Skyworks Financial Statements (SWKS)
|
|
|
|
Report date
|
|
|
24.11.2021 |
23.11.2022 |
17.11.2023 |
15.11.2024 |
07.11.2025 |
|
05.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
5 109 |
5 486 |
4 772 |
4 178 |
4 087 |
|
4 044 |
|
Operating Income, bln rub |
|
|
1 613 |
1 527 |
1 125 |
637.4 |
500.0 |
|
378.9 |
|
EBITDA, bln rub |
? |
|
2 049 |
2 215 |
1 757 |
1 118 |
1 017 |
|
857.4 |
|
Net profit, bln rub |
? |
|
1 498 |
1 275 |
982.8 |
596.0 |
477.1 |
|
361.2 |
|
|
OCF, bln rub |
? |
|
1 772 |
1 425 |
1 856 |
1 825 |
1 301 |
|
960.0 |
|
CAPEX, bln rub |
? |
|
652.1 |
509.7 |
236.1 |
157.0 |
195.0 |
|
263.1 |
|
FCF, bln rub |
? |
|
1 120 |
914.9 |
1 620 |
1 668 |
1 106 |
|
697.0 |
|
Dividend payout, bln rub
|
|
|
340.6 |
373.1 |
405.2 |
439.1 |
432.6 |
|
422.7 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
22.7% |
29.3% |
41.2% |
73.7% |
90.7% |
|
117.0% |
|
|
OPEX, bln rub |
|
|
899.7 |
1 077 |
982.3 |
1 083 |
1 182 |
|
1 282 |
|
Cost of production, bln rub |
|
|
2 597 |
2 881 |
2 665 |
2 457 |
2 405 |
|
2 383 |
|
R&D, bln rub |
|
|
532.3 |
617.9 |
606.8 |
631.7 |
785.5 |
|
838.3 |
|
Interest expenses, bln rub |
|
|
13.4 |
47.9 |
64.4 |
30.7 |
27.1 |
|
27.3 |
|
|
Assets, bln rub |
|
|
8 591 |
8 874 |
8 427 |
8 283 |
7 917 |
|
7 896 |
|
Net Assets, bln rub |
? |
|
5 297 |
5 469 |
6 083 |
6 337 |
5 757 |
|
5 766 |
|
Debt, bln rub |
|
|
2 413 |
2 415 |
1 509 |
1 200 |
1 203 |
|
996.6 |
|
Cash, bln rub |
|
|
1 020 |
586.3 |
734.4 |
1 563 |
1 374 |
|
1 422 |
|
Net debt, bln rub |
|
|
1 393 |
1 828 |
774.9 |
-362.3 |
-171.1 |
|
-425.2 |
|
|
Ordinary share price, rub |
|
|
163.9 |
85.3 |
98.6 |
98.9 |
77.1 |
|
73.5 |
|
Number of ordinary shares, mln |
|
|
165.2 |
162.4 |
159.4 |
160.1 |
154.4 |
|
150.3 |
|
|
Market cap, bln rub |
|
|
27 080 |
13 848 |
15 715 |
15 826 |
11 904 |
|
11 047 |
|
EV, bln rub |
? |
|
28 473 |
15 676 |
16 490 |
15 464 |
11 733 |
|
10 622 |
|
Book value, bln rub |
|
|
1 422 |
1 848 |
2 684 |
3 260 |
2 771 |
|
2 867 |
|
|
EPS, rub |
? |
|
9.07 |
7.85 |
6.17 |
3.72 |
3.09 |
|
2.40 |
|
FCF/share, rub |
|
|
6.78 |
5.63 |
10.2 |
10.4 |
7.16 |
|
4.64 |
|
BV/share, rub |
|
|
8.61 |
11.4 |
16.8 |
20.4 |
17.9 |
|
19.1 |
|
|
EBITDA margin, % |
? |
|
40.1% |
40.4% |
36.8% |
26.8% |
24.9% |
|
21.2% |
|
Net margin, % |
? |
|
29.3% |
23.2% |
20.6% |
14.3% |
11.7% |
|
8.93% |
|
FCF yield, % |
? |
|
4.14% |
6.61% |
10.3% |
10.5% |
9.29% |
|
6.31% |
|
ROE, % |
? |
|
28.3% |
23.3% |
16.2% |
9.41% |
8.29% |
|
6.26% |
|
ROA, % |
? |
|
17.4% |
14.4% |
11.7% |
7.20% |
6.03% |
|
4.57% |
|
|
P/E |
? |
|
18.1 |
10.9 |
16.0 |
26.6 |
25.0 |
|
30.6 |
|
P/FCF |
|
|
24.2 |
15.1 |
9.70 |
9.49 |
10.8 |
|
15.8 |
|
P/S |
? |
|
5.30 |
2.52 |
3.29 |
3.79 |
2.91 |
|
2.73 |
|
P/BV |
? |
|
19.0 |
7.50 |
5.86 |
4.86 |
4.30 |
|
3.85 |
|
EV/EBITDA |
? |
|
13.9 |
7.08 |
9.39 |
13.8 |
11.5 |
|
12.4 |
|
Debt/EBITDA |
|
|
0.68 |
0.83 |
0.44 |
-0.32 |
-0.17 |
|
-0.50 |
|
|
R&D/CAPEX, % |
|
|
81.6% |
121.2% |
257.0% |
402.4% |
402.8% |
|
318.6% |
|
|
CAPEX/Revenue, % |
|
|
12.8% |
9.29% |
4.95% |
3.76% |
4.77% |
|
6.51% |
|
| Skyworks shareholders |
