МТС (MTSS): МСФО динамика по годам — фундаментальный анализ
*Все данные указаны в млрд руб.
| 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|---|---|---|---|
|
Выручка
[?]
|
378.24 +8.51% |
398.44 +5.34% |
410.68 +3.07% |
426.64 +3.89% |
435.69 +2.12% |
417.92 -4.08% |
451.47 +8.03% |
476.11 +5.46% |
494.926 +3.95% |
|
Активы
[?]
|
454.98 -7.2% |
478.22 +5.11% |
599.3 +25.32% |
653.38 +9.02% |
544.47 -16.67% |
551.07 +1.21% |
915.99 +66.22% |
823.91 -10.05% |
919.203 +11.57% |
|
Оборотные активы
[?]
|
92.36 -24.76% |
108.74 +17.73% |
141.05 +29.71% |
159.02 +12.74% |
90.99 -42.78% |
146.03 +60.49% |
268.93 +84.16% |
194.59 -27.64% |
262.35 +34.82% |
|
Внеоборотные активы
[?]
|
362.62 -1.34% |
369.48 +1.89% |
458.25 +24.03% |
494.36 +7.88% |
453.48 -8.27% |
405.04 -10.68% |
647.06 +59.75% |
629.32 -2.74% |
655.84 +4.21% |
|
Капитал
[?]
|
113.99 -0.2% |
156.6 +37.38% |
178.62 +14.06% |
168.37 -5.74% |
143.95 -14.5% |
124.21 -13.71% |
77.57 -37.55% |
36.39 -53.09% |
32.69 -10.17% |
|
Чистая прибыль
[?]
|
30.61 -33.37% |
80.79 +163.93% |
51.5 -36.25% |
47.4 -7.96% |
48.45 +2.22% |
56.59 +16.8% |
7.83 -86.16% |
55.1 +603.7% |
62.073 +12.66% |
|
EPS, руб
[?]
|
14.81 -33.38% |
39.1 +164.01% |
24.92 -36.27% |
22.94 -7.95% |
24.24 +5.67% |
28.32 +16.83% |
3.92 -86.16% |
27.57 +603.32% |
34.88 +26.51% |
|
Свободный денежный поток (FCF)
[?]
|
44.34 +8.78% |
77.8 +75.46% |
67.05 -13.82% |
37.55 -44% |
44.42 +18.3% |
68.21 +53.56% |
62.38 -8.55% |
14.92 -76.08% |
61.6 +312.87% |
|
Обязательства
[?]
|
340.99 -9.33% |
321.62 -5.68% |
420.68 +30.8% |
485.01 +15.29% |
400.52 -17.42% |
426.87 +6.58% |
838.43 +96.41% |
787.52 -6.07% |
886.513 +12.57% |
|
Текущие обязательства
|
113.41 -0.55% |
101.5 -10.5% |
139.38 +37.32% |
157.91 +13.29% |
127.55 -19.23% |
156.67 +22.83% |
295.47 +88.59% |
348.46 +17.93% |
328.614 -5.7% |
|
Долгосрочные обязательства
|
227.58 -13.15% |
220.12 -3.28% |
281.3 +27.79% |
327.1 +16.28% |
272.98 -16.55% |
270.19 -1.02% |
542.96 +100.95% |
439.06 -19.14% |
557.899 +27.07% |
|
Наличность
|
26.05 -57.96% |
45.25 +73.7% |
71.35 +57.68% |
83.3 +16.75% |
27.13 -67.43% |
81.49 +200.37% |
189.81 +132.92% |
117.62 -38.03% |
85.4 -27.39% |
|
Чистый долг
[?]
|
205.85 -5.06% |
171.88 -16.5% |
218.61 +27.19% |
262.57 +20.11% |
257.19 -2.05% |
222.08 -13.65% |
338.88 +52.59% |
381.01 +12.43% |
394.592 +3.56% |
|
Капитальный затраты (CAPEX)
[?]
|
87.78 +20.58% |
81.58 -7.06% |
91.93 +12.69% |
106.54 +15.89% |
86.15 -19.14% |
76.43 -11.28% |
92.01 +20.38% |
91.74 -0.29% |
96.9 +5.62% |
|
Операционные расходы
[?]
|
175.59 +4.99% |
189.61 +7.98% |
169.78 -10.46% |
169.3 -0.28% |
175.63 +3.74% |
163.08 -7.15% |
174.25 +6.85% |
180.01 +3.31% |
-100% |
|
EBITDA
[?]
|
168.43 +17.85% |
185.44 +10.1% |
153.35 -17.3% |
175.31 +14.32% |
175.09 -0.13% |
172.33 -1.58% |
220.25 +27.81% |
217.39 -1.3% |
215.2 -1.01% |
|
Амортизация
[?]
|
67.91 +6.23% |
73.25 +7.86% |
75.02 +2.42% |
82.47 +9.93% |
83.26 +0.96% |
79.91 -4.02% |
104.59 +30.88% |
106.95 +2.26% |
-100% |
|
Дивидендная доходность
[?]
|
1.78% |
8.48% +376.4% |
10.63% +25.35% |
10.88% +2.35% |
10.13% -6.89% |
9.07% -10.46% |
10.25% +13.01% |
-100% |
|
|
Payout Ratio
[?]
|
99.3% +51.83% |
50.7% -48.94% |
99.52% +96.29% |
109.72% +10.25% |
107.24% -2.26% |
91.81% -14.39% |
663.41% +622.59% |
103.95% -84.33% |
-100% |
|
Капитализация
[?]
|
507.78 +34.15% |
676.85 +33.3% |
354.8 -47.58% |
435.81 +22.83% |
513.88 +17.91% |
551.95 +7.41% |
475.32 -13.88% |
641.98 +35.06% |
636.68 -0.83% |
|
EV
[?]
|
508.34 +34.29% |
678.38 +33.45% |
534.04 -21.28% |
748.48 +40.15% |
796.05 +6.36% |
813.77 +2.23% |
760.21 -6.58% |
944.63 +24.26% |
978.6 +3.6% |
|
ROE
[?]
|
27.65% -32.95% |
52.98% +91.61% |
30.5% -42.43% |
29.61% -2.92% |
34.8% +17.53% |
47.11% +35.37% |
12% -74.53% |
166.62% +1288.5% |
170.56% +2.36% |
|
ROA
[?]
|
6.73% -28.18% |
16.89% +150.97% |
8.59% -49.14% |
7.26% -15.48% |
8.9% +22.59% |
10.27% +15.39% |
0.86% -91.63% |
6.69% +677.91% |
7.12% +6.43% |
|
ROS
[?]
|
26.57% +17.26% |
28.16% +5.98% |
19.07% -32.28% |
21.76% +14.11% |
21.08% -3.13% |
22.11% +4.89% |
25.62% +15.88% |
23.2% -9.45% |
12.54% -45.95% |
|
Рентаб EBITDA
[?]
|
44.53% +8.61% |
46.54% +4.51% |
37.34% -19.77% |
41.09% +10.04% |
40.19% -2.19% |
41.23% +2.59% |
48.79% +18.34% |
45.66% -6.42% |
43.5% -4.73% |
|
P/E
[?]
|
16.59 +102.81% |
8.38 -49.49% |
6.89 -17.78% |
9.19 +33.38% |
10.61 +15.45% |
9.75 -8.11% |
60.69 +522.46% |
11.65 -80.8% |
10.26 -11.93% |
|
P/B
[?]
|
4.59 +35.8% |
4.44 -3.27% |
2.1 -52.7% |
2.72 +29.52% |
3.69 +35.66% |
4.59 +24.39% |
7.28 +58.61% |
19.41 +166.62% |
19.48 +0.36% |
|
P/S
[?]
|
1.34 +24.07% |
1.7 +26.87% |
0.86 -49.41% |
1.02 +18.6% |
1.18 +15.69% |
1.32 +11.86% |
1.05 -20.45% |
1.35 +28.57% |
1.29 -4.44% |
|
EV/EBITDA
[?]
|
4.24 +2.17% |
4.58 +8.02% |
3.74 -18.34% |
3.98 +6.42% |
4.4 +10.55% |
4.49 +2.05% |
3.7 -17.59% |
4.71 +27.3% |
4.55 -3.4% |
|
Долг/EBITDA
[?]
|
1.38 -29.23% |
1.17 -15.22% |
1.89 +61.54% |
1.97 +4.23% |
1.62 -17.77% |
1.76 +8.64% |
2.4 +36.36% |
2.29 -4.58% |
1.6 -30.13% |
|
Число акций обык, млрд
|
2.066 +0% |
2.066 +0% |
2.066 +0% |
2.066 +0% |
1.998 -3.29% |
1.998 +0% |
1.998 +0% |
1.998 +0% |
1.924 -3.7% |
|
Ссылка на отчет
|
отчёт за 2020 | ||||||||
Акт. абоненты, млн чел |
101 -4.81% |
105.3 +4.26% |
104.1 -1.14% |
107.8 +3.55% |
109.9 +1.95% |
106.5 -3.09% |
105.3 -1.13% |
104.7 -0.57% |
86.3 -17.57% |
Подробные данные МСФО с графиком изменения на:
График размера капитала и капитализации по годам
График чистой прибыли по годам
Полная таблица изменения чистой прибыли »
График размера собственного капитала по годам
Полная таблица изменения собственного капитала »
График показателя EPS (прибыли на одну акцию) по годам
График коэффициента P/BV по годам
Полная таблица изменения мультипликаторов »
График ROE на капитал по годам
Полная таблица изменения мультипликаторов »
График ROA на активы по годам
Не является индивидуальной инвестиционной рекомендаций! Информация носит ознакомительный характер.
Мы не гарантируем достоверность и полноту данных. Мы не несём ответственность за убытки от использования представленной информации.
Возможны опечатки и ошибки.
Мы не гарантируем достоверность и полноту данных. Мы не несём ответственность за убытки от использования представленной информации.
Возможны опечатки и ошибки.