Molson Coors Financial Statements (TAP)
|
|
|
|
Report date
|
|
|
08.05.2025 |
05.08.2025 |
04.11.2025 |
18.02.2026 |
30.04.2026 |
|
30.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
2 304 |
3 201 |
2 974 |
2 662 |
2 351 |
|
11 188 |
|
Operating Income, bln rub |
|
|
186.3 |
583.6 |
-3 431 |
320.3 |
258.3 |
|
-2 269 |
|
EBITDA, bln rub |
? |
|
378.0 |
758.9 |
-3 249 |
501.4 |
444.0 |
|
-1 545 |
|
Net profit, bln rub |
? |
|
121.0 |
428.7 |
-2 928 |
238.3 |
151.3 |
|
-2 109 |
|
|
OCF, bln rub |
? |
|
-90.7 |
718.3 |
616.1 |
540.7 |
2.50 |
|
1 878 |
|
CAPEX, bln rub |
? |
|
237.3 |
163.3 |
133.1 |
182.9 |
231.7 |
|
711.0 |
|
FCF, bln rub |
? |
|
-328.0 |
555.0 |
483.0 |
357.8 |
-229.2 |
|
1 167 |
|
Dividend payout, bln rub
|
|
|
99.2 |
93.5 |
93.0 |
90.6 |
93.6 |
|
370.7 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
82.0% |
21.8% |
0.00% |
38.0% |
61.9% |
|
-17.6% |
|
|
OPEX, bln rub |
|
|
664.6 |
698.3 |
4 605 |
559.8 |
638.9 |
|
6 502 |
|
Cost of production, bln rub |
|
|
1 453 |
1 919 |
1 800 |
1 782 |
1 454 |
|
6 955 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
55.7 |
57.7 |
56.0 |
56.2 |
57.6 |
|
227.5 |
|
|
Assets, bln rub |
|
|
25 931 |
26 827 |
22 873 |
22 738 |
22 368 |
|
22 368 |
|
Net Assets, bln rub |
? |
|
13 090 |
13 441 |
10 325 |
10 230 |
10 056 |
|
10 056 |
|
Debt, bln rub |
|
|
6 238 |
6 319 |
6 292 |
6 300 |
6 272 |
|
6 272 |
|
Cash, bln rub |
|
|
412.7 |
613.8 |
950.2 |
896.5 |
382.6 |
|
382.6 |
|
Net debt, bln rub |
|
|
5 825 |
5 706 |
5 342 |
5 403 |
5 889 |
|
5 889 |
|
|
Ordinary share price, rub |
|
|
60.9 |
48.1 |
45.3 |
46.7 |
43.1 |
|
39.1 |
|
Number of ordinary shares, mln |
|
|
203.0 |
200.5 |
197.9 |
195.1 |
188.9 |
|
188.9 |
|
|
Market cap, bln rub |
|
|
12 357 |
9 642 |
8 955 |
9 107 |
8 134 |
|
7 377 |
|
EV, bln rub |
? |
|
18 182 |
15 348 |
14 297 |
14 510 |
14 023 |
|
13 266 |
|
Book value, bln rub |
|
|
-4 697 |
-4 546 |
-3 633 |
-3 706 |
-3 770 |
|
-3 770 |
|
|
EPS, rub |
? |
|
0.60 |
2.14 |
-14.8 |
1.22 |
0.80 |
|
-11.2 |
|
FCF/share, rub |
|
|
-1.62 |
2.77 |
2.44 |
1.83 |
-1.21 |
|
6.18 |
|
BV/share, rub |
|
|
-23.1 |
-22.7 |
-18.4 |
-19.0 |
-20.0 |
|
-20.0 |
|
|
EBITDA margin, % |
? |
|
16.4% |
23.7% |
-109.3% |
18.8% |
18.9% |
|
-13.8% |
|
Net margin, % |
? |
|
5.25% |
13.4% |
-98.5% |
8.95% |
6.44% |
|
-18.9% |
|
FCF yield, % |
? |
|
8.88% |
9.96% |
12.2% |
11.7% |
14.3% |
|
15.8% |
|
ROE, % |
? |
|
7.91% |
7.72% |
-20.2% |
-20.9% |
-21.0% |
|
-21.0% |
|
ROA, % |
? |
|
3.99% |
3.87% |
-9.14% |
-9.41% |
-9.43% |
|
-9.43% |
|
|
P/E |
? |
|
11.9 |
9.30 |
-4.28 |
-4.26 |
-3.86 |
|
-3.50 |
|
P/FCF |
|
|
11.3 |
10.0 |
8.19 |
8.53 |
6.97 |
|
6.32 |
|
P/S |
? |
|
1.09 |
0.85 |
0.80 |
0.82 |
0.73 |
|
0.66 |
|
P/BV |
? |
|
-2.63 |
-2.12 |
-2.46 |
-2.46 |
-2.16 |
|
-1.96 |
|
EV/EBITDA |
? |
|
7.44 |
6.30 |
-9.49 |
-9.01 |
-9.08 |
|
-8.59 |
|
Debt/EBITDA |
|
|
2.38 |
2.34 |
-3.54 |
-3.35 |
-3.81 |
|
-3.81 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
10.3% |
5.10% |
4.48% |
6.87% |
9.85% |
|
6.36% |
|
| Molson Coors shareholders |
