ONEOK Financial Statements (OKE)
|
|
|
|
Report date
|
|
|
01.03.2022 |
28.02.2023 |
27.02.2024 |
25.02.2025 |
24.02.2026 |
|
29.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
17 272 |
22 871 |
17 677 |
21 638 |
33 629 |
|
35 204 |
|
Operating Income, bln rub |
|
|
2 853 |
3 034 |
4 072 |
5 021 |
6 967 |
|
7 133 |
|
EBITDA, bln rub |
? |
|
3 299 |
3 518 |
5 111 |
6 595 |
7 787 |
|
7 851 |
|
Net profit, bln rub |
? |
|
1 500 |
1 722 |
2 659 |
3 035 |
3 395 |
|
3 533 |
|
|
OCF, bln rub |
? |
|
2 546 |
2 906 |
4 421 |
4 888 |
5 599 |
|
5 629 |
|
CAPEX, bln rub |
? |
|
696.9 |
1 202 |
1 595 |
2 021 |
3 152 |
|
3 387 |
|
FCF, bln rub |
? |
|
1 849 |
1 704 |
2 826 |
2 867 |
2 447 |
|
2 242 |
|
Dividend payout, bln rub
|
|
|
1 667 |
1 672 |
1 839 |
2 313 |
2 583 |
|
2 614 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
111.2% |
97.1% |
69.2% |
76.2% |
76.1% |
|
74.0% |
|
|
OPEX, bln rub |
|
|
166.7 |
85.2 |
1 676 |
29.0 |
251.0 |
|
1 347 |
|
Cost of production, bln rub |
|
|
14 252 |
19 751 |
11 929 |
16 588 |
26 411 |
|
26 774 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
693.0 |
641.7 |
845.0 |
1 351 |
1 783 |
|
1 780 |
|
|
Assets, bln rub |
|
|
23 622 |
24 379 |
44 266 |
64 069 |
66 641 |
|
68 203 |
|
Net Assets, bln rub |
? |
|
6 015 |
6 494 |
16 484 |
17 036 |
22 485 |
|
22 357 |
|
Debt, bln rub |
|
|
13 733 |
13 701 |
21 764 |
32 293 |
32 816 |
|
33 652 |
|
Cash, bln rub |
|
|
146.4 |
220.0 |
338.0 |
733.0 |
78.0 |
|
172.0 |
|
Net debt, bln rub |
|
|
13 586 |
13 481 |
21 426 |
31 560 |
32 738 |
|
33 480 |
|
|
Ordinary share price, rub |
|
|
58.8 |
|
|
100.4 |
73.5 |
|
88.2 |
|
Number of ordinary shares, mln |
|
|
446.4 |
447.5 |
484.3 |
586.5 |
630.0 |
|
630.7 |
|
|
Market cap, bln rub |
|
|
26 231 |
0 |
0 |
58 885 |
46 305 |
|
55 609 |
|
EV, bln rub |
? |
|
39 817 |
13 481 |
21 426 |
90 445 |
79 043 |
|
89 089 |
|
Book value, bln rub |
|
|
5 252 |
5 741 |
10 216 |
5 906 |
11 526 |
|
11 431 |
|
|
EPS, rub |
? |
|
3.36 |
3.85 |
5.49 |
5.17 |
5.39 |
|
5.60 |
|
FCF/share, rub |
|
|
4.14 |
3.81 |
5.84 |
4.89 |
3.88 |
|
3.55 |
|
BV/share, rub |
|
|
11.8 |
12.8 |
21.1 |
10.1 |
18.3 |
|
18.1 |
|
|
EBITDA margin, % |
? |
|
19.1% |
15.4% |
28.9% |
30.5% |
23.2% |
|
22.3% |
|
Net margin, % |
? |
|
8.68% |
7.53% |
15.0% |
14.0% |
10.1% |
|
10.0% |
|
FCF yield, % |
? |
|
7.05% |
|
|
4.87% |
5.28% |
|
4.03% |
|
ROE, % |
? |
|
24.9% |
26.5% |
16.1% |
17.8% |
15.1% |
|
15.8% |
|
ROA, % |
? |
|
6.35% |
7.06% |
6.01% |
4.74% |
5.09% |
|
5.18% |
|
|
P/E |
? |
|
17.5 |
0.00 |
0.00 |
19.4 |
13.6 |
|
15.7 |
|
P/FCF |
|
|
14.2 |
0.00 |
0.00 |
20.5 |
18.9 |
|
24.8 |
|
P/S |
? |
|
1.52 |
0.00 |
0.00 |
2.72 |
1.38 |
|
1.58 |
|
P/BV |
? |
|
4.99 |
0.00 |
0.00 |
9.97 |
4.02 |
|
4.86 |
|
EV/EBITDA |
? |
|
12.1 |
3.83 |
4.19 |
13.7 |
10.2 |
|
11.3 |
|
Debt/EBITDA |
|
|
4.12 |
3.83 |
4.19 |
4.79 |
4.20 |
|
4.26 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
4.03% |
5.26% |
9.02% |
9.34% |
9.37% |
|
9.62% |
|
| ONEOK shareholders |
