ICF International Financial Statements (ICFI)
|
|
|
|
Report date
|
|
|
25.02.2022 |
01.03.2023 |
28.02.2024 |
28.02.2025 |
27.02.2026 |
|
07.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
1 553 |
1 780 |
1 963 |
2 020 |
1 873 |
|
1 823 |
|
Operating Income, bln rub |
|
|
110.9 |
108.8 |
132.3 |
165.8 |
151.7 |
|
146.5 |
|
EBITDA, bln rub |
? |
|
142.0 |
157.2 |
197.0 |
221.1 |
178.6 |
|
198.5 |
|
Net profit, bln rub |
? |
|
71.1 |
64.2 |
82.6 |
110.2 |
91.6 |
|
85.3 |
|
|
OCF, bln rub |
? |
|
110.2 |
162.2 |
152.4 |
171.5 |
141.9 |
|
171.8 |
|
CAPEX, bln rub |
? |
|
19.9 |
24.5 |
22.3 |
21.4 |
21.7 |
|
21.0 |
|
FCF, bln rub |
? |
|
90.3 |
137.7 |
130.0 |
150.1 |
120.2 |
|
150.7 |
|
Dividend payout, bln rub
|
|
|
10.6 |
10.5 |
10.5 |
10.5 |
10.4 |
|
10.3 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
14.9% |
16.4% |
12.8% |
9.54% |
11.3% |
|
12.1% |
|
|
OPEX, bln rub |
|
|
462.5 |
536.8 |
565.9 |
571.9 |
486.2 |
|
503.6 |
|
Cost of production, bln rub |
|
|
979.6 |
1 134 |
1 265 |
1 282 |
1 235 |
|
1 173 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
9.98 |
23.3 |
39.7 |
29.6 |
8.42 |
|
22.3 |
|
|
Assets, bln rub |
|
|
1 850 |
2 092 |
2 012 |
2 066 |
2 050 |
|
2 053 |
|
Net Assets, bln rub |
? |
|
803.5 |
853.2 |
917.6 |
982.5 |
1 028 |
|
1 032 |
|
Debt, bln rub |
|
|
648.3 |
776.4 |
642.7 |
602.3 |
571.3 |
|
582.7 |
|
Cash, bln rub |
|
|
8.25 |
11.3 |
9.45 |
4.96 |
5.30 |
|
3.88 |
|
Net debt, bln rub |
|
|
640.1 |
765.1 |
633.2 |
597.3 |
566.0 |
|
578.8 |
|
|
Ordinary share price, rub |
|
|
102.6 |
|
|
119.2 |
85.3 |
|
65.3 |
|
Number of ordinary shares, mln |
|
|
18.9 |
18.8 |
18.8 |
18.7 |
18.3 |
|
18.2 |
|
|
Market cap, bln rub |
|
|
1 935 |
0 |
0 |
2 235 |
1 563 |
|
1 191 |
|
EV, bln rub |
? |
|
2 575 |
765 |
633 |
2 832 |
2 129 |
|
1 770 |
|
Book value, bln rub |
|
|
-323 |
-486 |
-397 |
-355 |
-305 |
|
-293 |
|
|
EPS, rub |
? |
|
3.77 |
3.41 |
4.39 |
5.88 |
5.00 |
|
4.67 |
|
FCF/share, rub |
|
|
4.78 |
7.32 |
6.92 |
8.01 |
6.56 |
|
8.26 |
|
BV/share, rub |
|
|
-17.1 |
-25.8 |
-21.1 |
-18.9 |
-16.7 |
|
-16.1 |
|
|
EBITDA margin, % |
? |
|
9.15% |
8.83% |
10.0% |
10.9% |
9.53% |
|
10.9% |
|
Net margin, % |
? |
|
4.58% |
3.61% |
4.21% |
5.45% |
4.89% |
|
4.68% |
|
FCF yield, % |
? |
|
4.67% |
|
|
6.72% |
7.69% |
|
12.7% |
|
ROE, % |
? |
|
8.85% |
7.53% |
9.00% |
11.2% |
8.91% |
|
8.26% |
|
ROA, % |
? |
|
3.85% |
3.07% |
4.11% |
5.33% |
4.47% |
|
4.15% |
|
|
P/E |
? |
|
27.2 |
0.00 |
0.00 |
20.3 |
17.1 |
|
14.0 |
|
P/FCF |
|
|
21.4 |
0.00 |
0.00 |
14.9 |
13.0 |
|
7.90 |
|
P/S |
? |
|
1.25 |
0.00 |
0.00 |
1.11 |
0.83 |
|
0.65 |
|
P/BV |
? |
|
-5.99 |
0.00 |
0.00 |
-6.30 |
-5.12 |
|
-4.06 |
|
EV/EBITDA |
? |
|
18.1 |
4.87 |
3.21 |
12.8 |
11.9 |
|
8.92 |
|
Debt/EBITDA |
|
|
4.51 |
4.87 |
3.21 |
2.70 |
3.17 |
|
2.92 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
|
CAPEX/Revenue, % |
|
|
1.28% |
1.38% |
1.14% |
1.06% |
1.16% |
|
1.15% |
|
| ICF International shareholders |
