Installed Building Products Financial Statements (IBP)
|
|
|
|
Report date
|
|
|
24.02.2022 |
22.02.2023 |
22.02.2024 |
27.02.2025 |
26.02.2026 |
|
07.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
1 969 |
2 670 |
2 779 |
2 941 |
2 971 |
|
2 947 |
|
Operating Income, bln rub |
|
|
187.9 |
345.4 |
369.1 |
382.5 |
386.4 |
|
375.2 |
|
EBITDA, bln rub |
? |
|
288.0 |
462.6 |
495.8 |
517.8 |
492.5 |
|
697.1 |
|
Net profit, bln rub |
? |
|
118.8 |
223.4 |
243.7 |
256.6 |
265.4 |
|
254.8 |
|
|
OCF, bln rub |
? |
|
138.3 |
277.9 |
340.2 |
340.0 |
371.4 |
|
75.1 |
|
CAPEX, bln rub |
? |
|
37.0 |
45.6 |
61.6 |
88.6 |
70.6 |
|
83.6 |
|
FCF, bln rub |
? |
|
101.3 |
232.3 |
278.6 |
251.4 |
300.8 |
|
63.1 |
|
Dividend payout, bln rub
|
|
|
35.3 |
62.7 |
63.1 |
84.7 |
87.6 |
|
89.5 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
29.7% |
28.1% |
25.9% |
33.0% |
33.0% |
|
35.1% |
|
|
OPEX, bln rub |
|
|
401.6 |
482.4 |
561.6 |
612.0 |
622.9 |
|
612.2 |
|
Cost of production, bln rub |
|
|
1 379 |
1 842 |
1 848 |
1 947 |
1 962 |
|
1 959 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
32.8 |
41.6 |
37.0 |
36.9 |
31.7 |
|
33.7 |
|
|
Assets, bln rub |
|
|
1 653 |
1 779 |
1 981 |
2 060 |
2 068 |
|
2 230 |
|
Net Assets, bln rub |
? |
|
416.8 |
493.5 |
670.3 |
705.3 |
709.9 |
|
667.5 |
|
Debt, bln rub |
|
|
937.4 |
946.0 |
954.8 |
978.3 |
1 053 |
|
1 181 |
|
Cash, bln rub |
|
|
333.5 |
229.6 |
386.5 |
327.6 |
321.9 |
|
474.3 |
|
Net debt, bln rub |
|
|
603.9 |
716.4 |
568.3 |
650.7 |
731.2 |
|
706.3 |
|
|
Ordinary share price, rub |
|
|
139.7 |
|
|
175.3 |
259.4 |
|
265.2 |
|
Number of ordinary shares, mln |
|
|
29.4 |
28.7 |
28.2 |
28.0 |
26.9 |
|
26.8 |
|
|
Market cap, bln rub |
|
|
4 103 |
0 |
0 |
4 912 |
6 978 |
|
7 106 |
|
EV, bln rub |
? |
|
4 707 |
716 |
568 |
5 563 |
7 709 |
|
7 812 |
|
Book value, bln rub |
|
|
-170 |
-164 |
3 |
2 |
-2 |
|
-60 |
|
|
EPS, rub |
? |
|
4.05 |
7.78 |
8.65 |
9.15 |
9.87 |
|
9.51 |
|
FCF/share, rub |
|
|
3.45 |
8.09 |
9.89 |
8.97 |
11.2 |
|
2.35 |
|
BV/share, rub |
|
|
-5.79 |
-5.70 |
0.10 |
0.08 |
-0.07 |
|
-2.23 |
|
|
EBITDA margin, % |
? |
|
14.6% |
17.3% |
17.8% |
17.6% |
16.6% |
|
23.7% |
|
Net margin, % |
? |
|
6.03% |
8.37% |
8.77% |
8.72% |
8.93% |
|
8.65% |
|
FCF yield, % |
? |
|
2.47% |
|
|
5.12% |
4.31% |
|
0.89% |
|
ROE, % |
? |
|
28.5% |
45.3% |
36.4% |
36.4% |
37.4% |
|
38.2% |
|
ROA, % |
? |
|
7.19% |
12.6% |
12.3% |
12.5% |
12.8% |
|
11.4% |
|
|
P/E |
? |
|
34.5 |
0.00 |
0.00 |
19.1 |
26.3 |
|
27.9 |
|
P/FCF |
|
|
40.5 |
0.00 |
0.00 |
19.5 |
23.2 |
|
112.6 |
|
P/S |
? |
|
2.08 |
0.00 |
0.00 |
1.67 |
2.35 |
|
2.41 |
|
P/BV |
? |
|
-24.1 |
0.00 |
0.00 |
2 233 |
-3 489 |
|
-118.8 |
|
EV/EBITDA |
? |
|
16.3 |
1.55 |
1.15 |
10.7 |
15.7 |
|
11.2 |
|
Debt/EBITDA |
|
|
2.10 |
1.55 |
1.15 |
1.26 |
1.48 |
|
1.01 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
|
CAPEX/Revenue, % |
|
|
1.88% |
1.71% |
2.22% |
3.01% |
2.38% |
|
2.84% |
|
| Installed Building Products shareholders |
