Rockwell Financial Statements (ROK)
|
|
|
|
Report date
|
|
|
09.11.2021 |
08.11.2022 |
08.11.2023 |
12.11.2024 |
12.11.2025 |
|
05.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
6 997 |
7 760 |
9 058 |
8 262 |
8 342 |
|
8 804 |
|
Operating Income, bln rub |
|
|
729.9 |
1 335 |
1 693 |
1 264 |
1 423 |
|
1 680 |
|
EBITDA, bln rub |
? |
|
1 330 |
1 436 |
1 994 |
1 568 |
1 398 |
|
1 558 |
|
Net profit, bln rub |
? |
|
1 358 |
932.2 |
1 387 |
952.5 |
869.0 |
|
1 088 |
|
|
OCF, bln rub |
? |
|
1 261 |
823.1 |
1 375 |
863.8 |
1 544 |
|
1 535 |
|
CAPEX, bln rub |
? |
|
120.3 |
141.1 |
160.5 |
224.7 |
186.0 |
|
196.0 |
|
FCF, bln rub |
? |
|
1 141 |
682.0 |
1 214 |
639.1 |
1 358 |
|
1 339 |
|
Dividend payout, bln rub
|
|
|
497.1 |
519.4 |
542.4 |
571.0 |
591.0 |
|
603.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
36.6% |
55.7% |
39.1% |
59.9% |
68.0% |
|
55.4% |
|
|
OPEX, bln rub |
|
|
2 168 |
1 767 |
2 024 |
2 414 |
2 593 |
|
2 946 |
|
Cost of production, bln rub |
|
|
4 100 |
4 658 |
5 341 |
4 584 |
4 326 |
|
4 179 |
|
R&D, bln rub |
|
|
422.5 |
440.9 |
529.5 |
477.3 |
679.0 |
|
1 031 |
|
Interest expenses, bln rub |
|
|
92.3 |
119.6 |
131.8 |
151.0 |
156.0 |
|
145.0 |
|
|
Assets, bln rub |
|
|
10 702 |
10 759 |
11 304 |
11 232 |
11 219 |
|
11 256 |
|
Net Assets, bln rub |
? |
|
2 390 |
2 726 |
3 562 |
3 498 |
3 654 |
|
3 522 |
|
Debt, bln rub |
|
|
4 385 |
4 183 |
3 335 |
4 085 |
3 647 |
|
4 054 |
|
Cash, bln rub |
|
|
662.2 |
511.9 |
1 072 |
471.0 |
468.0 |
|
423.0 |
|
Net debt, bln rub |
|
|
3 722 |
3 671 |
2 263 |
3 614 |
3 179 |
|
3 631 |
|
|
Ordinary share price, rub |
|
|
294.0 |
215.1 |
285.9 |
268.5 |
349.5 |
|
449.8 |
|
Number of ordinary shares, mln |
|
|
116.0 |
115.9 |
114.8 |
114.0 |
112.7 |
|
112.1 |
|
|
Market cap, bln rub |
|
|
34 109 |
24 931 |
32 818 |
30 604 |
39 392 |
|
50 420 |
|
EV, bln rub |
? |
|
37 831 |
28 602 |
35 081 |
34 218 |
42 571 |
|
54 051 |
|
Book value, bln rub |
|
|
-2 258 |
-1 700 |
-820 |
-1 561 |
-1 049 |
|
-1 060 |
|
|
EPS, rub |
? |
|
11.7 |
8.04 |
12.1 |
8.36 |
7.71 |
|
9.71 |
|
FCF/share, rub |
|
|
9.83 |
5.88 |
10.6 |
5.61 |
12.0 |
|
11.9 |
|
BV/share, rub |
|
|
-19.5 |
-14.7 |
-7.14 |
-13.7 |
-9.31 |
|
-9.46 |
|
|
EBITDA margin, % |
? |
|
19.0% |
18.5% |
22.0% |
19.0% |
16.8% |
|
17.7% |
|
Net margin, % |
? |
|
19.4% |
12.0% |
15.3% |
11.5% |
10.4% |
|
12.4% |
|
FCF yield, % |
? |
|
3.34% |
2.74% |
3.70% |
2.09% |
3.45% |
|
2.66% |
|
ROE, % |
? |
|
56.8% |
34.2% |
39.0% |
27.2% |
23.8% |
|
30.9% |
|
ROA, % |
? |
|
12.7% |
8.66% |
12.3% |
8.48% |
7.75% |
|
9.67% |
|
|
P/E |
? |
|
25.1 |
26.7 |
23.7 |
32.1 |
45.3 |
|
46.3 |
|
P/FCF |
|
|
29.9 |
36.6 |
27.0 |
47.9 |
29.0 |
|
37.7 |
|
P/S |
? |
|
4.87 |
3.21 |
3.62 |
3.70 |
4.72 |
|
5.73 |
|
P/BV |
? |
|
-15.1 |
-14.7 |
-40.0 |
-19.6 |
-37.6 |
|
-47.6 |
|
EV/EBITDA |
? |
|
28.4 |
19.9 |
17.6 |
21.8 |
30.5 |
|
34.7 |
|
Debt/EBITDA |
|
|
2.80 |
2.56 |
1.13 |
2.31 |
2.27 |
|
2.33 |
|
|
R&D/CAPEX, % |
|
|
351.2% |
312.5% |
329.9% |
212.4% |
365.1% |
|
526.0% |
|
|
CAPEX/Revenue, % |
|
|
1.72% |
1.82% |
1.77% |
2.72% |
2.23% |
|
2.23% |
|
| Rockwell shareholders |
