Polaris Financial Statements (PII)
|
|
|
|
Report date
|
|
|
15.02.2022 |
17.02.2023 |
16.02.2024 |
18.02.2025 |
13.02.2026 |
|
28.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
7 439 |
8 589 |
8 934 |
7 175 |
7 152 |
|
7 275 |
|
Operating Income, bln rub |
|
|
657.7 |
754.0 |
629.2 |
220.4 |
-28.3 |
|
-34.7 |
|
EBITDA, bln rub |
? |
|
881.2 |
1 067 |
1 013 |
569.4 |
-114.0 |
|
-206.1 |
|
Net profit, bln rub |
? |
|
493.9 |
589.7 |
502.8 |
110.8 |
-465.5 |
|
-446.1 |
|
|
OCF, bln rub |
? |
|
293.7 |
508.6 |
925.8 |
268.2 |
741.0 |
|
337.6 |
|
CAPEX, bln rub |
? |
|
298.3 |
306.6 |
412.6 |
261.7 |
182.9 |
|
177.0 |
|
FCF, bln rub |
? |
|
-4.60 |
202.0 |
513.2 |
6.50 |
558.1 |
|
160.6 |
|
Dividend payout, bln rub
|
|
|
153.4 |
150.0 |
147.3 |
147.7 |
150.3 |
|
151.5 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
31.1% |
25.4% |
29.3% |
133.3% |
0.00% |
|
-34.0% |
|
|
OPEX, bln rub |
|
|
1 039 |
1 154 |
1 277 |
1 184 |
1 353 |
|
1 464 |
|
Cost of production, bln rub |
|
|
5 743 |
6 681 |
7 028 |
5 772 |
5 827 |
|
5 846 |
|
R&D, bln rub |
|
|
328.7 |
366.7 |
374.3 |
336.9 |
371.9 |
|
371.3 |
|
Interest expenses, bln rub |
|
|
36.1 |
72.7 |
133.8 |
142.3 |
132.8 |
|
128.6 |
|
|
Assets, bln rub |
|
|
5 048 |
5 218 |
5 516 |
5 525 |
4 894 |
|
5 242 |
|
Net Assets, bln rub |
? |
|
1 224 |
1 099 |
1 418 |
1 290 |
828.4 |
|
750.4 |
|
Debt, bln rub |
|
|
1 891 |
2 169 |
2 053 |
2 201 |
1 540 |
|
2 206 |
|
Cash, bln rub |
|
|
502.3 |
324.5 |
367.8 |
287.8 |
138.0 |
|
282.0 |
|
Net debt, bln rub |
|
|
1 389 |
1 844 |
1 685 |
1 913 |
1 402 |
|
1 924 |
|
|
Ordinary share price, rub |
|
|
109.9 |
|
|
57.6 |
63.3 |
|
67.8 |
|
Number of ordinary shares, mln |
|
|
61.3 |
59.3 |
57.1 |
56.5 |
56.9 |
|
57.4 |
|
|
Market cap, bln rub |
|
|
6 737 |
0 |
0 |
3 256 |
3 599 |
|
3 893 |
|
EV, bln rub |
? |
|
8 127 |
1 844 |
1 685 |
5 169 |
5 000 |
|
5 817 |
|
Book value, bln rub |
|
|
289 |
188 |
512 |
354 |
28 |
|
-45 |
|
|
EPS, rub |
? |
|
8.06 |
9.94 |
8.81 |
1.96 |
-8.18 |
|
-7.77 |
|
FCF/share, rub |
|
|
-0.08 |
3.41 |
8.99 |
0.12 |
9.81 |
|
2.80 |
|
BV/share, rub |
|
|
4.72 |
3.18 |
8.97 |
6.26 |
0.50 |
|
-0.78 |
|
|
EBITDA margin, % |
? |
|
11.8% |
12.4% |
11.3% |
7.94% |
-1.59% |
|
-2.83% |
|
Net margin, % |
? |
|
6.64% |
6.87% |
5.63% |
1.54% |
-6.51% |
|
-6.13% |
|
FCF yield, % |
? |
|
-0.07% |
|
|
0.20% |
15.5% |
|
4.12% |
|
ROE, % |
? |
|
40.3% |
53.7% |
35.4% |
8.59% |
-56.2% |
|
-59.4% |
|
ROA, % |
? |
|
9.78% |
11.3% |
9.11% |
2.01% |
-9.51% |
|
-8.51% |
|
|
P/E |
? |
|
13.6 |
0.00 |
0.00 |
29.4 |
-7.73 |
|
-8.73 |
|
P/FCF |
|
|
-1 465 |
0.00 |
0.00 |
500.9 |
6.45 |
|
24.2 |
|
P/S |
? |
|
0.91 |
0.00 |
0.00 |
0.45 |
0.50 |
|
0.54 |
|
P/BV |
? |
|
23.3 |
0.00 |
0.00 |
9.20 |
126.7 |
|
-87.3 |
|
EV/EBITDA |
? |
|
9.22 |
1.73 |
1.66 |
9.08 |
-43.9 |
|
-28.2 |
|
Debt/EBITDA |
|
|
1.58 |
1.73 |
1.66 |
3.36 |
-12.3 |
|
-9.33 |
|
|
R&D/CAPEX, % |
|
|
110.2% |
119.6% |
90.7% |
128.7% |
203.3% |
|
209.8% |
|
|
CAPEX/Revenue, % |
|
|
4.01% |
3.57% |
4.62% |
3.65% |
2.56% |
|
2.43% |
|
| Polaris shareholders |
