Stryker Financial Statements (SYK)
|
|
|
|
Report date
|
|
|
11.02.2022 |
10.02.2023 |
14.02.2024 |
12.02.2025 |
11.02.2026 |
|
11.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
17 108 |
18 449 |
20 498 |
22 595 |
25 116 |
|
25 270 |
|
Operating Income, bln rub |
|
|
3 763 |
3 734 |
4 281 |
5 061 |
4 889 |
|
5 393 |
|
EBITDA, bln rub |
? |
|
3 608 |
4 018 |
5 057 |
4 938 |
6 314 |
|
5 784 |
|
Net profit, bln rub |
? |
|
1 994 |
2 358 |
3 165 |
2 993 |
3 246 |
|
3 337 |
|
|
OCF, bln rub |
? |
|
3 263 |
2 624 |
3 711 |
4 242 |
5 044 |
|
5 375 |
|
CAPEX, bln rub |
? |
|
525.0 |
588.0 |
575.0 |
755.0 |
761.0 |
|
804.0 |
|
FCF, bln rub |
? |
|
2 738 |
2 036 |
3 136 |
3 487 |
4 283 |
|
4 571 |
|
Dividend payout, bln rub
|
|
|
950.0 |
1 051 |
1 139 |
1 219 |
1 284 |
|
1 301 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
47.6% |
44.6% |
36.0% |
40.7% |
39.6% |
|
39.0% |
|
|
OPEX, bln rub |
|
|
6 946 |
7 306 |
8 213 |
8 919 |
11 176 |
|
10 696 |
|
Cost of production, bln rub |
|
|
6 399 |
7 409 |
8 004 |
8 615 |
9 051 |
|
9 181 |
|
R&D, bln rub |
|
|
1 133 |
1 230 |
1 293 |
1 414 |
1 582 |
|
1 620 |
|
Interest expenses, bln rub |
|
|
337.0 |
337.0 |
356.0 |
396.0 |
607.0 |
|
845.0 |
|
|
Assets, bln rub |
|
|
34 631 |
36 884 |
39 912 |
42 971 |
47 844 |
|
46 291 |
|
Net Assets, bln rub |
? |
|
14 877 |
16 616 |
18 593 |
20 634 |
22 420 |
|
22 298 |
|
Debt, bln rub |
|
|
12 901 |
13 526 |
13 494 |
14 120 |
14 859 |
|
14 224 |
|
Cash, bln rub |
|
|
3 019 |
1 928 |
3 053 |
4 493 |
4 100 |
|
2 965 |
|
Net debt, bln rub |
|
|
9 882 |
11 598 |
10 441 |
9 627 |
10 759 |
|
11 259 |
|
|
Ordinary share price, rub |
|
|
267.4 |
|
|
360.1 |
351.5 |
|
305.6 |
|
Number of ordinary shares, mln |
|
|
377.0 |
378.2 |
379.6 |
381.0 |
382.2 |
|
382.9 |
|
|
Market cap, bln rub |
|
|
100 817 |
0 |
0 |
137 179 |
134 332 |
|
117 028 |
|
EV, bln rub |
? |
|
110 699 |
11 598 |
10 441 |
146 806 |
145 091 |
|
128 287 |
|
Book value, bln rub |
|
|
-2 881 |
-3 149 |
-1 243 |
384 |
-2 552 |
|
-2 406 |
|
|
EPS, rub |
? |
|
5.29 |
6.23 |
8.34 |
7.86 |
8.49 |
|
8.72 |
|
FCF/share, rub |
|
|
7.26 |
5.38 |
8.26 |
9.15 |
11.2 |
|
11.9 |
|
BV/share, rub |
|
|
-7.64 |
-8.33 |
-3.27 |
1.01 |
-6.68 |
|
-6.28 |
|
|
EBITDA margin, % |
? |
|
21.1% |
21.8% |
24.7% |
21.9% |
25.1% |
|
22.9% |
|
Net margin, % |
? |
|
11.7% |
12.8% |
15.4% |
13.2% |
12.9% |
|
13.2% |
|
FCF yield, % |
? |
|
2.72% |
|
|
2.54% |
3.19% |
|
3.91% |
|
ROE, % |
? |
|
13.4% |
14.2% |
17.0% |
14.5% |
14.5% |
|
15.0% |
|
ROA, % |
? |
|
5.76% |
6.39% |
7.93% |
6.97% |
6.78% |
|
7.21% |
|
|
P/E |
? |
|
50.6 |
0.00 |
0.00 |
45.8 |
41.4 |
|
35.1 |
|
P/FCF |
|
|
36.8 |
0.00 |
0.00 |
39.3 |
31.4 |
|
25.6 |
|
P/S |
? |
|
5.89 |
0.00 |
0.00 |
6.07 |
5.35 |
|
4.63 |
|
P/BV |
? |
|
-35.0 |
0.00 |
0.00 |
357.2 |
-52.6 |
|
-48.6 |
|
EV/EBITDA |
? |
|
30.7 |
2.89 |
2.06 |
29.7 |
23.0 |
|
22.2 |
|
Debt/EBITDA |
|
|
2.74 |
2.89 |
2.06 |
1.95 |
1.70 |
|
1.95 |
|
|
R&D/CAPEX, % |
|
|
215.8% |
209.2% |
224.9% |
187.3% |
207.9% |
|
201.5% |
|
|
CAPEX/Revenue, % |
|
|
3.07% |
3.19% |
2.81% |
3.34% |
3.03% |
|
3.18% |
|
| Stryker shareholders |
