Stanley Black & Decker Financial Statements (SWK)

Stanley Black & Deckersmart-lab.ru %   2021 2022 2022 2023 2023   LTM ?
Report date 22.02.2022 31.12.2022 23.02.2023 31.12.2023 27.02.2024   29.10.2024
Currency USD USD USD USD USD   USD
Financial report URL  
Revenue, bln rub ? 15 617 16 947 16 947 15 781 15 781   15 382
Operating Income, bln rub 1 817 639.3 956.9 355.4 907.6   1 142
EBITDA, bln rub ? 2 409 1 529 1 529 980.5 1 533   1 638
Net profit, bln rub ? 1 689 1 063 170.3 -310.5 -296.2   -213.0
OCF, bln rub ? 663.1 -1 460 -1 460 1 191   1 197
CAPEX, bln rub ? 519.1 530.4 530.4 338.7   361.7
FCF, bln rub ? 144.0 -1 990 -1 990 852.6   835.4
Dividend payout, bln rub 493.7 471.6 471.6 482.6   489.0
Ordinary share dividend yield, % 0.00% 0.00% 0.00% 0.00% 0.00%   0.00%
Dividend payout ratio, % 29.2% 44.4% 276.9% 0.00% 0.00%   -229.6%
OPEX, bln rub 3 363 3 645 3 645 3 577 3 191   3 350
Cost of production, bln rub 10 423 12 663 12 663 11 849 11 682   10 890
R&D, bln rub 276.3 0.000 357.4 0.000 362.0   362.0
Interest expenses, bln rub 175.6 283.8 338.5 372.5 553.3   471.8
Assets, bln rub 28 198 24 963 24 963 23 664 23 664   22 482
Net Assets, bln rub ? 11 591 9 712 9 712 9 056 9 056   8 859
Debt, bln rub 6 596 7 457 7 457 7 177 7 684   6 492
Cash, bln rub 142.3 395.6 395.6 454.0 454.6   298.7
Net debt, bln rub 6 454 7 061 7 061 6 723 7 229   6 193
Ordinary share price, rub 188.6 75.1 75.1 98.1 98.1   86.5
Number of ordinary shares, mln 158.8 148.2 148.2 149.8 149.8   150.6
Market cap, bln rub 29 945 11 131 11 131 14 691 14 691   13 027
EV, bln rub ? 36 399 18 192 18 192 21 413 21 919   19 220
Book value, bln rub -1 894 9 712 -3 265 -2 889 -2 889   -2 932
EPS, rub ? 10.6 7.17 1.15 -2.07 -1.98   -1.41
FCF/share, rub 0.91 -13.4 -13.4 0.00 5.69   5.55
BV/share, rub -11.9 65.5 -22.0 -19.3 -19.3   -19.5
EBITDA margin, % ? 15.4% 9.02% 9.02% 6.21% 9.71%   10.6%
Net margin, % ? 10.8% 6.27% 1.00% -1.97% -1.88%   -1.38%
FCF yield, % ? 0.48% -17.9% -17.9% 0.00% 5.80%   6.41%
ROE, % ? 14.6% 10.9% 1.75% -3.43% -3.27%   -2.40%
ROA, % ? 5.99% 4.26% 0.68% -1.31% -1.25%   -0.95%
P/E ? 17.7 10.5 65.4 -47.3 -49.6   -61.2
P/FCF 208.0 -5.59 -5.59 17.2   15.6
P/S ? 1.92 0.66 0.66 0.93 0.93   0.85
P/BV ? -15.8 1.15 -3.41 -5.08 -5.09   -4.44
EV/EBITDA ? 15.1 11.9 11.9 21.8 14.3   11.7
Debt/EBITDA 2.68 4.62 4.62 6.86 4.72   3.78
R&D/CAPEX, % 53.2% 0.00% 67.4% 106.9%   100.1%
CAPEX/Revenue, % 3.32% 3.13% 3.13% 0.00% 2.15%   2.35%
Stanley Black & Decker shareholders