LCI Industries Financial Statements (LCII)
|
|
|
|
Report date
|
|
|
25.02.2022 |
24.02.2023 |
23.02.2024 |
21.02.2025 |
26.02.2026 |
|
26.02.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
4 473 |
5 207 |
3 785 |
3 741 |
4 122 |
|
4 167 |
|
Operating Income, bln rub |
|
|
398.4 |
553.0 |
123.4 |
218.2 |
279.9 |
|
293.8 |
|
EBITDA, bln rub |
? |
|
513.0 |
682.2 |
255.2 |
343.9 |
412.0 |
|
434.2 |
|
Net profit, bln rub |
? |
|
287.7 |
395.0 |
64.2 |
142.9 |
188.3 |
|
201.8 |
|
|
OCF, bln rub |
? |
|
-111.6 |
602.5 |
527.2 |
370.3 |
331.0 |
|
254.8 |
|
CAPEX, bln rub |
? |
|
98.5 |
130.6 |
62.2 |
42.3 |
52.6 |
|
53.3 |
|
FCF, bln rub |
? |
|
-210.1 |
471.9 |
465.0 |
328.0 |
278.3 |
|
201.5 |
|
Dividend payout, bln rub
|
|
|
87.2 |
102.7 |
106.3 |
109.5 |
114.0 |
|
112.6 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
30.3% |
26.0% |
165.6% |
76.6% |
60.6% |
|
55.8% |
|
|
OPEX, bln rub |
|
|
644.6 |
720.3 |
652.8 |
661.5 |
700.4 |
|
708.4 |
|
Cost of production, bln rub |
|
|
3 430 |
3 934 |
3 009 |
2 861 |
3 142 |
|
3 165 |
|
R&D, bln rub |
|
|
17.0 |
26.0 |
20.0 |
21.0 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
16.4 |
27.6 |
40.4 |
28.9 |
35.7 |
|
39.6 |
|
|
Assets, bln rub |
|
|
3 288 |
3 247 |
2 959 |
2 895 |
3 176 |
|
3 176 |
|
Net Assets, bln rub |
? |
|
1 093 |
1 381 |
1 355 |
1 387 |
1 361 |
|
1 361 |
|
Debt, bln rub |
|
|
1 477 |
1 377 |
1 106 |
995.9 |
1 235 |
|
1 235 |
|
Cash, bln rub |
|
|
62.9 |
47.5 |
66.2 |
165.8 |
222.6 |
|
222.6 |
|
Net debt, bln rub |
|
|
1 414 |
1 329 |
1 040 |
830.1 |
1 013 |
|
1 013 |
|
|
Ordinary share price, rub |
|
|
155.9 |
|
|
103.4 |
121.3 |
|
111.6 |
|
Number of ordinary shares, mln |
|
|
25.3 |
25.4 |
25.3 |
25.4 |
24.8 |
|
24.2 |
|
|
Market cap, bln rub |
|
|
3 937 |
0 |
0 |
2 631 |
3 010 |
|
2 703 |
|
EV, bln rub |
? |
|
5 351 |
1 329 |
1 040 |
3 461 |
4 022 |
|
3 716 |
|
Book value, bln rub |
|
|
30 |
311 |
317 |
409 |
336 |
|
336 |
|
|
EPS, rub |
? |
|
11.4 |
15.6 |
2.54 |
5.61 |
7.59 |
|
8.33 |
|
FCF/share, rub |
|
|
-8.32 |
18.6 |
18.4 |
12.9 |
11.2 |
|
8.32 |
|
BV/share, rub |
|
|
1.18 |
12.2 |
12.5 |
16.1 |
13.6 |
|
13.9 |
|
|
EBITDA margin, % |
? |
|
11.5% |
13.1% |
6.74% |
9.19% |
10.00% |
|
10.4% |
|
Net margin, % |
? |
|
6.43% |
7.59% |
1.70% |
3.82% |
4.57% |
|
4.84% |
|
FCF yield, % |
? |
|
-5.34% |
|
|
12.5% |
9.25% |
|
7.46% |
|
ROE, % |
? |
|
26.3% |
28.6% |
4.74% |
10.3% |
13.8% |
|
14.8% |
|
ROA, % |
? |
|
8.75% |
12.2% |
2.17% |
4.94% |
5.93% |
|
6.35% |
|
|
P/E |
? |
|
13.7 |
0.00 |
0.00 |
18.4 |
16.0 |
|
13.4 |
|
P/FCF |
|
|
-18.7 |
0.00 |
0.00 |
8.02 |
10.8 |
|
13.4 |
|
P/S |
? |
|
0.88 |
0.00 |
0.00 |
0.70 |
0.73 |
|
0.65 |
|
P/BV |
? |
|
132.4 |
0.00 |
0.00 |
6.43 |
8.95 |
|
8.04 |
|
EV/EBITDA |
? |
|
10.4 |
1.95 |
4.08 |
10.1 |
9.76 |
|
8.56 |
|
Debt/EBITDA |
|
|
2.76 |
1.95 |
4.08 |
2.41 |
2.46 |
|
2.33 |
|
|
R&D/CAPEX, % |
|
|
17.3% |
19.9% |
32.1% |
49.6% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
2.20% |
2.51% |
1.64% |
1.13% |
1.28% |
|
1.28% |
|
| LCI Industries shareholders |
