Xylem Financial Statements (XYL)
|
|
|
|
Report date
|
|
|
25.02.2022 |
24.02.2023 |
28.02.2024 |
03.03.2025 |
25.02.2026 |
|
28.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
5 195 |
5 522 |
7 364 |
8 562 |
9 035 |
|
9 091 |
|
Operating Income, bln rub |
|
|
585.0 |
622.0 |
652.0 |
1 009 |
1 223 |
|
1 236 |
|
EBITDA, bln rub |
? |
|
832.0 |
726.0 |
1 120 |
1 693 |
1 785 |
|
1 802 |
|
Net profit, bln rub |
? |
|
427.0 |
355.0 |
609.0 |
890.0 |
957.0 |
|
973.0 |
|
|
OCF, bln rub |
? |
|
538.0 |
596.0 |
837.0 |
1 263 |
1 241 |
|
1 316 |
|
CAPEX, bln rub |
? |
|
208.0 |
208.0 |
271.0 |
321.0 |
331.0 |
|
350.0 |
|
FCF, bln rub |
? |
|
330.0 |
388.0 |
566.0 |
942.0 |
910.0 |
|
966.0 |
|
Dividend payout, bln rub
|
|
|
203.0 |
217.0 |
299.0 |
350.0 |
391.0 |
|
399.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
47.5% |
61.1% |
49.1% |
39.3% |
40.9% |
|
41.0% |
|
|
OPEX, bln rub |
|
|
1 390 |
1 462 |
2 065 |
2 203 |
2 252 |
|
2 274 |
|
Cost of production, bln rub |
|
|
3 220 |
3 438 |
4 647 |
5 350 |
5 560 |
|
5 581 |
|
R&D, bln rub |
|
|
204.0 |
206.0 |
232.0 |
230.0 |
226.0 |
|
226.0 |
|
Interest expenses, bln rub |
|
|
76.0 |
50.0 |
49.0 |
44.0 |
29.0 |
|
25.0 |
|
|
Assets, bln rub |
|
|
8 276 |
7 952 |
16 112 |
16 493 |
17 634 |
|
16 954 |
|
Net Assets, bln rub |
? |
|
3 218 |
3 494 |
10 166 |
10 642 |
11 480 |
|
10 972 |
|
Debt, bln rub |
|
|
2 509 |
1 949 |
2 390 |
2 125 |
1 942 |
|
1 938 |
|
Cash, bln rub |
|
|
1 349 |
944.0 |
1 019 |
1 121 |
1 479 |
|
808.0 |
|
Net debt, bln rub |
|
|
1 160 |
1 005 |
1 371 |
1 004 |
463.0 |
|
1 130 |
|
|
Ordinary share price, rub |
|
|
119.9 |
|
|
116.0 |
136.2 |
|
109.8 |
|
Number of ordinary shares, mln |
|
|
180.2 |
180.2 |
217.0 |
242.6 |
243.4 |
|
242.8 |
|
|
Market cap, bln rub |
|
|
21 615 |
0 |
0 |
28 146 |
33 146 |
|
26 655 |
|
EV, bln rub |
? |
|
22 775 |
1 005 |
1 371 |
29 150 |
33 609 |
|
27 785 |
|
Book value, bln rub |
|
|
-590 |
-155 |
50 |
283 |
876 |
|
467 |
|
|
EPS, rub |
? |
|
2.37 |
1.97 |
2.81 |
3.67 |
3.93 |
|
4.01 |
|
FCF/share, rub |
|
|
1.83 |
2.15 |
2.61 |
3.88 |
3.74 |
|
3.98 |
|
BV/share, rub |
|
|
-3.27 |
-0.86 |
0.23 |
1.17 |
3.60 |
|
1.92 |
|
|
EBITDA margin, % |
? |
|
16.0% |
13.1% |
15.2% |
19.8% |
19.8% |
|
19.8% |
|
Net margin, % |
? |
|
8.22% |
6.43% |
8.27% |
10.4% |
10.6% |
|
10.7% |
|
FCF yield, % |
? |
|
1.53% |
|
|
3.35% |
2.75% |
|
3.62% |
|
ROE, % |
? |
|
13.3% |
10.2% |
5.99% |
8.36% |
8.34% |
|
8.87% |
|
ROA, % |
? |
|
5.16% |
4.46% |
3.78% |
5.40% |
5.43% |
|
5.74% |
|
|
P/E |
? |
|
50.6 |
0.00 |
0.00 |
31.6 |
34.6 |
|
27.4 |
|
P/FCF |
|
|
65.5 |
0.00 |
0.00 |
29.9 |
36.4 |
|
27.6 |
|
P/S |
? |
|
4.16 |
0.00 |
0.00 |
3.29 |
3.67 |
|
2.93 |
|
P/BV |
? |
|
-36.6 |
0.00 |
0.00 |
99.5 |
37.8 |
|
57.1 |
|
EV/EBITDA |
? |
|
27.4 |
1.38 |
1.22 |
17.2 |
18.8 |
|
15.4 |
|
Debt/EBITDA |
|
|
1.39 |
1.38 |
1.22 |
0.59 |
0.26 |
|
0.63 |
|
|
R&D/CAPEX, % |
|
|
98.1% |
99.0% |
85.6% |
71.7% |
68.3% |
|
64.6% |
|
|
CAPEX/Revenue, % |
|
|
4.00% |
3.77% |
3.68% |
3.75% |
3.66% |
|
3.85% |
|
| Xylem shareholders |
