Grey Television Financial Statements (GTN)
|
|
|
|
Report date
|
|
|
25.02.2022 |
24.02.2023 |
23.02.2024 |
27.02.2025 |
26.02.2026 |
|
07.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
2 413 |
3 676 |
3 281 |
3 644 |
3 095 |
|
3 081 |
|
Operating Income, bln rub |
|
|
381.0 |
990.0 |
383.0 |
851.0 |
392.0 |
|
381.0 |
|
EBITDA, bln rub |
? |
|
594.0 |
1 335 |
697.0 |
1 246 |
598.0 |
|
970.0 |
|
Net profit, bln rub |
? |
|
90.0 |
455.0 |
-76.0 |
375.0 |
-85.0 |
|
-96.0 |
|
|
OCF, bln rub |
? |
|
300.0 |
829.0 |
648.0 |
751.0 |
289.0 |
|
158.0 |
|
CAPEX, bln rub |
? |
|
207.0 |
436.0 |
348.0 |
143.0 |
108.0 |
|
112.0 |
|
FCF, bln rub |
? |
|
93.0 |
393.0 |
300.0 |
608.0 |
181.0 |
|
46.0 |
|
Dividend payout, bln rub
|
|
|
31.0 |
30.0 |
30.0 |
32.0 |
33.0 |
|
34.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
34.4% |
6.59% |
0.00% |
8.53% |
0.00% |
|
-35.4% |
|
|
OPEX, bln rub |
|
|
422.0 |
438.0 |
515.0 |
393.0 |
2 599 |
|
2 545 |
|
Cost of production, bln rub |
|
|
1 610 |
2 248 |
2 383 |
2 400 |
104.0 |
|
2 353 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
205.0 |
354.0 |
440.0 |
485.0 |
474.0 |
|
473.0 |
|
|
Assets, bln rub |
|
|
11 108 |
11 152 |
10 640 |
10 542 |
10 440 |
|
10 319 |
|
Net Assets, bln rub |
? |
|
2 407 |
2 766 |
2 621 |
2 933 |
2 805 |
|
2 763 |
|
Debt, bln rub |
|
|
6 827 |
6 533 |
6 240 |
5 693 |
5 813 |
|
5 813 |
|
Cash, bln rub |
|
|
189.0 |
61.0 |
21.0 |
135.0 |
368.0 |
|
259.0 |
|
Net debt, bln rub |
|
|
6 638 |
6 472 |
6 219 |
5 558 |
5 445 |
|
5 554 |
|
|
Ordinary share price, rub |
|
|
20.2 |
11.2 |
8.96 |
3.15 |
4.84 |
|
4.38 |
|
Number of ordinary shares, mln |
|
|
95.0 |
92.0 |
92.0 |
95.0 |
97.0 |
|
97.0 |
|
|
Market cap, bln rub |
|
|
1 915 |
1 029 |
824 |
299 |
469 |
|
424 |
|
EV, bln rub |
? |
|
8 553 |
7 501 |
7 043 |
5 857 |
5 914 |
|
5 978 |
|
Book value, bln rub |
|
|
-6 370 |
-5 864 |
-5 757 |
-5 310 |
-5 303 |
|
-5 384 |
|
|
EPS, rub |
? |
|
0.95 |
4.95 |
-0.83 |
3.95 |
-0.88 |
|
-0.99 |
|
FCF/share, rub |
|
|
0.98 |
4.27 |
3.26 |
6.40 |
1.87 |
|
0.47 |
|
BV/share, rub |
|
|
-67.1 |
-63.7 |
-62.6 |
-55.9 |
-54.7 |
|
-55.5 |
|
|
EBITDA margin, % |
? |
|
24.6% |
36.3% |
21.2% |
34.2% |
19.3% |
|
31.5% |
|
Net margin, % |
? |
|
3.73% |
12.4% |
-2.32% |
10.3% |
-2.75% |
|
-3.12% |
|
FCF yield, % |
? |
|
4.86% |
38.2% |
36.4% |
203.2% |
38.6% |
|
10.8% |
|
ROE, % |
? |
|
3.74% |
16.4% |
-2.90% |
12.8% |
-3.03% |
|
-3.47% |
|
ROA, % |
? |
|
0.81% |
4.08% |
-0.71% |
3.56% |
-0.81% |
|
-0.93% |
|
|
P/E |
? |
|
21.3 |
2.26 |
-10.8 |
0.80 |
-5.52 |
|
-4.42 |
|
P/FCF |
|
|
20.6 |
2.62 |
2.75 |
0.49 |
2.59 |
|
9.23 |
|
P/S |
? |
|
0.79 |
0.28 |
0.25 |
0.08 |
0.15 |
|
0.14 |
|
P/BV |
? |
|
-0.30 |
-0.18 |
-0.14 |
-0.06 |
-0.09 |
|
-0.08 |
|
EV/EBITDA |
? |
|
14.4 |
5.62 |
10.1 |
4.70 |
9.89 |
|
6.16 |
|
Debt/EBITDA |
|
|
11.2 |
4.85 |
8.92 |
4.46 |
9.11 |
|
5.73 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
8.58% |
11.9% |
10.6% |
3.92% |
3.49% |
|
3.64% |
|
| Grey Television shareholders |
