Tempur Sealy International Financial Statements (TPX)
|
|
|
|
Report date
|
|
|
31.12.2022 |
17.02.2023 |
16.02.2024 |
28.02.2025 |
27.02.2026 |
|
07.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
4 921 |
4 921 |
4 925 |
4 931 |
7 477 |
|
7 673 |
|
Operating Income, bln rub |
|
|
680.6 |
680.6 |
607.2 |
702.4 |
754.9 |
|
928.8 |
|
EBITDA, bln rub |
? |
|
804.8 |
807.3 |
739.3 |
793.1 |
998.4 |
|
1 116 |
|
Net profit, bln rub |
? |
|
455.7 |
455.7 |
368.1 |
384.3 |
384.1 |
|
521.4 |
|
|
OCF, bln rub |
? |
|
378.8 |
378.8 |
570.3 |
666.5 |
800.1 |
|
940.2 |
|
CAPEX, bln rub |
? |
|
306.5 |
306.5 |
185.4 |
97.3 |
166.9 |
|
203.4 |
|
FCF, bln rub |
? |
|
72.3 |
72.3 |
384.9 |
569.2 |
633.2 |
|
736.8 |
|
Dividend payout, bln rub
|
|
|
22.9 |
70.5 |
77.7 |
24.3 |
0.000 |
|
186.7 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
|
|
0.00% |
|
Dividend payout ratio, %
|
|
|
5.03% |
15.5% |
21.1% |
6.32% |
0.00% |
|
35.8% |
|
|
OPEX, bln rub |
|
|
1 390 |
1 369 |
1 525 |
1 505 |
2 434 |
|
2 446 |
|
Cost of production, bln rub |
|
|
2 872 |
2 872 |
2 797 |
2 723 |
4 293 |
|
4 294 |
|
R&D, bln rub |
|
|
0.000 |
29.2 |
30.6 |
30.8 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
103.0 |
103.0 |
129.9 |
125.0 |
267.9 |
|
266.6 |
|
|
Assets, bln rub |
|
|
4 360 |
4 360 |
4 554 |
5 980 |
11 614 |
|
11 540 |
|
Net Assets, bln rub |
? |
|
-22.1 |
-22.1 |
323.4 |
559.0 |
3 108 |
|
3 147 |
|
Debt, bln rub |
|
|
3 369 |
3 369 |
3 401 |
4 469 |
2 102 |
|
2 098 |
|
Cash, bln rub |
|
|
69.4 |
69.4 |
74.9 |
117.4 |
134.9 |
|
110.8 |
|
Net debt, bln rub |
|
|
3 300 |
3 300 |
3 326 |
4 351 |
1 967 |
|
1 987 |
|
|
Ordinary share price, rub |
|
|
34.3 |
34.3 |
51.0 |
56.7 |
|
|
65.8 |
|
Number of ordinary shares, mln |
|
|
174.9 |
174.9 |
172.2 |
173.6 |
206.0 |
|
210.3 |
|
|
Market cap, bln rub |
|
|
6 004 |
6 004 |
8 777 |
9 841 |
0 |
|
13 840 |
|
EV, bln rub |
? |
|
9 304 |
9 304 |
12 103 |
14 193 |
1 967 |
|
15 827 |
|
Book value, bln rub |
|
|
-1 800 |
-1 800 |
-1 475 |
-1 208 |
-4 097 |
|
-4 022 |
|
|
EPS, rub |
? |
|
2.61 |
2.61 |
2.14 |
2.21 |
1.86 |
|
2.48 |
|
FCF/share, rub |
|
|
0.41 |
0.41 |
2.24 |
3.28 |
3.07 |
|
3.50 |
|
BV/share, rub |
|
|
-10.3 |
-10.3 |
-8.56 |
-6.96 |
-19.9 |
|
-19.1 |
|
|
EBITDA margin, % |
? |
|
16.4% |
16.4% |
15.0% |
16.1% |
13.4% |
|
14.5% |
|
Net margin, % |
? |
|
9.26% |
9.26% |
7.47% |
7.79% |
5.14% |
|
6.79% |
|
FCF yield, % |
? |
|
1.20% |
1.20% |
4.39% |
5.78% |
|
|
5.32% |
|
ROE, % |
? |
|
-2 062% |
-2 062% |
113.8% |
68.7% |
12.4% |
|
16.6% |
|
ROA, % |
? |
|
10.5% |
10.5% |
8.08% |
6.43% |
3.31% |
|
4.52% |
|
|
P/E |
? |
|
13.2 |
13.2 |
23.8 |
25.6 |
0.00 |
|
26.5 |
|
P/FCF |
|
|
83.0 |
83.0 |
22.8 |
17.3 |
0.00 |
|
18.8 |
|
P/S |
? |
|
1.22 |
1.22 |
1.78 |
2.00 |
0.00 |
|
1.80 |
|
P/BV |
? |
|
-3.34 |
-3.34 |
-5.95 |
-8.15 |
0.00 |
|
-3.44 |
|
EV/EBITDA |
? |
|
11.6 |
11.5 |
16.4 |
17.9 |
1.97 |
|
14.2 |
|
Debt/EBITDA |
|
|
4.10 |
4.09 |
4.50 |
5.49 |
1.97 |
|
1.78 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
9.53% |
16.5% |
31.7% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
6.23% |
6.23% |
3.76% |
1.97% |
2.23% |
|
2.65% |
|
| Tempur Sealy International shareholders |
