Raymond James Financial Financial Statements (RJF)
|
|
|
|
Report date
|
|
|
23.11.2021 |
22.11.2022 |
21.11.2023 |
26.11.2024 |
25.11.2025 |
|
06.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
9 780 |
11 156 |
12 841 |
14 741 |
15 912 |
|
16 354 |
|
Operating Income, bln rub |
|
|
1 791 |
2 022 |
2 280 |
2 643 |
4 561 |
|
2 757 |
|
EBITDA, bln rub |
? |
|
1 925 |
2 167 |
2 445 |
2 822 |
4 756 |
|
2 858 |
|
Net profit, bln rub |
? |
|
1 403 |
1 509 |
1 739 |
2 068 |
2 135 |
|
2 147 |
|
|
OCF, bln rub |
? |
|
6 647 |
72.0 |
-3 514 |
2 155 |
2 434 |
|
2 576 |
|
CAPEX, bln rub |
? |
|
74.0 |
91.0 |
173.0 |
205.0 |
188.0 |
|
192.0 |
|
FCF, bln rub |
? |
|
6 573 |
-19.0 |
-3 687 |
1 950 |
2 246 |
|
2 384 |
|
Dividend payout, bln rub
|
|
|
218.0 |
277.0 |
355.0 |
383.0 |
416.0 |
|
426.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
15.5% |
18.4% |
20.4% |
18.5% |
19.5% |
|
19.8% |
|
|
OPEX, bln rub |
|
|
7 871 |
8 729 |
9 056 |
9 951 |
9 467 |
|
11 825 |
|
Cost of production, bln rub |
|
|
118.0 |
405.0 |
1 505 |
2 147 |
1 884 |
|
1 772 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
150.0 |
305.0 |
1 373 |
2 102 |
1 847 |
|
1 751 |
|
|
Assets, bln rub |
|
|
61 891 |
80 951 |
78 360 |
82 992 |
88 230 |
|
91 944 |
|
Net Assets, bln rub |
? |
|
8 245 |
9 458 |
10 214 |
11 673 |
12 503 |
|
12 567 |
|
Debt, bln rub |
|
|
3 172 |
3 795 |
3 476 |
4 027 |
4 545 |
|
5 363 |
|
Cash, bln rub |
|
|
15 516 |
15 989 |
18 472 |
19 247 |
18 277 |
|
19 454 |
|
Net debt, bln rub |
|
|
-12 344 |
-12 194 |
-14 996 |
-15 220 |
-13 732 |
|
-14 091 |
|
|
Ordinary share price, rub |
|
|
92.3 |
98.8 |
|
122.5 |
172.6 |
|
151.9 |
|
Number of ordinary shares, mln |
|
|
205.7 |
209.9 |
211.8 |
207.1 |
202.0 |
|
196.1 |
|
|
Market cap, bln rub |
|
|
18 982 |
20 742 |
0 |
25 361 |
34 865 |
|
29 784 |
|
EV, bln rub |
? |
|
6 638 |
8 548 |
-14 996 |
10 141 |
21 133 |
|
15 693 |
|
Book value, bln rub |
|
|
7 363 |
7 527 |
8 307 |
9 787 |
10 656 |
|
10 584 |
|
|
EPS, rub |
? |
|
6.82 |
7.19 |
8.21 |
9.99 |
10.6 |
|
10.9 |
|
FCF/share, rub |
|
|
32.0 |
-0.09 |
-17.4 |
9.42 |
11.1 |
|
12.2 |
|
BV/share, rub |
|
|
35.8 |
35.9 |
39.2 |
47.3 |
52.8 |
|
54.0 |
|
|
EBITDA margin, % |
? |
|
19.7% |
19.4% |
19.0% |
19.1% |
29.9% |
|
17.5% |
|
Net margin, % |
? |
|
14.3% |
13.5% |
13.5% |
14.0% |
13.4% |
|
13.1% |
|
FCF yield, % |
? |
|
34.6% |
-0.09% |
|
7.69% |
6.44% |
|
8.00% |
|
ROE, % |
? |
|
17.0% |
16.0% |
17.0% |
17.7% |
17.1% |
|
17.1% |
|
ROA, % |
? |
|
2.27% |
1.86% |
2.22% |
2.49% |
2.42% |
|
2.34% |
|
|
P/E |
? |
|
13.5 |
13.7 |
0.00 |
12.3 |
16.3 |
|
13.9 |
|
P/FCF |
|
|
2.89 |
-1 092 |
0.00 |
13.0 |
15.5 |
|
12.5 |
|
P/S |
? |
|
1.94 |
1.86 |
0.00 |
1.72 |
2.19 |
|
1.82 |
|
P/BV |
? |
|
2.58 |
2.76 |
0.00 |
2.59 |
3.27 |
|
2.81 |
|
EV/EBITDA |
? |
|
3.45 |
3.94 |
-6.13 |
3.59 |
4.44 |
|
5.49 |
|
Debt/EBITDA |
|
|
-6.41 |
-5.63 |
-6.13 |
-5.39 |
-2.89 |
|
-4.93 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0.76% |
0.82% |
1.35% |
1.39% |
1.18% |
|
1.17% |
|
| Raymond James Financial shareholders |
