Western Digital Financial Statements (WDC)
|
|
|
|
Report date
|
|
|
27.08.2021 |
25.08.2022 |
22.08.2023 |
20.08.2024 |
14.08.2025 |
|
30.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
16 922 |
18 793 |
6 255 |
6 317 |
9 520 |
|
11 777 |
|
Operating Income, bln rub |
|
|
1 220 |
2 391 |
-548.0 |
-403.0 |
2 334 |
|
3 625 |
|
EBITDA, bln rub |
? |
|
2 465 |
3 404 |
289.0 |
243.0 |
1 938 |
|
5 331 |
|
Net profit, bln rub |
? |
|
821.0 |
1 546 |
-1 684 |
-798.0 |
1 861 |
|
6 486 |
|
|
OCF, bln rub |
? |
|
1 898 |
1 880 |
-408.0 |
-294.0 |
1 691 |
|
3 286 |
|
CAPEX, bln rub |
? |
|
1 003 |
1 107 |
807.0 |
487.0 |
407.0 |
|
381.0 |
|
FCF, bln rub |
? |
|
895.0 |
773.0 |
-1 215 |
-781.0 |
1 284 |
|
2 905 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
44.0 |
|
174.0 |
|
|
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% |
2.36% |
|
2.68% |
|
|
OPEX, bln rub |
|
|
3 301 |
3 483 |
1 939 |
2 176 |
1 358 |
|
1 725 |
|
Cost of production, bln rub |
|
|
12 401 |
12 919 |
4 864 |
4 544 |
5 828 |
|
6 427 |
|
R&D, bln rub |
|
|
2 243 |
2 323 |
986.0 |
950.0 |
994.0 |
|
1 139 |
|
Interest expenses, bln rub |
|
|
326.0 |
304.0 |
310.0 |
414.0 |
357.0 |
|
225.0 |
|
|
Assets, bln rub |
|
|
26 132 |
26 259 |
24 546 |
24 188 |
14 002 |
|
15 045 |
|
Net Assets, bln rub |
? |
|
10 721 |
12 221 |
10 964 |
10 818 |
5 311 |
|
9 680 |
|
Debt, bln rub |
|
|
8 725 |
7 616 |
8 474 |
7 824 |
5 081 |
|
1 724 |
|
Cash, bln rub |
|
|
3 370 |
2 327 |
2 023 |
1 551 |
2 468 |
|
3 237 |
|
Net debt, bln rub |
|
|
5 355 |
5 289 |
6 451 |
6 273 |
2 613 |
|
-1 513 |
|
|
Ordinary share price, rub |
|
|
53.1 |
32.8 |
28.7 |
57.3 |
63.3 |
|
459.6 |
|
Number of ordinary shares, mln |
|
|
305.0 |
312.0 |
318.0 |
326.0 |
347.0 |
|
345.0 |
|
|
Market cap, bln rub |
|
|
16 180 |
10 237 |
9 114 |
18 664 |
21 962 |
|
158 569 |
|
EV, bln rub |
? |
|
21 535 |
15 526 |
15 565 |
24 937 |
24 575 |
|
157 056 |
|
Book value, bln rub |
|
|
213 |
1 967 |
847 |
6 427 |
992 |
|
5 359 |
|
|
EPS, rub |
? |
|
2.69 |
4.96 |
-5.30 |
-2.45 |
5.36 |
|
18.8 |
|
FCF/share, rub |
|
|
2.93 |
2.48 |
-3.82 |
-2.40 |
3.70 |
|
8.42 |
|
BV/share, rub |
|
|
0.70 |
6.30 |
2.66 |
19.7 |
2.86 |
|
15.5 |
|
|
EBITDA margin, % |
? |
|
14.6% |
18.1% |
4.62% |
3.85% |
20.4% |
|
45.3% |
|
Net margin, % |
? |
|
4.85% |
8.23% |
-26.9% |
-12.6% |
19.5% |
|
55.1% |
|
FCF yield, % |
? |
|
5.53% |
7.55% |
-13.3% |
-4.18% |
5.85% |
|
1.83% |
|
ROE, % |
? |
|
7.66% |
12.7% |
-15.4% |
-7.38% |
35.0% |
|
67.0% |
|
ROA, % |
? |
|
3.14% |
5.89% |
-6.86% |
-3.30% |
13.3% |
|
43.1% |
|
|
P/E |
? |
|
19.7 |
6.62 |
-5.41 |
-23.4 |
11.8 |
|
24.4 |
|
P/FCF |
|
|
18.1 |
13.2 |
-7.50 |
-23.9 |
17.1 |
|
54.6 |
|
P/S |
? |
|
0.96 |
0.54 |
1.46 |
2.95 |
2.31 |
|
13.5 |
|
P/BV |
? |
|
76.0 |
5.20 |
10.8 |
2.90 |
22.1 |
|
29.6 |
|
EV/EBITDA |
? |
|
8.74 |
4.56 |
53.9 |
102.6 |
12.7 |
|
29.5 |
|
Debt/EBITDA |
|
|
2.17 |
1.55 |
22.3 |
25.8 |
1.35 |
|
-0.28 |
|
|
R&D/CAPEX, % |
|
|
223.6% |
209.8% |
122.2% |
195.1% |
244.2% |
|
299.0% |
|
|
CAPEX/Revenue, % |
|
|
5.93% |
5.89% |
12.9% |
7.71% |
4.28% |
|
3.24% |
|
| Western Digital shareholders |
