The Hain Celestial Financial Statements (HAIN)
|
|
|
|
Report date
|
|
|
26.08.2021 |
25.08.2022 |
24.08.2023 |
27.08.2024 |
15.09.2025 |
|
11.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
1 970 |
1 892 |
1 797 |
1 736 |
1 560 |
|
1 454 |
|
Operating Income, bln rub |
|
|
107.4 |
104.7 |
-85.6 |
-18.9 |
56.5 |
|
31.9 |
|
EBITDA, bln rub |
? |
|
167.0 |
162.9 |
-33.0 |
21.6 |
95.5 |
|
74.3 |
|
Net profit, bln rub |
? |
|
77.4 |
77.9 |
-116.5 |
-75.0 |
-530.8 |
|
-515.6 |
|
|
OCF, bln rub |
? |
|
196.8 |
80.2 |
66.8 |
116.4 |
22.1 |
|
64.2 |
|
CAPEX, bln rub |
? |
|
71.6 |
40.0 |
27.9 |
33.5 |
25.3 |
|
22.2 |
|
FCF, bln rub |
? |
|
125.2 |
40.3 |
38.9 |
82.9 |
-3.17 |
|
42.0 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
|
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
OPEX, bln rub |
|
|
384.2 |
322.8 |
482.0 |
399.8 |
271.1 |
|
248.2 |
|
Cost of production, bln rub |
|
|
1 479 |
1 464 |
1 400 |
1 355 |
1 232 |
|
1 174 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
5.22 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
8.65 |
12.6 |
45.8 |
57.2 |
58.0 |
|
62.8 |
|
|
Assets, bln rub |
|
|
2 206 |
2 458 |
2 259 |
2 118 |
1 603 |
|
1 163 |
|
Net Assets, bln rub |
? |
|
1 523 |
1 083 |
1 018 |
942.9 |
475.0 |
|
215.5 |
|
Debt, bln rub |
|
|
327.8 |
1 009 |
929.3 |
835.7 |
779.2 |
|
595.8 |
|
Cash, bln rub |
|
|
75.9 |
65.5 |
53.4 |
54.3 |
54.4 |
|
44.3 |
|
Net debt, bln rub |
|
|
252.0 |
943.8 |
875.9 |
781.4 |
724.9 |
|
551.5 |
|
|
Ordinary share price, rub |
|
|
40.1 |
23.7 |
12.5 |
|
1.52 |
|
0.778 |
|
Number of ordinary shares, mln |
|
|
100.2 |
93.0 |
89.4 |
89.8 |
90.1 |
|
91.0 |
|
|
Market cap, bln rub |
|
|
4 021 |
2 208 |
1 118 |
0 |
137 |
|
71 |
|
EV, bln rub |
? |
|
4 273 |
3 151 |
1 994 |
781 |
862 |
|
622 |
|
Book value, bln rub |
|
|
337 |
-328 |
-219 |
-231 |
-237 |
|
-251 |
|
|
EPS, rub |
? |
|
0.77 |
0.84 |
-1.30 |
-0.84 |
-5.89 |
|
-5.67 |
|
FCF/share, rub |
|
|
1.25 |
0.43 |
0.44 |
0.92 |
-0.04 |
|
0.46 |
|
BV/share, rub |
|
|
3.36 |
-3.53 |
-2.45 |
-2.58 |
-2.63 |
|
-2.76 |
|
|
EBITDA margin, % |
? |
|
8.48% |
8.61% |
-1.84% |
1.24% |
6.12% |
|
5.11% |
|
Net margin, % |
? |
|
3.93% |
4.12% |
-6.49% |
-4.32% |
-34.0% |
|
-35.5% |
|
FCF yield, % |
? |
|
3.11% |
1.82% |
3.48% |
|
-2.31% |
|
59.3% |
|
ROE, % |
? |
|
5.08% |
7.19% |
-11.4% |
-7.96% |
-111.8% |
|
-239.2% |
|
ROA, % |
? |
|
3.51% |
3.17% |
-5.16% |
-3.54% |
-33.1% |
|
-44.3% |
|
|
P/E |
? |
|
52.0 |
28.3 |
-9.60 |
0.00 |
-0.26 |
|
-0.14 |
|
P/FCF |
|
|
32.1 |
54.8 |
28.7 |
0.00 |
-43.2 |
|
1.69 |
|
P/S |
? |
|
2.04 |
1.17 |
0.62 |
0.00 |
0.09 |
|
0.05 |
|
P/BV |
? |
|
11.9 |
-6.73 |
-5.11 |
0.00 |
-0.58 |
|
-0.28 |
|
EV/EBITDA |
? |
|
25.6 |
19.3 |
-60.4 |
36.2 |
9.03 |
|
8.38 |
|
Debt/EBITDA |
|
|
1.51 |
5.79 |
-26.5 |
36.2 |
7.59 |
|
7.43 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
20.7% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
3.63% |
2.11% |
1.55% |
1.93% |
1.62% |
|
1.53% |
|
| The Hain Celestial shareholders |
