Monster Beverage Financial Statements (MNST)
|
|
|
|
Report date
|
|
|
28.02.2022 |
01.03.2023 |
29.02.2024 |
28.02.2025 |
27.02.2026 |
|
27.02.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
5 541 |
6 311 |
7 140 |
7 493 |
8 294 |
|
8 294 |
|
Operating Income, bln rub |
|
|
1 797 |
1 585 |
1 953 |
1 930 |
2 419 |
|
2 419 |
|
EBITDA, bln rub |
? |
|
1 848 |
1 646 |
2 022 |
2 011 |
2 604 |
|
2 572 |
|
Net profit, bln rub |
? |
|
1 377 |
1 192 |
1 631 |
1 509 |
1 905 |
|
1 905 |
|
|
OCF, bln rub |
? |
|
1 156 |
887.7 |
1 718 |
1 929 |
2 098 |
|
2 098 |
|
CAPEX, bln rub |
? |
|
57.5 |
212.2 |
234.7 |
306.4 |
132.3 |
|
132.3 |
|
FCF, bln rub |
? |
|
1 098 |
675.5 |
1 483 |
1 622 |
1 966 |
|
1 966 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
OPEX, bln rub |
|
|
1 311 |
1 590 |
1 841 |
2 119 |
2 213 |
|
2 213 |
|
Cost of production, bln rub |
|
|
2 433 |
3 136 |
3 346 |
3 444 |
3 662 |
|
3 662 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
0.000 |
0.000 |
0.000 |
27.9 |
6.60 |
|
6.60 |
|
|
Assets, bln rub |
|
|
7 805 |
8 293 |
9 687 |
7 719 |
9 989 |
|
9 989 |
|
Net Assets, bln rub |
? |
|
6 567 |
7 025 |
8 229 |
5 958 |
8 254 |
|
8 254 |
|
Debt, bln rub |
|
|
0.000 |
0.000 |
0.000 |
374.0 |
0.000 |
|
0.000 |
|
Cash, bln rub |
|
|
3 076 |
2 669 |
3 253 |
1 533 |
2 765 |
|
2 765 |
|
Net debt, bln rub |
|
|
-3 076 |
-2 669 |
-3 253 |
-1 159 |
-2 765 |
|
-2 765 |
|
|
Ordinary share price, rub |
|
|
48.0 |
50.8 |
57.6 |
52.6 |
76.7 |
|
76.0 |
|
Number of ordinary shares, mln |
|
|
1 058 |
1 054 |
1 045 |
1 005 |
975.9 |
|
977.5 |
|
|
Market cap, bln rub |
|
|
50 782 |
53 479 |
60 196 |
52 800 |
74 821 |
|
74 262 |
|
EV, bln rub |
? |
|
47 706 |
50 809 |
56 943 |
51 641 |
72 056 |
|
71 497 |
|
Book value, bln rub |
|
|
4 163 |
4 387 |
5 384 |
3 212 |
5 543 |
|
5 543 |
|
|
EPS, rub |
? |
|
1.30 |
1.13 |
1.56 |
1.50 |
1.95 |
|
1.95 |
|
FCF/share, rub |
|
|
1.04 |
0.64 |
1.42 |
1.61 |
2.01 |
|
2.01 |
|
BV/share, rub |
|
|
3.94 |
4.16 |
5.15 |
3.20 |
5.68 |
|
5.67 |
|
|
EBITDA margin, % |
? |
|
33.3% |
26.1% |
28.3% |
26.8% |
31.4% |
|
31.0% |
|
Net margin, % |
? |
|
24.9% |
18.9% |
22.8% |
20.1% |
23.0% |
|
23.0% |
|
FCF yield, % |
? |
|
2.16% |
1.26% |
2.46% |
3.07% |
2.63% |
|
2.65% |
|
ROE, % |
? |
|
21.0% |
17.0% |
19.8% |
25.3% |
23.1% |
|
23.1% |
|
ROA, % |
? |
|
17.6% |
14.4% |
16.8% |
19.5% |
19.1% |
|
19.1% |
|
|
P/E |
? |
|
36.9 |
44.9 |
36.9 |
35.0 |
39.3 |
|
39.0 |
|
P/FCF |
|
|
46.2 |
79.2 |
40.6 |
32.6 |
38.1 |
|
37.8 |
|
P/S |
? |
|
9.16 |
8.47 |
8.43 |
7.05 |
9.02 |
|
8.95 |
|
P/BV |
? |
|
12.2 |
12.2 |
11.2 |
16.4 |
13.5 |
|
13.4 |
|
EV/EBITDA |
? |
|
25.8 |
30.9 |
28.2 |
25.7 |
27.7 |
|
27.8 |
|
Debt/EBITDA |
|
|
-1.66 |
-1.62 |
-1.61 |
-0.58 |
-1.06 |
|
-1.08 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
1.04% |
3.36% |
3.29% |
4.09% |
1.59% |
|
1.59% |
|
| Monster Beverage shareholders |
