Macy's Financial Statements (M)

Macy'ssmart-lab.ru %   2021 2023 2022 2023 2023   LTM ?
Report date 25.03.2022 28.01.2023 24.03.2023 31.01.2024 22.03.2024   04.09.2024
Currency USD USD USD USD USD   USD
Financial report URL  
Revenue, bln rub ? 25 292 25 305 25 305 23 866 23 866   20 192
Operating Income, bln rub 2 350 1 682 1 730 1 348 1 348   656.0
EBITDA, bln rub ? 3 133 2 537 2 520 2 245 2 245   1 514
Net profit, bln rub ? 1 430 1 177 1 177 105.0 105.0   424.0
OCF, bln rub ? 2 712 1 615 1 615 1 305 1 305   274.0
CAPEX, bln rub ? 597.0 1 295 1 295 993.0 993.0   864.0
FCF, bln rub ? 2 115 320.0 320.0 312.0 312.0   -590.0
Dividend payout, bln rub 90.0 173.0 173.0 181.0 181.0   192.0
Ordinary share dividend yield, % 0.00% 0.00% 0.00% 0.00% 0.00%   0.00%
Dividend payout ratio, % 6.29% 14.7% 14.7% 172.4% 172.4%   45.3%
OPEX, bln rub 8 047 8 317 8 317 8 375 8 375   7 768
Cost of production, bln rub 14 956 15 306 15 306 14 143 14 143   11 768
R&D, bln rub 0.000 0.000 0.000 0.000 0.000   0.000
Interest expenses, bln rub 255.0 162.0 162.0 135.0 135.0   124.0
Assets, bln rub 17 590 16 866 16 866 16 246 17 423   15 833
Net Assets, bln rub ? 3 621 4 082 4 082 4 137 4 137   4 303
Debt, bln rub 6 826 5 959 6 397 5 984 6 342   6 012
Cash, bln rub 1 712 862.0 862.0 1 034 1 034   646.0
Net debt, bln rub 5 114 5 097 5 535 4 950 5 308   5 366
Ordinary share price, rub 25.4 23.1 23.1 18.3 18.6   12.4
Number of ordinary shares, mln 306.8 306.8 274.7 274.2 274.2   277.7
Market cap, bln rub 7 805 7 081 6 340 5 015 5 108   3 449
EV, bln rub ? 12 919 12 178 11 875 9 965 10 416   8 815
Book value, bln rub 2 358 2 822 2 822 3 309 2 879   3 047
EPS, rub ? 4.66 3.84 4.28 0.38 0.38   1.53
FCF/share, rub 6.89 1.04 1.16 1.14 1.14   -2.12
BV/share, rub 7.69 9.20 10.3 12.1 10.5   11.0
EBITDA margin, % ? 12.4% 10.0% 9.96% 9.41% 9.41%   7.50%
Net margin, % ? 5.65% 4.65% 4.65% 0.44% 0.44%   2.10%
FCF yield, % ? 27.1% 4.52% 5.05% 6.22% 6.11%   -17.1%
ROE, % ? 39.5% 28.8% 28.8% 2.54% 2.54%   9.85%
ROA, % ? 8.13% 6.98% 6.98% 0.65% 0.60%   2.68%
P/E ? 5.46 6.02 5.39 47.8 48.7   8.13
P/FCF 3.69 22.1 19.8 16.1 16.4   -5.85
P/S ? 0.31 0.28 0.25 0.21 0.21   0.17
P/BV ? 3.31 2.51 2.25 1.52 1.77   1.13
EV/EBITDA ? 4.12 4.80 4.71 4.44 4.64   5.82
Debt/EBITDA 1.63 2.01 2.20 2.20 2.36   3.54
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00% 0.00%   0
CAPEX/Revenue, % 2.36% 5.12% 5.12% 4.16% 4.16%   4.28%
Macy's shareholders