H&R Block Financial Statements (HRB)
|
|
|
|
Report date
|
|
|
15.06.2021 |
16.08.2022 |
17.08.2023 |
15.08.2024 |
15.08.2025 |
|
06.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
3 463 |
3 463 |
3 472 |
3 610 |
3 761 |
|
3 912 |
|
Operating Income, bln rub |
|
|
744.9 |
744.9 |
748.7 |
805.3 |
828.0 |
|
1 024 |
|
EBITDA, bln rub |
? |
|
889.5 |
889.5 |
914.7 |
963.2 |
976.3 |
|
1 056 |
|
Net profit, bln rub |
? |
|
553.7 |
553.7 |
553.7 |
595.3 |
605.8 |
|
739.4 |
|
|
OCF, bln rub |
? |
|
625.9 |
808.5 |
821.8 |
720.9 |
680.9 |
|
838.3 |
|
CAPEX, bln rub |
? |
|
52.8 |
62.0 |
69.7 |
63.7 |
82.0 |
|
77.4 |
|
FCF, bln rub |
? |
|
573.1 |
746.6 |
752.1 |
657.2 |
598.8 |
|
760.9 |
|
Dividend payout, bln rub
|
|
|
195.1 |
186.5 |
177.9 |
179.8 |
197.3 |
|
208.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
35.2% |
33.7% |
32.1% |
30.2% |
32.6% |
|
28.1% |
|
|
OPEX, bln rub |
|
|
837.1 |
837.1 |
800.0 |
813.5 |
846.9 |
|
1 107 |
|
Cost of production, bln rub |
|
|
1 881 |
1 881 |
1 923 |
1 992 |
2 086 |
|
1 781 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
108.7 |
119.2 |
|
58.6 |
|
Interest expenses, bln rub |
|
|
106.9 |
88.3 |
73.0 |
79.1 |
78.1 |
|
80.9 |
|
|
Assets, bln rub |
|
|
3 654 |
3 269 |
3 072 |
3 219 |
3 264 |
|
3 392 |
|
Net Assets, bln rub |
? |
|
352.4 |
211.6 |
32.1 |
90.6 |
88.9 |
|
-24.4 |
|
Debt, bln rub |
|
|
2 182 |
2 151 |
2 175 |
2 228 |
2 348 |
|
2 026 |
|
Cash, bln rub |
|
|
1 063 |
1 051 |
1 015 |
1 075 |
1 003 |
|
886.7 |
|
Net debt, bln rub |
|
|
1 119 |
1 101 |
1 160 |
1 153 |
1 345 |
|
1 139 |
|
|
Ordinary share price, rub |
|
|
26.2 |
35.3 |
31.9 |
54.2 |
54.9 |
|
38.6 |
|
Number of ordinary shares, mln |
|
|
186.8 |
159.9 |
153.5 |
141.9 |
133.9 |
|
129.5 |
|
|
Market cap, bln rub |
|
|
4 893 |
5 649 |
4 892 |
7 697 |
7 352 |
|
4 998 |
|
EV, bln rub |
? |
|
6 012 |
6 749 |
6 053 |
8 850 |
8 697 |
|
6 137 |
|
Book value, bln rub |
|
|
-765 |
-858 |
-1 020 |
-959 |
-973 |
|
-1 116 |
|
|
EPS, rub |
? |
|
2.96 |
3.46 |
3.61 |
4.19 |
4.52 |
|
5.71 |
|
FCF/share, rub |
|
|
3.07 |
4.67 |
4.90 |
4.63 |
4.47 |
|
5.88 |
|
BV/share, rub |
|
|
-4.10 |
-5.37 |
-6.65 |
-6.75 |
-7.26 |
|
-8.62 |
|
|
EBITDA margin, % |
? |
|
25.7% |
25.7% |
26.3% |
26.7% |
26.0% |
|
27.0% |
|
Net margin, % |
? |
|
16.0% |
16.0% |
15.9% |
16.5% |
16.1% |
|
18.9% |
|
FCF yield, % |
? |
|
11.7% |
13.2% |
15.4% |
8.54% |
8.14% |
|
15.2% |
|
ROE, % |
? |
|
157.1% |
261.6% |
1 727% |
657.1% |
681.4% |
|
-3 034% |
|
ROA, % |
? |
|
15.2% |
16.9% |
18.0% |
18.5% |
18.6% |
|
21.8% |
|
|
P/E |
? |
|
8.84 |
10.2 |
8.84 |
12.9 |
12.1 |
|
6.76 |
|
P/FCF |
|
|
8.54 |
7.57 |
6.50 |
11.7 |
12.3 |
|
6.57 |
|
P/S |
? |
|
1.41 |
1.63 |
1.41 |
2.13 |
1.95 |
|
1.28 |
|
P/BV |
? |
|
-6.39 |
-6.58 |
-4.79 |
-8.03 |
-7.56 |
|
-4.48 |
|
EV/EBITDA |
? |
|
6.76 |
7.59 |
6.62 |
9.19 |
8.91 |
|
5.81 |
|
Debt/EBITDA |
|
|
1.26 |
1.24 |
1.27 |
1.20 |
1.38 |
|
1.08 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
170.7% |
145.4% |
|
75.7% |
|
|
CAPEX/Revenue, % |
|
|
1.52% |
1.79% |
2.01% |
1.76% |
2.18% |
|
1.98% |
|
| H&R Block shareholders |
