Stanley Black & Decker Financial Statements (SWK)
|
|
|
|
Report date
|
|
|
23.02.2023 |
31.12.2023 |
27.02.2024 |
18.02.2025 |
24.02.2026 |
|
29.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
16 947 |
15 781 |
15 781 |
15 366 |
15 130 |
|
15 232 |
|
Operating Income, bln rub |
|
|
913.7 |
355.4 |
908.8 |
1 350 |
1 153 |
|
1 186 |
|
EBITDA, bln rub |
? |
|
942.8 |
980.5 |
802.7 |
1 323 |
1 271 |
|
1 328 |
|
Net profit, bln rub |
? |
|
-133.7 |
-310.5 |
-281.7 |
286.3 |
401.9 |
|
371.1 |
|
|
OCF, bln rub |
? |
|
-1 460 |
|
1 191 |
1 107 |
971.2 |
|
1 002 |
|
CAPEX, bln rub |
? |
|
530.4 |
|
338.7 |
353.9 |
283.3 |
|
276.8 |
|
FCF, bln rub |
? |
|
-1 990 |
|
852.6 |
753.0 |
687.9 |
|
725.6 |
|
Dividend payout, bln rub
|
|
|
465.8 |
|
482.6 |
491.2 |
500.6 |
|
502.1 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
|
|
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
171.6% |
124.6% |
|
135.3% |
|
|
OPEX, bln rub |
|
|
3 190 |
3 577 |
3 191 |
3 251 |
3 365 |
|
3 388 |
|
Cost of production, bln rub |
|
|
12 844 |
11 849 |
11 681 |
10 765 |
10 613 |
|
10 658 |
|
R&D, bln rub |
|
|
357.4 |
0.000 |
362.0 |
328.8 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
338.5 |
372.5 |
559.4 |
498.6 |
464.8 |
|
414.3 |
|
|
Assets, bln rub |
|
|
24 963 |
23 664 |
23 664 |
21 849 |
21 244 |
|
21 600 |
|
Net Assets, bln rub |
? |
|
9 712 |
9 056 |
9 056 |
8 720 |
9 055 |
|
8 977 |
|
Debt, bln rub |
|
|
7 571 |
7 177 |
7 305 |
6 595 |
5 864 |
|
6 501 |
|
Cash, bln rub |
|
|
395.6 |
454.0 |
449.4 |
290.5 |
280.1 |
|
342.9 |
|
Net debt, bln rub |
|
|
7 176 |
6 723 |
6 855 |
6 304 |
5 584 |
|
6 158 |
|
|
Ordinary share price, rub |
|
|
75.1 |
98.1 |
98.1 |
|
|
|
80.3 |
|
Number of ordinary shares, mln |
|
|
148.2 |
149.8 |
149.8 |
150.5 |
151.4 |
|
151.8 |
|
|
Market cap, bln rub |
|
|
11 131 |
14 691 |
14 691 |
0 |
0 |
|
12 189 |
|
EV, bln rub |
? |
|
18 306 |
21 413 |
21 546 |
6 304 |
5 584 |
|
18 348 |
|
Book value, bln rub |
|
|
-3 265 |
-2 889 |
-2 889 |
-2 917 |
-1 320 |
|
-1 349 |
|
|
EPS, rub |
? |
|
-0.90 |
-2.07 |
-1.88 |
1.90 |
2.65 |
|
2.45 |
|
FCF/share, rub |
|
|
-13.4 |
0.00 |
5.69 |
5.00 |
4.54 |
|
4.78 |
|
BV/share, rub |
|
|
-22.0 |
-19.3 |
-19.3 |
-19.4 |
-8.72 |
|
-8.89 |
|
|
EBITDA margin, % |
? |
|
5.56% |
6.21% |
5.09% |
8.61% |
8.40% |
|
8.72% |
|
Net margin, % |
? |
|
-0.79% |
-1.97% |
-1.79% |
1.86% |
2.66% |
|
2.44% |
|
FCF yield, % |
? |
|
-17.9% |
0.00% |
5.80% |
|
|
|
5.95% |
|
ROE, % |
? |
|
-1.38% |
-3.43% |
-3.11% |
3.28% |
4.44% |
|
4.13% |
|
ROA, % |
? |
|
-0.54% |
-1.31% |
-1.19% |
1.31% |
1.89% |
|
1.72% |
|
|
P/E |
? |
|
-83.3 |
-47.3 |
-52.1 |
0.00 |
0.00 |
|
32.8 |
|
P/FCF |
|
|
-5.59 |
|
17.2 |
0.00 |
0.00 |
|
16.8 |
|
P/S |
? |
|
0.66 |
0.93 |
0.93 |
0.00 |
0.00 |
|
0.80 |
|
P/BV |
? |
|
-3.41 |
-5.08 |
-5.08 |
0.00 |
0.00 |
|
-9.04 |
|
EV/EBITDA |
? |
|
19.4 |
21.8 |
26.8 |
4.76 |
4.39 |
|
13.8 |
|
Debt/EBITDA |
|
|
7.61 |
6.86 |
8.54 |
4.76 |
4.39 |
|
4.64 |
|
|
R&D/CAPEX, % |
|
|
67.4% |
|
106.9% |
92.9% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
3.13% |
0.00% |
2.15% |
2.30% |
1.87% |
|
1.82% |
|
| Stanley Black & Decker shareholders |
