Public Storage Financial Statements (PSA)
|
|
|
|
Report date
|
|
|
31.12.2022 |
21.02.2023 |
20.02.2024 |
24.02.2025 |
12.02.2026 |
|
27.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
4 182 |
4 182 |
4 518 |
4 696 |
4 824 |
|
4 859 |
|
Operating Income, bln rub |
|
|
2 126 |
2 169 |
2 319 |
2 201 |
2 254 |
|
2 471 |
|
EBITDA, bln rub |
? |
|
5 374 |
5 405 |
3 342 |
3 506 |
3 246 |
|
3 223 |
|
Net profit, bln rub |
? |
|
4 349 |
4 349 |
2 148 |
2 072 |
1 784 |
|
1 903 |
|
|
OCF, bln rub |
? |
|
3 117 |
3 117 |
3 247 |
3 128 |
3 186 |
|
3 176 |
|
CAPEX, bln rub |
? |
|
459.8 |
459.8 |
461.1 |
420.0 |
289.4 |
|
338.3 |
|
FCF, bln rub |
? |
|
2 657 |
2 657 |
2 786 |
2 708 |
2 897 |
|
3 065 |
|
Dividend payout, bln rub
|
|
|
3 908 |
3 908 |
2 305 |
2 302 |
2 303 |
|
2 880 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
89.9% |
89.9% |
107.3% |
111.1% |
129.1% |
|
151.3% |
|
|
OPEX, bln rub |
|
|
1 003 |
959.8 |
1 051 |
1 236 |
1 050 |
|
1 005 |
|
Cost of production, bln rub |
|
|
1 053 |
1 053 |
1 148 |
1 258 |
3 620 |
|
1 913 |
|
R&D, bln rub |
|
|
17.5 |
17.5 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
136.3 |
136.3 |
201.1 |
287.4 |
304.5 |
|
312.5 |
|
|
Assets, bln rub |
|
|
17 552 |
17 552 |
19 809 |
19 755 |
20 209 |
|
19 850 |
|
Net Assets, bln rub |
? |
|
10 073 |
10 073 |
10 013 |
9 713 |
9 248 |
|
9 224 |
|
Debt, bln rub |
|
|
6 871 |
6 871 |
9 103 |
9 353 |
10 254 |
|
9 707 |
|
Cash, bln rub |
|
|
775.3 |
775.3 |
370.0 |
447.4 |
318.1 |
|
134.6 |
|
Net debt, bln rub |
|
|
6 096 |
6 096 |
8 733 |
8 906 |
9 936 |
|
9 573 |
|
|
Ordinary share price, rub |
|
|
280.2 |
280.2 |
305.0 |
299.4 |
259.5 |
|
295.8 |
|
Number of ordinary shares, mln |
|
|
175.3 |
175.3 |
175.5 |
175.4 |
175.4 |
|
175.5 |
|
|
Market cap, bln rub |
|
|
49 105 |
49 105 |
53 519 |
52 507 |
45 528 |
|
51 915 |
|
EV, bln rub |
? |
|
55 201 |
55 201 |
62 252 |
61 413 |
55 464 |
|
61 488 |
|
Book value, bln rub |
|
|
9 841 |
9 841 |
9 626 |
9 430 |
8 997 |
|
8 991 |
|
|
EPS, rub |
? |
|
24.8 |
24.8 |
12.2 |
11.8 |
10.2 |
|
10.8 |
|
FCF/share, rub |
|
|
15.2 |
15.2 |
15.9 |
15.4 |
16.5 |
|
17.5 |
|
BV/share, rub |
|
|
56.2 |
56.2 |
54.9 |
53.8 |
51.3 |
|
51.2 |
|
|
EBITDA margin, % |
? |
|
128.5% |
129.2% |
74.0% |
74.7% |
67.3% |
|
66.3% |
|
Net margin, % |
? |
|
104.0% |
104.0% |
47.6% |
44.1% |
37.0% |
|
39.2% |
|
FCF yield, % |
? |
|
5.41% |
5.41% |
5.20% |
5.16% |
6.36% |
|
5.90% |
|
ROE, % |
? |
|
43.2% |
43.2% |
21.5% |
21.3% |
19.3% |
|
20.6% |
|
ROA, % |
? |
|
24.8% |
24.8% |
10.8% |
10.5% |
8.83% |
|
9.59% |
|
|
P/E |
? |
|
11.3 |
11.3 |
24.9 |
25.3 |
25.5 |
|
27.3 |
|
P/FCF |
|
|
18.5 |
18.5 |
19.2 |
19.4 |
15.7 |
|
16.9 |
|
P/S |
? |
|
11.7 |
11.7 |
11.8 |
11.2 |
9.44 |
|
10.7 |
|
P/BV |
? |
|
4.99 |
4.99 |
5.56 |
5.57 |
5.06 |
|
5.77 |
|
EV/EBITDA |
? |
|
10.3 |
10.2 |
18.6 |
17.5 |
17.1 |
|
19.1 |
|
Debt/EBITDA |
|
|
1.13 |
1.13 |
2.61 |
2.54 |
3.06 |
|
2.97 |
|
|
R&D/CAPEX, % |
|
|
3.81% |
3.81% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
11.0% |
11.0% |
10.2% |
8.95% |
6.00% |
|
6.96% |
|
| Public Storage shareholders |
