Sysco Financial Statements (SYY)
|
|
|
|
Report date
|
|
|
30.08.2021 |
26.08.2022 |
25.08.2023 |
28.08.2024 |
22.08.2025 |
|
29.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
51 298 |
68 636 |
76 325 |
78 844 |
81 370 |
|
83 567 |
|
Operating Income, bln rub |
|
|
1 447 |
2 346 |
3 039 |
3 202 |
3 088 |
|
2 999 |
|
EBITDA, bln rub |
? |
|
2 317 |
3 252 |
3 701 |
4 169 |
4 136 |
|
3 955 |
|
Net profit, bln rub |
? |
|
524.2 |
1 359 |
1 770 |
1 955 |
1 828 |
|
1 736 |
|
|
OCF, bln rub |
? |
|
1 904 |
1 791 |
2 868 |
2 989 |
2 687 |
|
2 833 |
|
CAPEX, bln rub |
? |
|
470.7 |
633.0 |
793.0 |
832.0 |
906.0 |
|
835.0 |
|
FCF, bln rub |
? |
|
1 433 |
1 158 |
2 075 |
2 157 |
1 781 |
|
1 998 |
|
Dividend payout, bln rub
|
|
|
917.6 |
959.0 |
996.0 |
1 008 |
1 000 |
|
1 026 |
|
|
Ordinary share dividend yield, %
|
|
|
|
|
|
|
|
|
0.00% |
|
Dividend payout ratio, %
|
|
|
175.0% |
70.6% |
56.3% |
51.6% |
54.7% |
|
59.1% |
|
|
OPEX, bln rub |
|
|
7 910 |
9 974 |
10 916 |
11 406 |
11 881 |
|
12 492 |
|
Cost of production, bln rub |
|
|
41 941 |
56 316 |
62 370 |
64 236 |
66 401 |
|
68 076 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
880.1 |
624.0 |
527.0 |
607.0 |
635.0 |
|
679.0 |
|
|
Assets, bln rub |
|
|
21 414 |
22 086 |
22 821 |
24 917 |
26 774 |
|
27 983 |
|
Net Assets, bln rub |
? |
|
1 553 |
1 382 |
2 009 |
1 860 |
1 830 |
|
2 297 |
|
Debt, bln rub |
|
|
11 820 |
11 390 |
11 166 |
12 945 |
14 494 |
|
15 528 |
|
Cash, bln rub |
|
|
3 007 |
867.1 |
745.0 |
696.0 |
1 071 |
|
1 900 |
|
Net debt, bln rub |
|
|
8 813 |
10 523 |
10 421 |
12 249 |
13 423 |
|
13 628 |
|
|
Ordinary share price, rub |
|
|
|
|
|
|
|
|
73.7 |
|
Number of ordinary shares, mln |
|
|
510.7 |
510.6 |
507.4 |
501.2 |
488.1 |
|
479.3 |
|
|
Market cap, bln rub |
|
|
0 |
0 |
0 |
0 |
0 |
|
35 333 |
|
EV, bln rub |
? |
|
8 813 |
10 523 |
10 421 |
12 249 |
13 423 |
|
48 961 |
|
Book value, bln rub |
|
|
-3 137 |
-4 113 |
-3 496 |
-4 481 |
-4 481 |
|
-3 944 |
|
|
EPS, rub |
? |
|
1.03 |
2.66 |
3.49 |
3.90 |
3.74 |
|
3.62 |
|
FCF/share, rub |
|
|
2.81 |
2.27 |
4.09 |
4.30 |
3.65 |
|
4.17 |
|
BV/share, rub |
|
|
-6.14 |
-8.05 |
-6.89 |
-8.94 |
-9.18 |
|
-8.23 |
|
|
EBITDA margin, % |
? |
|
4.52% |
4.74% |
4.85% |
5.29% |
5.08% |
|
4.73% |
|
Net margin, % |
? |
|
1.02% |
1.98% |
2.32% |
2.48% |
2.25% |
|
2.08% |
|
FCF yield, % |
? |
|
|
|
|
|
|
|
5.65% |
|
ROE, % |
? |
|
33.8% |
98.3% |
88.1% |
105.1% |
99.9% |
|
75.6% |
|
ROA, % |
? |
|
2.45% |
6.15% |
7.76% |
7.85% |
6.83% |
|
6.20% |
|
|
P/E |
? |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
20.4 |
|
P/FCF |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
17.7 |
|
P/S |
? |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.42 |
|
P/BV |
? |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
-8.96 |
|
EV/EBITDA |
? |
|
3.80 |
3.24 |
2.82 |
2.94 |
3.25 |
|
12.4 |
|
Debt/EBITDA |
|
|
3.80 |
3.24 |
2.82 |
2.94 |
3.25 |
|
3.45 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0.92% |
0.92% |
1.04% |
1.06% |
1.11% |
|
1.00% |
|
| Sysco shareholders |
