MetLife Financial Statements (MET)
|
|
|
|
Report date
|
|
|
31.12.2022 |
23.02.2023 |
16.02.2024 |
21.02.2025 |
19.02.2026 |
|
07.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
69 898 |
67 965 |
67 709 |
69 939 |
77 084 |
|
78 843 |
|
Operating Income, bln rub |
|
|
0.000 |
6 364 |
2 162 |
5 622 |
4 661 |
|
3 834 |
|
EBITDA, bln rub |
? |
|
3 778 |
7 975 |
3 925 |
7 373 |
5 722 |
|
4 633 |
|
Net profit, bln rub |
? |
|
2 539 |
5 284 |
1 578 |
4 426 |
3 379 |
|
4 075 |
|
|
OCF, bln rub |
? |
|
4 428 |
11 373 |
14 260 |
15 116 |
18 105 |
|
14 343 |
|
CAPEX, bln rub |
? |
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
FCF, bln rub |
? |
|
4 428 |
11 373 |
14 260 |
15 116 |
18 105 |
|
14 343 |
|
Dividend payout, bln rub
|
|
|
5 168 |
1 598 |
1 566 |
1 527 |
1 509 |
|
1 125 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
203.5% |
30.2% |
99.2% |
34.5% |
44.7% |
|
27.6% |
|
|
OPEX, bln rub |
|
|
0.000 |
12 572 |
15 127 |
13 377 |
23 363 |
|
13 476 |
|
Cost of production, bln rub |
|
|
0.000 |
49 029 |
50 420 |
50 940 |
49 060 |
|
42 459 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
938.0 |
938.0 |
1 045 |
1 037 |
1 061 |
|
1 064 |
|
|
Assets, bln rub |
|
|
666 611 |
663 072 |
687 584 |
677 457 |
745 166 |
|
743 211 |
|
Net Assets, bln rub |
? |
|
27 040 |
29 881 |
30 015 |
27 445 |
28 398 |
|
27 324 |
|
Debt, bln rub |
|
|
17 980 |
17 980 |
18 828 |
18 715 |
20 183 |
|
20 291 |
|
Cash, bln rub |
|
|
301 910 |
313 321 |
316 833 |
108 782 |
125 337 |
|
338 797 |
|
Net debt, bln rub |
|
|
-283 930 |
-295 341 |
-298 005 |
-90 067 |
-105 154 |
|
-318 506 |
|
|
Ordinary share price, rub |
|
|
72.4 |
72.4 |
66.1 |
81.9 |
78.9 |
|
79.2 |
|
Number of ordinary shares, mln |
|
|
779.1 |
779.1 |
762.4 |
689.2 |
665.0 |
|
652.0 |
|
|
Market cap, bln rub |
|
|
56 383 |
56 383 |
50 420 |
56 433 |
52 492 |
|
51 622 |
|
EV, bln rub |
? |
|
-227 547 |
-238 958 |
-247 585 |
-33 634 |
-52 662 |
|
-266 884 |
|
Book value, bln rub |
|
|
17 743 |
931 |
628 |
-1 083 |
-2 322 |
|
17 759 |
|
|
EPS, rub |
? |
|
3.26 |
6.78 |
2.07 |
6.42 |
5.08 |
|
6.25 |
|
FCF/share, rub |
|
|
5.68 |
14.6 |
18.7 |
21.9 |
27.2 |
|
22.0 |
|
BV/share, rub |
|
|
22.8 |
1.19 |
0.82 |
-1.57 |
-3.49 |
|
27.2 |
|
|
EBITDA margin, % |
? |
|
5.41% |
11.7% |
5.80% |
10.5% |
7.42% |
|
5.88% |
|
Net margin, % |
? |
|
3.63% |
7.77% |
2.33% |
6.33% |
4.38% |
|
5.17% |
|
FCF yield, % |
? |
|
7.85% |
20.2% |
28.3% |
26.8% |
34.5% |
|
27.8% |
|
ROE, % |
? |
|
9.39% |
17.7% |
5.26% |
16.1% |
11.9% |
|
14.9% |
|
ROA, % |
? |
|
0.38% |
0.80% |
0.23% |
0.65% |
0.45% |
|
0.55% |
|
|
P/E |
? |
|
22.2 |
10.7 |
32.0 |
12.8 |
15.5 |
|
12.7 |
|
P/FCF |
|
|
12.7 |
4.96 |
3.54 |
3.73 |
2.90 |
|
3.60 |
|
P/S |
? |
|
0.81 |
0.83 |
0.74 |
0.81 |
0.68 |
|
0.65 |
|
P/BV |
? |
|
3.18 |
60.6 |
80.3 |
-52.1 |
-22.6 |
|
2.91 |
|
EV/EBITDA |
? |
|
-60.2 |
-30.0 |
-63.1 |
-4.56 |
-9.20 |
|
-57.6 |
|
Debt/EBITDA |
|
|
-75.2 |
-37.0 |
-75.9 |
-12.2 |
-18.4 |
|
-68.7 |
|
|
CAPEX/Revenue, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
| MetLife shareholders |
