McKesson Financial Statements (MCK)
|
|
|
|
Report date
|
|
|
09.05.2022 |
09.05.2023 |
08.05.2024 |
09.05.2025 |
08.05.2026 |
|
08.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
263 966 |
276 711 |
308 951 |
359 051 |
403 430 |
|
401 898 |
|
Operating Income, bln rub |
|
|
2 723 |
4 453 |
3 927 |
4 372 |
6 454 |
|
7 424 |
|
EBITDA, bln rub |
? |
|
3 107 |
5 735 |
4 667 |
5 251 |
7 183 |
|
8 094 |
|
Net profit, bln rub |
? |
|
1 114 |
3 560 |
3 002 |
3 295 |
4 762 |
|
5 660 |
|
|
OCF, bln rub |
? |
|
4 434 |
5 159 |
4 314 |
6 085 |
6 155 |
|
10 494 |
|
CAPEX, bln rub |
? |
|
535.0 |
558.0 |
687.0 |
859.0 |
436.0 |
|
330.0 |
|
FCF, bln rub |
? |
|
3 899 |
4 601 |
3 627 |
5 226 |
5 719 |
|
10 386 |
|
Dividend payout, bln rub
|
|
|
277.0 |
292.0 |
314.0 |
345.0 |
381.0 |
|
291.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
24.9% |
8.20% |
10.5% |
10.5% |
8.00% |
|
5.14% |
|
|
OPEX, bln rub |
|
|
9 926 |
7 416 |
8 275 |
8 113 |
8 096 |
|
20 415 |
|
Cost of production, bln rub |
|
|
251 317 |
264 842 |
296 749 |
346 566 |
388 880 |
|
386 583 |
|
R&D, bln rub |
|
|
70.0 |
89.0 |
77.0 |
91.0 |
103.0 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
178.0 |
248.0 |
243.0 |
256.0 |
247.0 |
|
259.0 |
|
|
Assets, bln rub |
|
|
63 298 |
62 320 |
67 443 |
75 140 |
82 323 |
|
82 323 |
|
Net Assets, bln rub |
? |
|
-2 272 |
-1 857 |
-1 971 |
-2 074 |
-2 172 |
|
-2 172 |
|
Debt, bln rub |
|
|
7 542 |
7 295 |
7 390 |
7 390 |
8 614 |
|
8 614 |
|
Cash, bln rub |
|
|
3 532 |
4 678 |
4 583 |
5 691 |
3 975 |
|
3 975 |
|
Net debt, bln rub |
|
|
4 010 |
2 617 |
2 807 |
1 699 |
4 639 |
|
4 639 |
|
|
Ordinary share price, rub |
|
|
306.1 |
356.1 |
536.9 |
673.0 |
865.4 |
|
758.3 |
|
Number of ordinary shares, mln |
|
|
152.3 |
141.1 |
133.2 |
127.4 |
123.6 |
|
122.1 |
|
|
Market cap, bln rub |
|
|
46 624 |
50 239 |
71 508 |
85 739 |
106 958 |
|
92 582 |
|
EV, bln rub |
? |
|
50 634 |
52 856 |
74 315 |
87 438 |
111 597 |
|
97 221 |
|
Book value, bln rub |
|
|
-13 782 |
-14 081 |
-14 213 |
-13 560 |
-17 567 |
|
-17 567 |
|
|
EPS, rub |
? |
|
7.31 |
25.2 |
22.5 |
25.9 |
38.5 |
|
46.4 |
|
FCF/share, rub |
|
|
25.6 |
32.6 |
27.2 |
41.0 |
46.3 |
|
85.1 |
|
BV/share, rub |
|
|
-90.5 |
-99.8 |
-106.7 |
-106.4 |
-142.1 |
|
-143.9 |
|
|
EBITDA margin, % |
? |
|
1.18% |
2.07% |
1.51% |
1.46% |
1.78% |
|
2.01% |
|
Net margin, % |
? |
|
0.42% |
1.29% |
0.97% |
0.92% |
1.18% |
|
1.41% |
|
FCF yield, % |
? |
|
8.36% |
9.16% |
5.07% |
6.10% |
5.35% |
|
11.2% |
|
ROE, % |
? |
|
-49.0% |
-191.7% |
-152.3% |
-158.9% |
-219.2% |
|
-260.6% |
|
ROA, % |
? |
|
1.76% |
5.71% |
4.45% |
4.39% |
5.78% |
|
6.88% |
|
|
P/E |
? |
|
41.9 |
14.1 |
23.8 |
26.0 |
22.5 |
|
16.4 |
|
P/FCF |
|
|
12.0 |
10.9 |
19.7 |
16.4 |
18.7 |
|
8.91 |
|
P/S |
? |
|
0.18 |
0.18 |
0.23 |
0.24 |
0.27 |
|
0.23 |
|
P/BV |
? |
|
-3.38 |
-3.57 |
-5.03 |
-6.32 |
-6.09 |
|
-5.27 |
|
EV/EBITDA |
? |
|
16.3 |
9.22 |
15.9 |
16.7 |
15.5 |
|
12.0 |
|
Debt/EBITDA |
|
|
1.29 |
0.46 |
0.60 |
0.32 |
0.65 |
|
0.57 |
|
|
R&D/CAPEX, % |
|
|
13.1% |
15.9% |
11.2% |
10.6% |
23.6% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0.20% |
0.20% |
0.22% |
0.24% |
0.11% |
|
0.08% |
|
| McKesson shareholders |
