Korn Ferry Financial Statements (KFY)
|
|
|
|
Report date
|
|
|
28.06.2021 |
28.06.2022 |
28.06.2023 |
28.06.2024 |
27.06.2025 |
|
11.03.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
1 820 |
2 643 |
2 864 |
2 796 |
2 761 |
|
2 890 |
|
Operating Income, bln rub |
|
|
155.8 |
470.1 |
358.9 |
281.5 |
348.2 |
|
377.8 |
|
EBITDA, bln rub |
? |
|
254.8 |
521.7 |
389.9 |
321.6 |
445.6 |
|
492.6 |
|
Net profit, bln rub |
? |
|
114.5 |
326.4 |
209.5 |
169.2 |
246.1 |
|
268.5 |
|
|
OCF, bln rub |
? |
|
251.4 |
501.7 |
343.9 |
284.0 |
364.4 |
|
373.3 |
|
CAPEX, bln rub |
? |
|
31.1 |
49.4 |
70.4 |
55.1 |
62.5 |
|
85.4 |
|
FCF, bln rub |
? |
|
220.3 |
452.3 |
273.5 |
228.8 |
301.9 |
|
287.9 |
|
Dividend payout, bln rub
|
|
|
22.5 |
26.8 |
33.0 |
54.4 |
83.6 |
|
101.4 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
19.7% |
8.21% |
15.7% |
32.2% |
34.0% |
|
37.8% |
|
|
OPEX, bln rub |
|
|
284.4 |
2 042 |
2 238 |
2 181 |
2 097 |
|
2 170 |
|
Cost of production, bln rub |
|
|
1 380 |
131.1 |
266.9 |
332.8 |
316.1 |
|
342.2 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
29.3 |
25.3 |
25.9 |
21.0 |
20.4 |
|
20.3 |
|
|
Assets, bln rub |
|
|
3 057 |
3 465 |
3 574 |
3 679 |
3 861 |
|
3 950 |
|
Net Assets, bln rub |
? |
|
1 366 |
1 544 |
1 648 |
1 733 |
1 866 |
|
2 002 |
|
Debt, bln rub |
|
|
598.8 |
595.3 |
565.7 |
580.3 |
571.2 |
|
560.4 |
|
Cash, bln rub |
|
|
914.4 |
1 035 |
888.9 |
983.7 |
1 043 |
|
976.7 |
|
Net debt, bln rub |
|
|
-315.7 |
-440.0 |
-323.2 |
-403.5 |
-472.1 |
|
-416.3 |
|
|
Ordinary share price, rub |
|
|
67.9 |
|
|
60.7 |
61.7 |
|
68.0 |
|
Number of ordinary shares, mln |
|
|
52.9 |
52.8 |
51.5 |
51.0 |
51.8 |
|
51.6 |
|
|
Market cap, bln rub |
|
|
3 593 |
0 |
0 |
3 099 |
3 195 |
|
3 510 |
|
EV, bln rub |
? |
|
3 278 |
-440 |
-323 |
2 696 |
2 723 |
|
3 094 |
|
Book value, bln rub |
|
|
647 |
729 |
624 |
736 |
847 |
|
998 |
|
|
EPS, rub |
? |
|
2.16 |
6.18 |
4.07 |
3.31 |
4.75 |
|
5.20 |
|
FCF/share, rub |
|
|
4.16 |
8.56 |
5.31 |
4.48 |
5.83 |
|
5.58 |
|
BV/share, rub |
|
|
12.2 |
13.8 |
12.1 |
14.4 |
16.4 |
|
19.4 |
|
|
EBITDA margin, % |
? |
|
14.0% |
19.7% |
13.6% |
11.5% |
16.1% |
|
17.0% |
|
Net margin, % |
? |
|
6.29% |
12.3% |
7.32% |
6.05% |
8.91% |
|
9.29% |
|
FCF yield, % |
? |
|
6.13% |
|
|
7.38% |
9.45% |
|
8.20% |
|
ROE, % |
? |
|
8.38% |
21.1% |
12.7% |
9.76% |
13.2% |
|
13.4% |
|
ROA, % |
? |
|
3.74% |
9.42% |
5.86% |
4.60% |
6.37% |
|
6.80% |
|
|
P/E |
? |
|
31.4 |
0.00 |
0.00 |
18.3 |
13.0 |
|
13.1 |
|
P/FCF |
|
|
16.3 |
0.00 |
0.00 |
13.5 |
10.6 |
|
12.2 |
|
P/S |
? |
|
1.97 |
0.00 |
0.00 |
1.11 |
1.16 |
|
1.21 |
|
P/BV |
? |
|
5.56 |
0.00 |
0.00 |
4.21 |
3.77 |
|
3.52 |
|
EV/EBITDA |
? |
|
12.9 |
-0.84 |
-0.83 |
8.38 |
6.11 |
|
6.28 |
|
Debt/EBITDA |
|
|
-1.24 |
-0.84 |
-0.83 |
-1.25 |
-1.06 |
|
-0.85 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
1.71% |
1.87% |
2.46% |
1.97% |
2.26% |
|
2.95% |
|
| Korn Ferry shareholders |
