TransDigm Financial Statements (TDG)
|
|
|
|
Report date
|
|
|
28.01.2022 |
10.11.2022 |
09.11.2023 |
07.11.2024 |
12.11.2025 |
|
05.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
4 798 |
5 429 |
6 585 |
7 940 |
8 831 |
|
9 503 |
|
Operating Income, bln rub |
|
|
1 691 |
2 215 |
2 923 |
3 531 |
4 165 |
|
4 420 |
|
EBITDA, bln rub |
? |
|
1 842 |
2 456 |
3 148 |
3 813 |
4 568 |
|
4 778 |
|
Net profit, bln rub |
? |
|
680.0 |
866.0 |
1 298 |
1 714 |
2 074 |
|
2 023 |
|
|
OCF, bln rub |
? |
|
913.0 |
948.0 |
1 375 |
2 045 |
2 038 |
|
2 105 |
|
CAPEX, bln rub |
? |
|
105.0 |
119.0 |
139.0 |
165.0 |
222.0 |
|
255.0 |
|
FCF, bln rub |
? |
|
808.0 |
829.0 |
1 236 |
1 880 |
1 816 |
|
1 850 |
|
Dividend payout, bln rub
|
|
|
73.0 |
1 091 |
38.0 |
2 038 |
9 629 |
|
5 292 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
10.7% |
126.0% |
2.93% |
118.9% |
464.3% |
|
261.6% |
|
|
OPEX, bln rub |
|
|
822.0 |
884.0 |
919.0 |
1 141 |
1 146 |
|
1 189 |
|
Cost of production, bln rub |
|
|
2 285 |
2 330 |
2 743 |
3 268 |
3 520 |
|
3 894 |
|
R&D, bln rub |
|
|
105.6 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
1 059 |
1 078 |
1 220 |
1 344 |
1 572 |
|
1 776 |
|
|
Assets, bln rub |
|
|
19 315 |
18 107 |
19 970 |
25 586 |
22 909 |
|
25 442 |
|
Net Assets, bln rub |
? |
|
-2 916 |
-3 773 |
-1 984 |
-6 290 |
-9 686 |
|
-9 402 |
|
Debt, bln rub |
|
|
20 018 |
19 813 |
19 766 |
24 899 |
30 030 |
|
32 003 |
|
Cash, bln rub |
|
|
4 787 |
3 001 |
3 472 |
6 261 |
2 808 |
|
3 884 |
|
Net debt, bln rub |
|
|
15 231 |
16 812 |
16 294 |
18 638 |
27 222 |
|
28 119 |
|
|
Ordinary share price, rub |
|
|
624.6 |
524.8 |
843.1 |
1 427 |
1 318 |
|
1 179 |
|
Number of ordinary shares, mln |
|
|
58.4 |
58.2 |
57.2 |
57.8 |
58.2 |
|
58.2 |
|
|
Market cap, bln rub |
|
|
36 475 |
30 545 |
48 227 |
82 488 |
76 709 |
|
68 606 |
|
EV, bln rub |
? |
|
51 706 |
47 357 |
64 521 |
101 126 |
103 931 |
|
96 725 |
|
Book value, bln rub |
|
|
-14 275 |
-15 164 |
-13 719 |
-20 155 |
-23 752 |
|
-24 284 |
|
|
EPS, rub |
? |
|
11.6 |
14.9 |
22.7 |
29.7 |
35.6 |
|
34.8 |
|
FCF/share, rub |
|
|
13.8 |
14.2 |
21.6 |
32.5 |
31.2 |
|
31.8 |
|
BV/share, rub |
|
|
-244.4 |
-260.5 |
-239.8 |
-348.7 |
-408.1 |
|
-417.3 |
|
|
EBITDA margin, % |
? |
|
38.4% |
45.2% |
47.8% |
48.0% |
51.7% |
|
50.3% |
|
Net margin, % |
? |
|
14.2% |
16.0% |
19.7% |
21.6% |
23.5% |
|
21.3% |
|
FCF yield, % |
? |
|
2.22% |
2.71% |
2.56% |
2.28% |
2.37% |
|
2.70% |
|
ROE, % |
? |
|
-23.3% |
-23.0% |
-65.4% |
-27.2% |
-21.4% |
|
-21.5% |
|
ROA, % |
? |
|
3.52% |
4.78% |
6.50% |
6.70% |
9.05% |
|
7.95% |
|
|
P/E |
? |
|
53.6 |
35.3 |
37.2 |
48.1 |
37.0 |
|
33.9 |
|
P/FCF |
|
|
45.1 |
36.8 |
39.0 |
43.9 |
42.2 |
|
37.1 |
|
P/S |
? |
|
7.60 |
5.63 |
7.32 |
10.4 |
8.69 |
|
7.22 |
|
P/BV |
? |
|
-2.56 |
-2.01 |
-3.52 |
-4.09 |
-3.23 |
|
-2.83 |
|
EV/EBITDA |
? |
|
28.1 |
19.3 |
20.5 |
26.5 |
22.8 |
|
20.2 |
|
Debt/EBITDA |
|
|
8.27 |
6.85 |
5.18 |
4.89 |
5.96 |
|
5.89 |
|
|
R&D/CAPEX, % |
|
|
100.6% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
2.19% |
2.19% |
2.11% |
2.08% |
2.51% |
|
2.68% |
|
| TransDigm shareholders |
