IAA Financial Statements (IAA)

IAAsmart-lab.ru   FY2018 FY2019 FY2020 FY2021 FY2022   LTM ?
Report date 31.12.2018 18.03.2020 22.02.2021 28.02.2022 24.02.2023   24.02.2023
Currency USD USD USD USD USD   USD
Financial report URL  
Revenue, bln rub ? 1 327 1 437 1 385 1 837 2 099   2 099
Operating Income, bln rub 284.4 317.8 312.0 445.9 417.0   417.0
EBITDA, bln rub ? 382.3 406.4 395.1 532.2 513.4   518.0
Net profit, bln rub ? 183.7 193.2 194.8 294.4 292.4   292.4
OCF, bln rub ? 289.9 271.2 310.0 311.1 399.3   399.3
CAPEX, bln rub ? 66.7 68.5 69.8 135.6 178.3   178.3
FCF, bln rub ? 223.2 202.7 240.2 175.5 221.0   221.0
Dividend payout, bln rub 0.000 1 278 0.000 0.000 0.000   0.300
Dividend payout ratio, % 0.00% 661.5% 0.00% 0.00% 0.00%   0.10%
OPEX, bln rub 221.2 230.8 226.0 278.8 317.7   317.7
Cost of production, bln rub 821.2 888.2 846.9 1 113 1 364   1 364
R&D, bln rub 0.000 0.000 0.000 0.000 0.000   0.000
Interest expenses, bln rub 38.7 55.7 56.0 57.7 51.0   51.0
Assets, bln rub 1 500 2 151 2 529 3 154 3 363   3 363
Net Assets, bln rub ? 563.2 -137.2 69.4 333.6 567.3   567.3
Debt, bln rub 456.6 2 033 2 167 2 381 2 376   2 376
Cash, bln rub 60.0 47.1 232.8 109.4 195.9   195.9
Net debt, bln rub 396.6 1 986 1 934 2 272 2 180   2 180
Number of ordinary shares, mln 133.4 133.2 134.3 134.7 133.9   133.8
Market cap, bln rub 0 0 0 0 0   0
EV, bln rub ? 397 1 986 1 934 2 272 2 180   2 180
Book value, bln rub -128 -830 -624 -661 -385   -385
EPS, rub ? 1.38 1.45 1.45 2.19 2.18   2.19
FCF/share, rub 1.67 1.52 1.79 1.30 1.65   1.65
BV/share, rub -0.96 -6.23 -4.64 -4.91 -2.88   -2.88
EBITDA margin, % ? 28.8% 28.3% 28.5% 29.0% 24.5%   24.7%
Net margin, % ? 13.8% 13.4% 14.1% 16.0% 13.9%   13.9%
ROE, % ? 32.6% -140.8% 280.7% 88.2% 51.5%   51.5%
ROA, % ? 12.2% 8.98% 7.70% 9.33% 8.69%   8.69%
P/E ? 0.00 0.00 0.00 0.00 0.00   0.00
P/FCF 0.00 0.00 0.00 0.00 0.00   0.00
P/S ? 0.00 0.00 0.00 0.00 0.00   0.00
P/BV ? 0.00 0.00 0.00 0.00 0.00   0.00
EV/EBITDA ? 1.04 4.89 4.89 4.27 4.25   4.21
Debt/EBITDA 1.04 4.89 4.89 4.27 4.25   4.21
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00% 0.00%   0.00%
CAPEX/Revenue, % 5.03% 4.77% 5.04% 7.38% 8.49%   8.49%
IAA shareholders