Levi Strauss & Co. Financial Statements (LEVI)
|
|
|
|
Report date
|
|
|
26.01.2022 |
25.01.2023 |
25.01.2024 |
29.01.2025 |
28.01.2026 |
|
07.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
5 764 |
6 169 |
6 179 |
6 355 |
6 282 |
|
6 498 |
|
Operating Income, bln rub |
|
|
686.2 |
646.5 |
353.3 |
264.1 |
677.6 |
|
684.7 |
|
EBITDA, bln rub |
? |
|
796.3 |
834.2 |
476.4 |
454.0 |
888.9 |
|
850.9 |
|
Net profit, bln rub |
? |
|
553.5 |
569.1 |
249.6 |
210.6 |
578.1 |
|
618.9 |
|
|
OCF, bln rub |
? |
|
737.3 |
228.1 |
435.5 |
898.4 |
545.7 |
|
704.7 |
|
CAPEX, bln rub |
? |
|
166.9 |
267.1 |
313.6 |
227.5 |
221.4 |
|
214.2 |
|
FCF, bln rub |
? |
|
570.4 |
-39.0 |
121.9 |
670.9 |
324.3 |
|
490.5 |
|
Dividend payout, bln rub
|
|
|
104.4 |
174.3 |
190.5 |
198.5 |
212.9 |
|
215.3 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
|
|
|
0.00% |
|
Dividend payout ratio, %
|
|
|
18.9% |
30.6% |
76.3% |
94.3% |
36.8% |
|
34.8% |
|
|
OPEX, bln rub |
|
|
2 661 |
2 902 |
3 162 |
3 552 |
3 200 |
|
3 324 |
|
Cost of production, bln rub |
|
|
2 417 |
2 620 |
2 663 |
2 539 |
2 404 |
|
2 489 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
72.9 |
25.7 |
45.9 |
41.8 |
48.6 |
|
50.8 |
|
|
Assets, bln rub |
|
|
5 900 |
6 038 |
6 054 |
6 376 |
6 849 |
|
6 575 |
|
Net Assets, bln rub |
? |
|
1 666 |
1 904 |
2 046 |
1 971 |
2 279 |
|
2 207 |
|
Debt, bln rub |
|
|
2 241 |
2 091 |
2 181 |
2 213 |
2 306 |
|
1 049 |
|
Cash, bln rub |
|
|
901.8 |
500.2 |
398.8 |
690.0 |
848.8 |
|
812.0 |
|
Net debt, bln rub |
|
|
1 340 |
1 591 |
1 782 |
1 523 |
1 457 |
|
237.4 |
|
|
Ordinary share price, rub |
|
|
25.6 |
16.5 |
15.5 |
|
|
|
24.2 |
|
Number of ordinary shares, mln |
|
|
401.6 |
397.3 |
397.2 |
398.2 |
395.5 |
|
389.9 |
|
|
Market cap, bln rub |
|
|
10 270 |
6 568 |
6 153 |
0 |
0 |
|
9 422 |
|
EV, bln rub |
? |
|
11 609 |
8 159 |
7 934 |
1 523 |
1 457 |
|
9 660 |
|
Book value, bln rub |
|
|
987 |
1 251 |
1 475 |
1 496 |
1 804 |
|
1 731 |
|
|
EPS, rub |
? |
|
1.38 |
1.43 |
0.63 |
0.53 |
1.46 |
|
1.59 |
|
FCF/share, rub |
|
|
1.42 |
-0.10 |
0.31 |
1.68 |
0.82 |
|
1.26 |
|
BV/share, rub |
|
|
2.46 |
3.15 |
3.71 |
3.76 |
4.56 |
|
4.44 |
|
|
EBITDA margin, % |
? |
|
13.8% |
13.5% |
7.71% |
7.14% |
14.1% |
|
13.1% |
|
Net margin, % |
? |
|
9.60% |
9.23% |
4.04% |
3.31% |
9.20% |
|
9.52% |
|
FCF yield, % |
? |
|
5.55% |
-0.59% |
1.98% |
|
|
|
5.21% |
|
ROE, % |
? |
|
33.2% |
29.9% |
12.2% |
10.7% |
25.4% |
|
28.0% |
|
ROA, % |
? |
|
9.38% |
9.43% |
4.12% |
3.30% |
8.44% |
|
9.41% |
|
|
P/E |
? |
|
18.6 |
11.5 |
24.7 |
0.00 |
0.00 |
|
15.2 |
|
P/FCF |
|
|
18.0 |
-168.4 |
50.5 |
0.00 |
0.00 |
|
19.2 |
|
P/S |
? |
|
1.78 |
1.06 |
1.00 |
0.00 |
0.00 |
|
1.45 |
|
P/BV |
? |
|
10.4 |
5.25 |
4.17 |
0.00 |
0.00 |
|
5.44 |
|
EV/EBITDA |
? |
|
14.6 |
9.78 |
16.7 |
3.36 |
1.64 |
|
11.4 |
|
Debt/EBITDA |
|
|
1.68 |
1.91 |
3.74 |
3.36 |
1.64 |
|
0.28 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
2.90% |
4.33% |
5.08% |
3.58% |
3.52% |
|
3.30% |
|
| Levi Strauss & Co. shareholders |
