Tapestry Financial Statements (TPR)
|
|
|
|
Report date
|
|
|
19.08.2021 |
18.08.2022 |
17.08.2023 |
15.08.2024 |
14.08.2025 |
|
05.02.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
5 746 |
6 685 |
6 661 |
6 671 |
7 011 |
|
7 515 |
|
Operating Income, bln rub |
|
|
968.0 |
1 176 |
1 172 |
1 140 |
415.0 |
|
714.8 |
|
EBITDA, bln rub |
? |
|
1 187 |
1 312 |
1 395 |
1 366 |
526.4 |
|
938.8 |
|
Net profit, bln rub |
? |
|
834.2 |
856.3 |
936.0 |
816.0 |
183.2 |
|
522.3 |
|
|
OCF, bln rub |
? |
|
1 324 |
853.2 |
975.2 |
1 256 |
1 217 |
|
1 785 |
|
CAPEX, bln rub |
? |
|
116.0 |
93.9 |
184.2 |
108.9 |
122.7 |
|
103.0 |
|
FCF, bln rub |
? |
|
1 208 |
759.3 |
791.0 |
1 147 |
1 094 |
|
1 682 |
|
Dividend payout, bln rub
|
|
|
0.000 |
264.4 |
283.3 |
321.4 |
299.3 |
|
310.1 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
|
|
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
30.9% |
30.3% |
39.4% |
163.4% |
|
59.4% |
|
|
OPEX, bln rub |
|
|
3 114 |
3 475 |
3 543 |
3 749 |
4 874 |
|
4 995 |
|
Cost of production, bln rub |
|
|
1 664 |
2 034 |
1 946 |
1 782 |
1 722 |
|
1 805 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
71.4 |
58.7 |
27.6 |
125.0 |
85.4 |
|
60.4 |
|
|
Assets, bln rub |
|
|
8 382 |
7 265 |
7 117 |
13 396 |
6 581 |
|
6 531 |
|
Net Assets, bln rub |
? |
|
3 259 |
2 286 |
2 278 |
2 897 |
857.8 |
|
551.2 |
|
Debt, bln rub |
|
|
3 436 |
3 261 |
3 292 |
8 765 |
3 899 |
|
5 177 |
|
Cash, bln rub |
|
|
2 016 |
953.2 |
741.5 |
7 204 |
1 120 |
|
1 078 |
|
Net debt, bln rub |
|
|
1 420 |
2 308 |
2 551 |
1 561 |
2 780 |
|
4 099 |
|
|
Ordinary share price, rub |
|
|
43.5 |
30.5 |
42.8 |
|
|
|
148.9 |
|
Number of ordinary shares, mln |
|
|
277.9 |
264.3 |
236.4 |
229.2 |
216.8 |
|
204.1 |
|
|
Market cap, bln rub |
|
|
12 083 |
8 066 |
10 118 |
0 |
0 |
|
30 380 |
|
EV, bln rub |
? |
|
13 503 |
10 375 |
12 668 |
1 561 |
2 780 |
|
34 480 |
|
Book value, bln rub |
|
|
589 |
-323 |
-310 |
339 |
-845 |
|
-1 134 |
|
|
EPS, rub |
? |
|
3.00 |
3.24 |
3.96 |
3.56 |
0.85 |
|
2.56 |
|
FCF/share, rub |
|
|
4.35 |
2.87 |
3.35 |
5.00 |
5.05 |
|
8.24 |
|
BV/share, rub |
|
|
2.12 |
-1.22 |
-1.31 |
1.48 |
-3.90 |
|
-5.55 |
|
|
EBITDA margin, % |
? |
|
20.7% |
19.6% |
20.9% |
20.5% |
7.51% |
|
12.5% |
|
Net margin, % |
? |
|
14.5% |
12.8% |
14.1% |
12.2% |
2.61% |
|
6.95% |
|
FCF yield, % |
? |
|
9.99% |
9.41% |
7.82% |
|
|
|
5.54% |
|
ROE, % |
? |
|
25.6% |
37.5% |
41.1% |
28.2% |
21.4% |
|
94.8% |
|
ROA, % |
? |
|
9.95% |
11.8% |
13.2% |
6.09% |
2.78% |
|
8.00% |
|
|
P/E |
? |
|
14.5 |
9.42 |
10.8 |
0.00 |
0.00 |
|
58.2 |
|
P/FCF |
|
|
10.0 |
10.6 |
12.8 |
0.00 |
0.00 |
|
18.1 |
|
P/S |
? |
|
2.10 |
1.21 |
1.52 |
0.00 |
0.00 |
|
4.04 |
|
P/BV |
? |
|
20.5 |
-25.0 |
-32.7 |
0.00 |
0.00 |
|
-26.8 |
|
EV/EBITDA |
? |
|
11.4 |
7.91 |
9.08 |
1.14 |
5.28 |
|
36.7 |
|
Debt/EBITDA |
|
|
1.20 |
1.76 |
1.83 |
1.14 |
5.28 |
|
4.37 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
2.02% |
1.40% |
2.77% |
1.63% |
1.75% |
|
1.37% |
|
| Tapestry shareholders |
