 |
-15 303 |
-47 218 |
|
-41 922 |
|
Dividend payout, bln rub
|
|
|
2 725 |
3 682 |
4 189 |
4 497 |
5 277 |
|
5 750 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
12.6% |
32.7% |
49.2% |
31.5% |
30.7% |
|
31.8% |
|
|
OPEX, bln rub |
|
|
31 938 |
31 164 |
34 487 |
33 767 |
37 544 |
|
38 842 |
|
Cost of production, bln rub |
|
|
6 007 |
24 061 |
63 192 |
74 689 |
65 701 |
|
49 241 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
5 650 |
21 346 |
62 164 |
73 341 |
66 814 |
|
67 408 |
|
|
Assets, bln rub |
|
|
1 463 988 |
1 441 799 |
1 641 594 |
1 675 972 |
1 809 320 |
|
2 060 180 |
|
Net Assets, bln rub |
? |
|
109 926 |
117 189 |
116 905 |
121 996 |
124 972 |
|
122 782 |
|
Debt, bln rub |
|
|
487 762 |
434 548 |
583 135 |
616 935 |
609 534 |
|
749 467 |
|
Cash, bln rub |
|
|
778 720 |
721 954 |
924 945 |
921 830 |
624 527 |
|
7 010 |
|
Net debt, bln rub |
|
|
-290 958 |
-287 406 |
-341 810 |
-304 895 |
-14 993 |
|
742 457 |
|
|
Ordinary share price, rub |
|
|
382.6 |
343.4 |
385.8 |
572.6 |
879.0 |
|
986.2 |
|
Number of ordinary shares, mln |
|
|
350.5 |
352.1 |
340.8 |
328.1 |
312.7 |
|
303.8 |
|
|
Market cap, bln rub |
|
|
134 084 |
120 904 |
131 470 |
187 877 |
274 863 |
|
299 608 |
|
EV, bln rub |
? |
|
-156 874 |
-166 502 |
-210 340 |
-117 018 |
259 870 |
|
1 042 065 |
|
Book value, bln rub |
|
|
105 223 |
108 806 |
109 812 |
115 296 |
118 181 |
|
115 260 |
|
|
EPS, rub |
? |
|
61.7 |
32.0 |
25.0 |
43.5 |
54.9 |
|
59.5 |
|
FCF/share, rub |
|
|
4.65 |
14.1 |
-43.7 |
-46.6 |
-151.0 |
|
-138.0 |
|
BV/share, rub |
|
|
300.2 |
309.0 |
322.2 |
351.4 |
377.9 |
|
379.4 |
|
|
EBITDA margin, % |
? |
|
44.7% |
23.2% |
14.4% |
16.4% |
19.2% |
|
22.5% |
|
Net margin, % |
? |
|
33.3% |
16.4% |
7.85% |
11.3% |
13.7% |
|
16.3% |
|
FCF yield, % |
? |
|
1.22% |
4.10% |
-11.3% |
-8.15% |
-17.2% |
|
-14.0% |
|
ROE, % |
? |
|
19.7% |
9.61% |
7.28% |
11.7% |
13.7% |
|
14.7% |
|
ROA, % |
? |
|
1.48% |
0.78% |
0.52% |
0.85% |
0.95% |
|
0.88% |
|
|
P/E |
? |
|
6.20 |
10.7 |
15.4 |
13.2 |
16.0 |
|
16.6 |
|
P/FCF |
|
|
82.2 |
24.4 |
-8.82 |
-12.3 |
-5.82 |
|
-7.15 |
|
P/S |
? |
|
2.06 |
1.76 |
1.21 |
1.48 |
2.20 |
|
2.70 |
|
P/BV |
? |
|
1.27 |
1.11 |
1.20 |
1.63 |
2.33 |
|
2.60 |
|
EV/EBITDA |
? |
|
-5.40 |
-10.4 |
-13.5 |
-5.63 |
10.8 |
|
41.8 |
|
Debt/EBITDA |
|
|
-10.0 |
-18.0 |
-21.9 |
-14.7 |
-0.62 |
|
29.8 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
7.18% |
5.45% |
2.14% |
1.65% |
1.65% |
|
1.92% |
|
| Goldman Sachs shareholders |
