Masco Financial Statements (MAS)
|
|
|
|
Report date
|
|
|
08.02.2022 |
09.02.2023 |
08.02.2024 |
11.02.2025 |
10.02.2026 |
|
22.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
8 375 |
8 680 |
7 967 |
7 828 |
7 562 |
|
7 679 |
|
Operating Income, bln rub |
|
|
1 450 |
1 323 |
1 336 |
1 372 |
1 272 |
|
1 289 |
|
EBITDA, bln rub |
? |
|
951.0 |
1 446 |
1 493 |
1 410 |
1 384 |
|
1 386 |
|
Net profit, bln rub |
? |
|
406.0 |
842.0 |
908.0 |
822.0 |
810.0 |
|
837.0 |
|
|
OCF, bln rub |
? |
|
930.0 |
840.0 |
1 413 |
1 075 |
1 022 |
|
1 101 |
|
CAPEX, bln rub |
? |
|
128.0 |
224.0 |
243.0 |
168.0 |
156.0 |
|
158.0 |
|
FCF, bln rub |
? |
|
802.0 |
616.0 |
1 170 |
907.0 |
866.0 |
|
943.0 |
|
Dividend payout, bln rub
|
|
|
211.0 |
258.0 |
257.0 |
254.0 |
261.0 |
|
260.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
52.0% |
30.6% |
28.3% |
30.9% |
32.2% |
|
31.1% |
|
|
OPEX, bln rub |
|
|
1 413 |
1 390 |
1 469 |
1 466 |
1 415 |
|
1 430 |
|
Cost of production, bln rub |
|
|
5 512 |
5 967 |
5 162 |
4 990 |
4 875 |
|
4 960 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
278.0 |
108.0 |
106.0 |
99.0 |
101.0 |
|
101.0 |
|
|
Assets, bln rub |
|
|
5 575 |
5 187 |
5 363 |
5 016 |
5 201 |
|
5 233 |
|
Net Assets, bln rub |
? |
|
-179.0 |
-480.0 |
-126.0 |
-280.0 |
-186.0 |
|
-242.0 |
|
Debt, bln rub |
|
|
3 169 |
3 445 |
3 251 |
3 214 |
3 436 |
|
3 302 |
|
Cash, bln rub |
|
|
926.0 |
452.0 |
634.0 |
634.0 |
647.0 |
|
388.0 |
|
Net debt, bln rub |
|
|
2 243 |
2 993 |
2 617 |
2 580 |
2 789 |
|
2 914 |
|
|
Ordinary share price, rub |
|
|
70.2 |
|
|
72.6 |
63.5 |
|
70.9 |
|
Number of ordinary shares, mln |
|
|
249.0 |
231.0 |
225.0 |
218.0 |
209.0 |
|
202.9 |
|
|
Market cap, bln rub |
|
|
17 485 |
0 |
0 |
15 820 |
13 263 |
|
14 386 |
|
EV, bln rub |
? |
|
19 728 |
2 993 |
2 617 |
18 400 |
16 052 |
|
17 300 |
|
Book value, bln rub |
|
|
-1 135 |
-1 367 |
-1 106 |
-1 097 |
-1 014 |
|
-1 058 |
|
|
EPS, rub |
? |
|
1.63 |
3.65 |
4.04 |
3.77 |
3.88 |
|
4.13 |
|
FCF/share, rub |
|
|
3.22 |
2.67 |
5.20 |
4.16 |
4.14 |
|
4.65 |
|
BV/share, rub |
|
|
-4.56 |
-5.92 |
-4.92 |
-5.03 |
-4.85 |
|
-5.22 |
|
|
EBITDA margin, % |
? |
|
11.4% |
16.7% |
18.7% |
18.0% |
18.3% |
|
18.0% |
|
Net margin, % |
? |
|
4.85% |
9.70% |
11.4% |
10.5% |
10.7% |
|
10.9% |
|
FCF yield, % |
? |
|
4.59% |
|
|
5.73% |
6.53% |
|
6.56% |
|
ROE, % |
? |
|
-226.8% |
-175.4% |
-720.6% |
-293.6% |
-435.5% |
|
-345.9% |
|
ROA, % |
? |
|
7.28% |
16.2% |
16.9% |
16.4% |
15.6% |
|
16.0% |
|
|
P/E |
? |
|
43.1 |
0.00 |
0.00 |
19.2 |
16.4 |
|
17.2 |
|
P/FCF |
|
|
21.8 |
0.00 |
0.00 |
17.4 |
15.3 |
|
15.3 |
|
P/S |
? |
|
2.09 |
0.00 |
0.00 |
2.02 |
1.75 |
|
1.87 |
|
P/BV |
? |
|
-15.4 |
0.00 |
0.00 |
-14.4 |
-13.1 |
|
-13.6 |
|
EV/EBITDA |
? |
|
20.7 |
2.07 |
1.75 |
13.0 |
11.6 |
|
12.5 |
|
Debt/EBITDA |
|
|
2.36 |
2.07 |
1.75 |
1.83 |
2.02 |
|
2.10 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
1.53% |
2.58% |
3.05% |
2.15% |
2.06% |
|
2.06% |
|
| Masco shareholders |
