Stocks
Morgan Stanley Financial Statements (MS) |
||||||||||
| Morgan Stanleysmart-lab.ru | % | 2020 | 2020 | 2021 | 2022 | 2023 | LTM ? | |||
|---|---|---|---|---|---|---|---|---|---|---|
| Report date | 31.12.2020 | 26.02.2021 | 24.02.2022 | 24.02.2023 | 22.02.2024 | 03.05.2024 | ||||
| Currency | USD | USD | USD | USD | USD | USD | ||||
| Financial report URL | ||||||||||
| Revenue, bln rub | ? | 45 269 | 45 269 | 56 414 | 50 210 | 50 667 | 77 056 | |||
| Operating Income, bln rub | 18 084 | 11 691 | 16 331 | 10 911 | 11 670 | 15 694 | ||||
| EBITDA, bln rub | ? | 21 853 | 13 739 | 19 114 | 13 450 | 15 926 | 4 490 | |||
| Net profit, bln rub | ? | 10 996 | 10 996 | 15 034 | 11 029 | 9 087 | 10 749 | |||
| OCF, bln rub | ? | -25 231 | -25 231 | 33 971 | -6 397 | -33 536 | -5 137 | |||
| CAPEX, bln rub | ? | 1 444 | 1 444 | 2 308 | 3 078 | 3 412 | 2 658 | |||
| FCF, bln rub | ? | -26 675 | -26 675 | 31 663 | -9 475 | -36 948 | -7 795 | |||
| Dividend payout, bln rub | 2 739 | 2 739 | 4 171 | 5 401 | 5 763 | 4 474 | ||||
| Ordinary share dividend yield, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||
| Dividend payout ratio, % | 24.9% | 24.9% | 27.7% | 49.0% | 63.4% | 41.6% | ||||
| OPEX, bln rub | 0.000 | 33 578 | 40 083 | 39 299 | 38 997 | 25 298 | ||||
| Cost of production, bln rub | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 14 926 | ||||
| R&D, bln rub | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | ||||
| Interest expenses, bln rub | 3 849 | 3 849 | 1 366 | 12 268 | 42 051 | 34 623 | ||||
| Assets, bln rub | 1 115 862 | 1 115 862 | 1 188 140 | 1 180 231 | 1 193 693 | 1 228 503 | ||||
| Net Assets, bln rub | ? | 101 781 | 101 781 | 105 441 | 100 141 | 99 038 | 99 198 | |||
| Debt, bln rub | 232 942 | 232 942 | 243 168 | 246 216 | 276 387 | 384 823 | ||||
| Cash, bln rub | 177 835 | 177 835 | 189 668 | 128 843 | 89 232 | 102 305 | ||||
| Net debt, bln rub | 55 107 | 55 107 | 53 500 | 117 373 | 187 155 | 282 518 | ||||
| Ordinary share price, rub | 68.5 | 68.5 | 98.2 | 85.0 | 93.3 | 73.4 | ||||
| Number of ordinary shares, mln | 1 603 | 1 603 | 1 785 | 1 691 | 1 628 | 1 601 | ||||
| Market cap, bln rub | 109 854 | 109 854 | 175 216 | 143 769 | 151 811 | 117 529 | ||||
| EV, bln rub | ? | 164 961 | 164 961 | 228 716 | 261 142 | 338 966 | 400 047 | |||
| Book value, bln rub | 85 166 | 85 166 | 80 248 | 75 871 | 75 276 | 75 562 | ||||
| EPS, rub | ? | 6.86 | 6.86 | 8.42 | 6.52 | 5.58 | 6.71 | |||
| FCF/share, rub | -16.6 | -16.6 | 17.7 | -5.60 | -22.7 | -4.87 | ||||
| BV/share, rub | 53.1 | 53.1 | 45.0 | 44.9 | 46.2 | 47.2 | ||||
| EBITDA margin, % | ? | 48.3% | 30.3% | 33.9% | 26.8% | 31.4% | 5.83% | |||
| Net margin, % | ? | 24.3% | 24.3% | 26.6% | 22.0% | 17.9% | 13.9% | |||
| FCF yield, % | ? | -24.3% | -24.3% | 18.1% | -6.59% | -24.3% | -6.63% | |||
| ROE, % | ? | 10.8% | 10.8% | 14.3% | 11.0% | 9.18% | 10.8% | |||
| ROA, % | ? | 0.99% | 0.99% | 1.27% | 0.93% | 0.76% | 0.87% | |||
| P/E | ? | 9.99 | 9.99 | 11.7 | 13.0 | 16.7 | 10.9 | |||
| P/FCF | -4.12 | -4.12 | 5.53 | -15.2 | -4.11 | -15.1 | ||||
| P/S | ? | 2.43 | 2.43 | 3.11 | 2.86 | 3.00 | 1.53 | |||
| P/BV | ? | 1.29 | 1.29 | 2.18 | 1.89 | 2.02 | 1.56 | |||
| EV/EBITDA | ? | 7.55 | 12.0 | 12.0 | 19.4 | 21.3 | 89.1 | |||
| Debt/EBITDA | 2.52 | 4.01 | 2.80 | 8.73 | 11.8 | 62.9 | ||||
| R&D/CAPEX, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0 | ||||
| CAPEX/Revenue, % | 3.19% | 3.19% | 4.09% | 6.13% | 6.73% | 3.45% | ||||
| Morgan Stanley shareholders | ||||||||||
