Grocery Outlet Holding Financial Statements (GO)
|
|
|
|
Report date
|
|
|
02.03.2022 |
01.03.2023 |
28.02.2024 |
26.02.2025 |
04.03.2026 |
|
13.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
3 080 |
3 578 |
3 969 |
4 372 |
4 689 |
|
4 730 |
|
Operating Income, bln rub |
|
|
89.1 |
95.0 |
125.8 |
78.3 |
-221.7 |
|
217.2 |
|
EBITDA, bln rub |
? |
|
165.4 |
173.1 |
215.0 |
192.3 |
-85.3 |
|
348.8 |
|
Net profit, bln rub |
? |
|
62.3 |
65.1 |
79.4 |
39.5 |
-224.9 |
|
-381.9 |
|
|
OCF, bln rub |
? |
|
165.6 |
185.5 |
303.4 |
112.0 |
222.1 |
|
247.5 |
|
CAPEX, bln rub |
? |
|
123.4 |
130.5 |
192.0 |
186.6 |
198.3 |
|
250.7 |
|
FCF, bln rub |
? |
|
42.2 |
55.0 |
111.5 |
-74.6 |
23.8 |
|
-3.20 |
|
Dividend payout, bln rub
|
|
|
0.186 |
0.105 |
0.015 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
|
|
|
|
|
Dividend payout ratio, %
|
|
|
0.30% |
0.16% |
0.02% |
0.00% |
0.00% |
|
0.00% |
|
|
OPEX, bln rub |
|
|
859.7 |
997.1 |
1 116 |
1 244 |
1 641 |
|
1 205 |
|
Cost of production, bln rub |
|
|
2 131 |
2 486 |
2 728 |
3 050 |
3 269 |
|
3 307 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
16.8 |
19.1 |
22.9 |
28.0 |
33.5 |
|
32.1 |
|
|
Assets, bln rub |
|
|
2 670 |
2 772 |
2 970 |
3 174 |
3 091 |
|
2 958 |
|
Net Assets, bln rub |
? |
|
1 009 |
1 110 |
1 219 |
1 197 |
983.7 |
|
807.1 |
|
Debt, bln rub |
|
|
1 464 |
1 415 |
1 395 |
1 657 |
1 810 |
|
1 842 |
|
Cash, bln rub |
|
|
140.1 |
102.7 |
115.0 |
62.8 |
69.6 |
|
59.0 |
|
Net debt, bln rub |
|
|
1 324 |
1 312 |
1 280 |
1 594 |
1 740 |
|
1 783 |
|
|
Ordinary share price, rub |
|
|
28.3 |
|
|
|
|
|
|
|
Number of ordinary shares, mln |
|
|
95.7 |
96.8 |
98.7 |
98.7 |
98.0 |
|
98.4 |
|
|
Market cap, bln rub |
|
|
2 707 |
0 |
0 |
0 |
0 |
|
0 |
|
EV, bln rub |
? |
|
4 031 |
1 312 |
1 280 |
1 594 |
1 740 |
|
1 783 |
|
Book value, bln rub |
|
|
209 |
298 |
393 |
336 |
271 |
|
255 |
|
|
EPS, rub |
? |
|
0.65 |
0.67 |
0.80 |
0.40 |
-2.30 |
|
-3.88 |
|
FCF/share, rub |
|
|
0.44 |
0.57 |
1.13 |
-0.76 |
0.24 |
|
-0.03 |
|
BV/share, rub |
|
|
2.19 |
3.08 |
3.98 |
3.40 |
2.77 |
|
2.60 |
|
|
EBITDA margin, % |
? |
|
5.37% |
4.84% |
5.42% |
4.40% |
-1.82% |
|
7.38% |
|
Net margin, % |
? |
|
2.02% |
1.82% |
2.00% |
0.90% |
-4.80% |
|
-8.08% |
|
FCF yield, % |
? |
|
1.56% |
|
|
|
|
|
|
|
ROE, % |
? |
|
6.17% |
5.86% |
6.51% |
3.30% |
-22.9% |
|
-47.3% |
|
ROA, % |
? |
|
2.33% |
2.35% |
2.68% |
1.24% |
-7.28% |
|
-12.9% |
|
|
P/E |
? |
|
43.4 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
P/FCF |
|
|
64.1 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
P/S |
? |
|
0.88 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
P/BV |
? |
|
12.9 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
EV/EBITDA |
? |
|
24.4 |
7.58 |
5.95 |
8.29 |
-20.4 |
|
5.11 |
|
Debt/EBITDA |
|
|
8.00 |
7.58 |
5.95 |
8.29 |
-20.4 |
|
5.11 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
|
CAPEX/Revenue, % |
|
|
4.01% |
3.65% |
4.84% |
4.27% |
4.23% |
|
5.30% |
|
| Grocery Outlet Holding shareholders |
