The Container Store Group Financial Statements (TCS)
|
|
|
|
Report date
|
|
|
17.06.2020 |
03.06.2021 |
02.06.2022 |
26.05.2023 |
28.05.2024 |
|
30.10.2024 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
916.0 |
990.1 |
1 094 |
1 047 |
847.8 |
|
799.4 |
|
Operating Income, bln rub |
|
|
42.7 |
99.0 |
125.5 |
70.2 |
-104.7 |
|
-23.0 |
|
EBITDA, bln rub |
? |
|
81.4 |
132.8 |
159.7 |
-88.7 |
-60.4 |
|
-60.0 |
|
Net profit, bln rub |
? |
|
14.5 |
58.3 |
81.7 |
-158.9 |
-103.3 |
|
-98.6 |
|
|
OCF, bln rub |
? |
|
30.7 |
138.3 |
57.0 |
59.3 |
46.8 |
|
30.8 |
|
CAPEX, bln rub |
? |
|
33.6 |
17.2 |
33.4 |
64.2 |
39.9 |
|
33.1 |
|
FCF, bln rub |
? |
|
-2.87 |
121.1 |
23.6 |
-4.92 |
6.90 |
|
-2.33 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
OPEX, bln rub |
|
|
490.7 |
471.5 |
510.8 |
530.7 |
593.5 |
|
462.1 |
|
Cost of production, bln rub |
|
|
382.5 |
419.6 |
457.9 |
446.3 |
359.0 |
|
359.5 |
|
R&D, bln rub |
|
|
4.98 |
4.12 |
4.82 |
7.61 |
11.0 |
|
11.0 |
|
Interest expenses, bln rub |
|
|
21.5 |
17.3 |
12.8 |
16.2 |
20.7 |
|
22.0 |
|
|
Assets, bln rub |
|
|
1 167 |
1 078 |
1 198 |
985.2 |
936.4 |
|
969.2 |
|
Net Assets, bln rub |
? |
|
271.7 |
353.7 |
428.1 |
262.2 |
159.7 |
|
132.8 |
|
Debt, bln rub |
|
|
713.2 |
501.9 |
532.3 |
539.2 |
616.0 |
|
668.6 |
|
Cash, bln rub |
|
|
67.8 |
17.7 |
14.3 |
6.96 |
21.0 |
|
66.1 |
|
Net debt, bln rub |
|
|
645.5 |
484.2 |
518.1 |
532.2 |
595.0 |
|
602.5 |
|
|
Ordinary share price, rub |
|
|
47.7 |
246.3 |
121.8 |
51.5 |
17.1 |
|
2.65 |
|
Number of ordinary shares, mln |
|
|
3.25 |
3.24 |
3.30 |
3.30 |
3.30 |
|
3.32 |
|
|
Market cap, bln rub |
|
|
155 |
797 |
402 |
170 |
56 |
|
9 |
|
EV, bln rub |
? |
|
801 |
1 281 |
920 |
702 |
651 |
|
611 |
|
Book value, bln rub |
|
|
-154 |
-77 |
-18 |
17 |
13 |
|
-15 |
|
|
EPS, rub |
? |
|
4.45 |
18.0 |
24.8 |
-48.1 |
-31.3 |
|
-29.7 |
|
FCF/share, rub |
|
|
-0.88 |
37.4 |
7.16 |
-1.49 |
2.09 |
|
-0.70 |
|
BV/share, rub |
|
|
-47.3 |
-23.7 |
-5.46 |
5.29 |
4.01 |
|
-4.47 |
|
|
EBITDA margin, % |
? |
|
8.88% |
13.4% |
14.6% |
-8.47% |
-7.12% |
|
-7.51% |
|
Net margin, % |
? |
|
1.58% |
5.89% |
7.47% |
-15.2% |
-12.2% |
|
-12.3% |
|
FCF yield, % |
? |
|
-1.85% |
15.2% |
5.88% |
-2.89% |
12.2% |
|
-26.4% |
|
ROE, % |
? |
|
5.33% |
16.5% |
19.1% |
-60.6% |
-64.7% |
|
-74.3% |
|
ROA, % |
? |
|
1.24% |
5.40% |
6.82% |
-16.1% |
-11.0% |
|
-10.2% |
|
|
P/E |
? |
|
10.7 |
13.7 |
4.91 |
-1.07 |
-0.55 |
|
-0.09 |
|
P/FCF |
|
|
-54.1 |
6.58 |
17.0 |
-34.6 |
8.18 |
|
-3.78 |
|
P/S |
? |
|
0.17 |
0.80 |
0.37 |
0.16 |
0.07 |
|
0.01 |
|
P/BV |
? |
|
-1.01 |
-10.4 |
-22.3 |
9.73 |
4.26 |
|
-0.59 |
|
EV/EBITDA |
? |
|
9.84 |
9.64 |
5.76 |
-7.92 |
-10.8 |
|
-10.2 |
|
Debt/EBITDA |
|
|
7.93 |
3.64 |
3.24 |
-6.00 |
-9.85 |
|
-10.0 |
|
|
R&D/CAPEX, % |
|
|
14.8% |
24.0% |
14.4% |
11.8% |
27.6% |
|
33.2% |
|
|
CAPEX/Revenue, % |
|
|
3.67% |
1.73% |
3.05% |
6.13% |
4.71% |
|
4.14% |
|
| The Container Store Group shareholders |
