IDEX Corporation Financial Statements (IEX)
|
|
|
|
Report date
|
|
|
24.02.2022 |
23.02.2023 |
22.02.2024 |
20.02.2025 |
19.02.2026 |
|
29.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
2 765 |
3 182 |
3 274 |
3 269 |
3 458 |
|
3 530 |
|
Operating Income, bln rub |
|
|
654.0 |
789.5 |
750.7 |
696.9 |
720.0 |
|
734.4 |
|
EBITDA, bln rub |
? |
|
720.5 |
909.8 |
964.1 |
859.4 |
903.5 |
|
939.1 |
|
Net profit, bln rub |
? |
|
449.4 |
586.9 |
596.1 |
505.0 |
483.2 |
|
507.7 |
|
|
OCF, bln rub |
? |
|
565.3 |
557.4 |
716.7 |
668.1 |
680.4 |
|
678.4 |
|
CAPEX, bln rub |
? |
|
72.7 |
68.0 |
89.9 |
65.1 |
63.6 |
|
67.0 |
|
FCF, bln rub |
? |
|
492.6 |
489.4 |
626.8 |
603.0 |
616.8 |
|
611.4 |
|
Dividend payout, bln rub
|
|
|
161.1 |
177.4 |
190.7 |
205.3 |
212.6 |
|
213.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
35.8% |
30.2% |
32.0% |
40.7% |
44.0% |
|
42.0% |
|
|
OPEX, bln rub |
|
|
707.5 |
804.9 |
872.1 |
819.8 |
818.8 |
|
833.6 |
|
Cost of production, bln rub |
|
|
1 403 |
1 588 |
1 651 |
1 752 |
1 919 |
|
1 962 |
|
R&D, bln rub |
|
|
133.0 |
156.8 |
175.9 |
178.6 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
37.7 |
40.7 |
51.7 |
44.5 |
64.4 |
|
64.3 |
|
|
Assets, bln rub |
|
|
4 917 |
5 512 |
5 865 |
6 745 |
6 927 |
|
6 919 |
|
Net Assets, bln rub |
? |
|
2 803 |
3 039 |
3 541 |
3 795 |
4 028 |
|
4 050 |
|
Debt, bln rub |
|
|
1 301 |
1 587 |
1 446 |
1 986 |
1 821 |
|
1 872 |
|
Cash, bln rub |
|
|
900.7 |
430.2 |
534.3 |
620.8 |
580.0 |
|
586.2 |
|
Net debt, bln rub |
|
|
400.6 |
1 157 |
911.5 |
1 366 |
1 241 |
|
1 286 |
|
|
Ordinary share price, rub |
|
|
236.3 |
228.3 |
217.1 |
209.3 |
177.9 |
|
189.6 |
|
Number of ordinary shares, mln |
|
|
76.0 |
75.7 |
75.6 |
75.7 |
75.3 |
|
74.3 |
|
|
Market cap, bln rub |
|
|
17 960 |
17 285 |
16 414 |
15 843 |
13 399 |
|
14 084 |
|
EV, bln rub |
? |
|
18 361 |
18 441 |
17 325 |
17 209 |
14 640 |
|
15 370 |
|
Book value, bln rub |
|
|
38 |
-547 |
-309 |
-742 |
-634 |
|
-541 |
|
|
EPS, rub |
? |
|
5.91 |
7.75 |
7.88 |
6.67 |
6.42 |
|
6.83 |
|
FCF/share, rub |
|
|
6.48 |
6.46 |
8.29 |
7.97 |
8.19 |
|
8.23 |
|
BV/share, rub |
|
|
0.50 |
-7.22 |
-4.08 |
-9.80 |
-8.42 |
|
-7.28 |
|
|
EBITDA margin, % |
? |
|
26.1% |
28.6% |
29.4% |
26.3% |
26.1% |
|
26.6% |
|
Net margin, % |
? |
|
16.3% |
18.4% |
18.2% |
15.4% |
14.0% |
|
14.4% |
|
FCF yield, % |
? |
|
2.74% |
2.83% |
3.82% |
3.81% |
4.60% |
|
4.34% |
|
ROE, % |
? |
|
16.0% |
19.3% |
16.8% |
13.3% |
12.0% |
|
12.5% |
|
ROA, % |
? |
|
9.14% |
10.6% |
10.2% |
7.49% |
6.98% |
|
7.34% |
|
|
P/E |
? |
|
40.0 |
29.5 |
27.5 |
31.4 |
27.7 |
|
27.7 |
|
P/FCF |
|
|
36.5 |
35.3 |
26.2 |
26.3 |
21.7 |
|
23.0 |
|
P/S |
? |
|
6.50 |
5.43 |
5.01 |
4.85 |
3.88 |
|
3.99 |
|
P/BV |
? |
|
471.4 |
-31.6 |
-53.2 |
-21.4 |
-21.1 |
|
-26.1 |
|
EV/EBITDA |
? |
|
25.5 |
20.3 |
18.0 |
20.0 |
16.2 |
|
16.4 |
|
Debt/EBITDA |
|
|
0.56 |
1.27 |
0.95 |
1.59 |
1.37 |
|
1.37 |
|
|
R&D/CAPEX, % |
|
|
182.9% |
230.6% |
195.7% |
274.3% |
0.00% |
|
0.00% |
|
|
CAPEX/Revenue, % |
|
|
2.63% |
2.14% |
2.75% |
1.99% |
1.84% |
|
1.90% |
|
| IDEX Corporation shareholders |
