Prologis Financial Statements (PLD)
|
|
|
|
Report date
|
|
|
09.02.2022 |
14.02.2023 |
13.02.2024 |
14.02.2025 |
13.02.2026 |
|
30.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
4 759 |
5 974 |
8 023 |
8 202 |
8 790 |
|
8 948 |
|
Operating Income, bln rub |
|
|
3 207 |
3 468 |
3 708 |
4 416 |
3 536 |
|
3 485 |
|
EBITDA, bln rub |
? |
|
5 151 |
5 795 |
6 568 |
7 533 |
7 199 |
|
7 711 |
|
Net profit, bln rub |
? |
|
2 940 |
3 365 |
3 059 |
3 732 |
3 411 |
|
3 717 |
|
|
OCF, bln rub |
? |
|
2 996 |
4 126 |
5 373 |
4 912 |
5 008 |
|
5 136 |
|
CAPEX, bln rub |
? |
|
499.0 |
550.6 |
0.000 |
0.000 |
0.000 |
|
149.9 |
|
FCF, bln rub |
? |
|
2 497 |
3 576 |
5 373 |
4 912 |
5 008 |
|
4 986 |
|
Dividend payout, bln rub
|
|
|
1 873 |
2 495 |
3 229 |
3 570 |
3 765 |
|
3 851 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
63.7% |
74.1% |
105.5% |
95.7% |
110.4% |
|
103.6% |
|
|
OPEX, bln rub |
|
|
304.0 |
997.1 |
2 305 |
1 728 |
1 703 |
|
1 585 |
|
Cost of production, bln rub |
|
|
1 248 |
1 509 |
2 010 |
2 057 |
3 551 |
|
5 067 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
266.2 |
309.0 |
618.7 |
837.3 |
1 003 |
|
1 025 |
|
|
Assets, bln rub |
|
|
58 486 |
87 897 |
93 021 |
95 329 |
98 724 |
|
98 133 |
|
Net Assets, bln rub |
? |
|
33 427 |
53 237 |
53 182 |
53 951 |
53 193 |
|
53 503 |
|
Debt, bln rub |
|
|
18 163 |
24 515 |
29 598 |
31 495 |
35 037 |
|
34 670 |
|
Cash, bln rub |
|
|
556.1 |
278.5 |
530.4 |
1 319 |
1 146 |
|
861.1 |
|
Net debt, bln rub |
|
|
17 607 |
24 236 |
29 068 |
30 176 |
33 891 |
|
33 808 |
|
|
Ordinary share price, rub |
|
|
168.4 |
112.7 |
133.3 |
105.7 |
127.7 |
|
145.9 |
|
Number of ordinary shares, mln |
|
|
760.3 |
808.9 |
947.7 |
926.2 |
938.4 |
|
931.3 |
|
|
Market cap, bln rub |
|
|
128 006 |
91 188 |
126 329 |
97 896 |
119 797 |
|
135 885 |
|
EV, bln rub |
? |
|
145 614 |
115 425 |
155 397 |
128 072 |
153 689 |
|
169 693 |
|
Book value, bln rub |
|
|
32 874 |
52 054 |
52 171 |
53 187 |
53 193 |
|
53 503 |
|
|
EPS, rub |
? |
|
3.87 |
4.16 |
3.23 |
4.03 |
3.63 |
|
3.99 |
|
FCF/share, rub |
|
|
3.28 |
4.42 |
5.67 |
5.30 |
5.34 |
|
5.35 |
|
BV/share, rub |
|
|
43.2 |
64.4 |
55.0 |
57.4 |
56.7 |
|
57.5 |
|
|
EBITDA margin, % |
? |
|
108.2% |
97.0% |
81.9% |
91.8% |
81.9% |
|
86.2% |
|
Net margin, % |
? |
|
61.8% |
56.3% |
38.1% |
45.5% |
38.8% |
|
41.5% |
|
FCF yield, % |
? |
|
1.95% |
3.92% |
4.25% |
5.02% |
4.18% |
|
3.67% |
|
ROE, % |
? |
|
8.79% |
6.32% |
5.75% |
6.92% |
6.41% |
|
6.95% |
|
ROA, % |
? |
|
5.03% |
3.83% |
3.29% |
3.91% |
3.45% |
|
3.79% |
|
|
P/E |
? |
|
43.5 |
27.1 |
41.3 |
26.2 |
35.1 |
|
36.6 |
|
P/FCF |
|
|
51.3 |
25.5 |
23.5 |
19.9 |
23.9 |
|
27.3 |
|
P/S |
? |
|
26.9 |
15.3 |
15.7 |
11.9 |
13.6 |
|
15.2 |
|
P/BV |
? |
|
3.89 |
1.75 |
2.42 |
1.84 |
2.25 |
|
2.54 |
|
EV/EBITDA |
? |
|
28.3 |
19.9 |
23.7 |
17.0 |
21.3 |
|
22.0 |
|
Debt/EBITDA |
|
|
3.42 |
4.18 |
4.43 |
4.01 |
4.71 |
|
4.38 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
|
|
|
|
0 |
|
|
CAPEX/Revenue, % |
|
|
10.5% |
9.22% |
0.00% |
0.00% |
0.00% |
|
1.67% |
|
| Prologis shareholders |
