Отчетность Cavco Industries, Inc.
Капитализация
Отчетность Годовая
Квартальная
|
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
|
|
0.273 |
0.2685 |
0.2519 |
0.2388 |
0.1889 |
0.2603 |
0.3307 |
0.2804 |
0.3499 |
0.5496 |
0.7134 |
0.7498 |
0.8987 |
1.3734 |
1.1734 |
1.7584 |
2.6 |
2.5 |
2.53 |
2.35 |
|
|
Выручка, млрд $
|
0.1381 |
0.1185 |
0.0955 |
0.0957 |
0.11 |
0.1289 |
0.1574 |
0.1895 |
0.1691 |
0.1419 |
0.1054 |
0.1156 |
0.172 |
0.443 |
0.452 |
0.533 |
0.567 |
0.712 |
0.774 |
0.871 |
0.963 |
1.062 |
1.108 |
2.17 |
2.17 |
2.14 |
|
|
Чистая прибыль, млрд $
|
0.0111 |
0.0069 |
-0.0273 |
-0.0014 |
-0.0045 |
0.0062 |
0.0101 |
0.015 |
0.0115 |
0.0063 |
0.000458 |
-0.0034 |
0.003 |
0.015 |
0.01 |
0.019 |
0.024 |
0.029 |
0.038 |
0.062 |
0.069 |
0.075 |
0.077 |
0.2469 |
0.2469 |
0.2406 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2902 |
0.3308 |
0.3843 |
0.5468 |
0.6838 |
0.7132 |
0.8241 |
1.2008 |
0.993 |
1.5043 |
2.34 |
2.12 |
2.39 |
2.39 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0829 |
0.0901 |
0.0849 |
0.0888 |
0.2025 |
0.3122 |
0.1848 |
|
|
EBITDA, млрд $
|
0.0123 |
0.0072 |
-0.004 |
0.005 |
0.0083 |
0.0108 |
0.0177 |
0.0249 |
0.0182 |
0.0099 |
0.0011 |
-0.0042 |
0.0051 |
0.0306 |
0.0213 |
0.0341 |
0.0457 |
0.052 |
0.063 |
0.087 |
0.095 |
0.1 |
0.104 |
0.3279 |
0.3175 |
0.3077 |
|
|
FCF, млрд $
|
|
|
-0.0017 |
-0.0034 |
0.0026 |
0.0186 |
0.0157 |
0.0108 |
0.0052 |
0.0083 |
0.00034 |
-0.0099 |
0.002 |
0.014 |
0.02 |
0.044 |
0.023 |
0.04 |
0.039 |
0.05 |
0.025 |
0.087 |
0.088 |
0.126 |
0.1978 |
0.2116 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0458 |
0.0588 |
0.0328 |
0.1017 |
0.114 |
0.2285 |
0.2484 |
0.2557 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
-0.0216 |
-0.0114 |
0.0036 |
0.0152 |
0.0215 |
0.0219 |
0.0186 |
0.0214 |
0.0366 |
0.0416 |
0.0578 |
0.0816 |
0.1102 |
0.1481 |
0.2094 |
0.2801 |
0.3551 |
0.4311 |
0.6288 |
0.822 |
0.9763 |
|
|
Операционная прибыль, млрд $
|
0.0114 |
0.0102 |
-0.0096 |
0.0038 |
0.0072 |
0.009 |
0.0153 |
0.022 |
0.015 |
0.0066 |
-0.000442 |
-0.006 |
0.003 |
0.016 |
0.021 |
0.032 |
0.038 |
0.046 |
0.057 |
0.074 |
0.084 |
0.085 |
0.089 |
0.202 |
0.3122 |
0.1848 |
|
|
Операционные расходы, млрд $
|
0.0205 |
0.0182 |
0.0273 |
0.0115 |
0.0122 |
0.0136 |
0.0142 |
0.0164 |
0.0153 |
0.0138 |
0.0112 |
0.0167 |
0.0213 |
0.0798 |
0.0794 |
0.0879 |
0.0877 |
0.0981 |
0.1012 |
0.1069 |
0.1216 |
0.1456 |
0.1502 |
0.2063 |
0.2517 |
0.2583 |
|
|
CAPEX, млрд $
|
|
|
0.0026 |
0.0075 |
0.000373 |
0.000222 |
0.000575 |
0.0058 |
0.0012 |
0.000689 |
0.000986 |
0.000391 |
0.001 |
0.002 |
0.001 |
0.002 |
0.002 |
0.004 |
0.005 |
0.008 |
0.008 |
0.014 |
0.026 |
0.019 |
0.0506 |
0.0441 |
|
|
|
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
0.2737 |
0.2573 |
0.2548 |
0.258 |
0.2878 |
0.3065 |
0.33 |
0.3594 |
0.4312 |
0.5056 |
0.5883 |
0.5774 |
0.5006 |
0.476 |
0.4756 |
0.452 |
0.4468 |
|
|
Чистая прибыль, млрд $
|
0.0209 |
0.012 |
0.0167 |
0.0151 |
0.0197 |
0.0252 |
0.0271 |
0.0377 |
0.0796 |
0.0534 |
0.0596 |
0.0741 |
0.0595 |
0.0474 |
0.0464 |
0.0415 |
0.036 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
2.7 |
2.1 |
1.5504 |
1.5401 |
1.6645 |
2.34 |
2.12 |
2.01 |
2.61 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
0.0591 |
0.0699 |
0.0786 |
0.0907 |
0.0731 |
0.0543 |
0.0564 |
0.0455 |
0.0397 |
|
|
EBITDA, млрд $
|
0.0246 |
0.0181 |
0.0216 |
0.0197 |
0.0244 |
0.0285 |
0.0344 |
0.0467 |
0.058 |
0.0742 |
0.0833 |
0.1012 |
0.0801 |
0.0605 |
0.0605 |
0.0519 |
0.0397 |
|
|
FCF, млрд $
|
0.0222 |
0.0256 |
0.0338 |
0.037 |
0.0149 |
0.0027 |
0.0217 |
0.0537 |
0.0416 |
0.0085 |
0.0332 |
0.1298 |
0.0595 |
0.0223 |
0.0781 |
0.0736 |
0.0094 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
0.017 |
0.0225 |
0.0243 |
0.0558 |
0.126 |
-0.0618 |
0.0582 |
0.1629 |
0.0672 |
0.0256 |
0.0823 |
0.0779 |
0.0046 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
0.4311 |
0.4581 |
0.4957 |
0.5751 |
0.6288 |
0.6884 |
0.7625 |
0.822 |
0.9763 |
1.02 |
1.0193 |
1.0087 |
|
|
Операционная прибыль, млрд $
|
0.0247 |
0.0334 |
0.0357 |
0.0389 |
0.017 |
0.0225 |
0.0243 |
0.0558 |
0.0459 |
0.0183 |
0.0786 |
0.0907 |
0.0731 |
0.0256 |
0.0562 |
0.0455 |
0.0397 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
0.044 |
0.0408 |
0.0454 |
0.0603 |
0.0597 |
0.0661 |
0.0669 |
0.0589 |
0.0664 |
0.0617 |
0.0615 |
0.0633 |
|
|
CAPEX, млрд $
|
0.0016 |
0.0016 |
0.0016 |
0.0016 |
0.0016 |
0.0016 |
0.0016 |
0.0016 |
0.0036 |
0.0043 |
0.025 |
0.0332 |
0.0077 |
0.0047 |
0.0046 |
0.0043 |
0.0048 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Наличность, млрд
|
|
|
|
|
|
0.0308 |
0.0465 |
0.0151 |
0.013 |
0.0736 |
0.0706 |
0.075 |
0.0765 |
0.0411 |
0.0478 |
0.0729 |
0.0966 |
0.0978 |
0.1325 |
0.1986 |
0.2 |
0.2564 |
0.2884 |
0.3928 |
0.3761 |
0.2714 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0126 |
0.0146 |
0.0195 |
0.0201 |
0.015 |
0.015 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.086 |
0.0906 |
0.1043 |
0.1493 |
0.1504 |
0.1504 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1092 |
0.1162 |
0.1135 |
0.1312 |
0.244 |
0.2632 |
0.2632 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0047 |
0.0096 |
0.0088 |
0.0102 |
0.1229 |
0.1229 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.462 |
0.5162 |
0.6518 |
0.7441 |
0.8046 |
0.8046 |
|
|
Чистые активы, млрд
|
|
|
|
0.057 |
0.0923 |
0.0979 |
0.1083 |
0.125 |
0.1381 |
0.1464 |
0.148 |
0.1458 |
0.1507 |
0.1683 |
0.1769 |
0.2904 |
0.3202 |
0.3532 |
0.3944 |
0.4571 |
0.5296 |
0.6076 |
0.6836 |
0.8062 |
0.9555 |
0.2283 |
|
|
Активы, млрд
|
0.1522 |
0.1422 |
0.1195 |
0.1161 |
0.1109 |
0.1299 |
0.1455 |
0.1687 |
0.1721 |
0.1813 |
0.1786 |
0.2323 |
0.2694 |
0.4373 |
0.4445 |
0.4692 |
0.5026 |
0.5538 |
0.6073 |
0.6748 |
0.7252 |
0.8104 |
0.9518 |
1.1122 |
1.2645 |
1.308 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0206 |
0.0022 |
0.0019 |
0.000784 |
0.0066 |
0.0066 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0146 |
0.0127 |
0.0103 |
0.0108 |
|
0.0108 |
|
|
Задолженность, млрд
|
0.0478 |
0.0565 |
0.0611 |
0.0591 |
0.0186 |
0.0319 |
0.0372 |
0.0437 |
0.034 |
0.0349 |
0.0306 |
0.052 |
0.083 |
0.1825 |
0.2676 |
0.1788 |
0.1824 |
0.2006 |
0.2129 |
0.2177 |
0.1956 |
0.2028 |
0.2682 |
0.306 |
0.308 |
0.3305 |
|
|
Чистый долг, млрд
|
0.0042 |
0.0133 |
0.0345 |
0.0035 |
|
-0.0308 |
-0.0465 |
-0.0151 |
-0.013 |
-0.0736 |
-0.0706 |
-0.075 |
-0.0405 |
0.0504 |
0.0345 |
-0.0028 |
-0.0296 |
-0.0366 |
-0.0746 |
-0.1258 |
-0.1522 |
-0.2227 |
-0.2967 |
-0.243 |
-0.3631 |
-0.2497 |
|
|
Долг, млрд
|
|
|
|
0.0035 |
|
|
|
|
|
|
|
|
0.036 |
0.0915 |
0.0823 |
0.0701 |
0.067 |
0.0612 |
0.058 |
0.026 |
0.0195 |
0.0022 |
0.0291 |
0.0267 |
0.0131 |
0.0217 |
|
|
|
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.2299 |
0.2553 |
0.2902 |
0.3289 |
0.3403 |
0.339 |
0.3465 |
0.2441 |
0.2828 |
0.259 |
0.2381 |
0.3332 |
0.3761 |
0.2832 |
0.3658 |
0.3773 |
0.366 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
0.0159 |
0.0164 |
0.0166 |
0.015 |
0.0142 |
0.0144 |
0.0168 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
0.1629 |
0.1477 |
0.128 |
0.1504 |
0.1486 |
0.1496 |
0.1333 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
0.2547 |
0.234 |
0.2155 |
0.2632 |
0.254 |
0.2445 |
0.2366 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
0.000883 |
0.0023 |
0.0032 |
0.0046 |
0.0046 |
0.0065 |
0.0046 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
0.748 |
0.8198 |
0.8326 |
0.8046 |
0.8587 |
0.8754 |
0.833 |
|
|
Чистые активы, млрд
|
|
|
|
|
0.6617 |
0.6836 |
0.6991 |
0.7331 |
0.8062 |
0.8305 |
0.8516 |
0.9289 |
0.9555 |
0.2283 |
0.2237 |
|
|
|
|
Активы, млрд
|
|
|
|
|
0.7939 |
0.9518 |
0.9709 |
1.0564 |
1.1122 |
1.155 |
1.1838 |
1.2647 |
1.2645 |
1.31 |
1.35 |
1.3688 |
0.0012 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0057 |
0.0066 |
0.1322 |
-0.0435 |
0.0054 |
|
|
Задолженность, млрд
|
|
|
|
|
0.2448 |
0.2682 |
0.2718 |
0.3233 |
0.306 |
0.3245 |
0.3322 |
0.3357 |
0.309 |
0.3305 |
0.3302 |
0.3495 |
0.3179 |
|
|
Чистый долг, млрд
|
|
|
|
|
-0.3275 |
-0.2967 |
-0.3049 |
-0.1915 |
-0.243 |
-0.231 |
-0.2249 |
-0.321 |
-0.3631 |
-0.2497 |
-0.3301 |
-0.3467 |
-0.3197 |
|
|
Долг, млрд
|
0.1618 |
0.1721 |
0.1791 |
0.2082 |
0.2133 |
0.2371 |
0.2422 |
0.2823 |
0.2728 |
0.2942 |
0.0131 |
0.0123 |
0.0131 |
0.2934 |
0.2934 |
0.0305 |
0.0463 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
-4.92 |
6.28 |
9.35 |
12.04 |
8.36 |
4.31 |
0.31 |
-2.31 |
1.91 |
9.55 |
2.88 |
6.95 |
7.8 |
8.48 |
10.15 |
14.45 |
13.91 |
13.2 |
11.87 |
27.99 |
27.65 |
|
26.63 |
-1379.65 |
|
|
ROA, %
|
-4.1 |
4.74 |
6.96 |
8.92 |
6.71 |
3.48 |
0.26 |
-1.45 |
1.13 |
4.31 |
1.13 |
3.55 |
4.9 |
5.4 |
6.54 |
9.59 |
9.8 |
9.78 |
8.7 |
16.38 |
20.41 |
|
19.53 |
10.47 |
|
|
ROIC, %
|
|
6.19 |
8.54 |
11.09 |
7.13 |
3.11 |
-0.42 |
-2.7 |
0.63 |
8.25 |
3.31 |
6.29 |
7.15 |
7.8 |
9.44 |
13.38 |
13.18 |
12.69 |
11.47 |
25.36 |
|
|
25.36 |
17.23 |
|
|
ROS, %
|
6.5 |
7.14 |
10.39 |
12.52 |
10.35 |
6.41 |
0.31 |
-4.65 |
2.16 |
5.64 |
3.83 |
5.65 |
7.4 |
6.79 |
7.72 |
9.52 |
9.36 |
8.9 |
8.81 |
12.7 |
11.24 |
11.24 |
11.24 |
9.99 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.64 |
16.35 |
13.3 |
12.43 |
23.52 |
31.66 |
|
18.21 |
26.97 |
|
|
Рентаб EBITDA, %
|
7.25 |
8.44 |
10.87 |
13.01 |
10.68 |
6.96 |
1.08 |
-3.97 |
2.95 |
6.9 |
4.72 |
6.4 |
8.06 |
7.34 |
8.19 |
9.99 |
9.87 |
9.42 |
11.31 |
14.34 |
14.62 |
|
14.36 |
17.24 |
|
|
Чистая рентаб, %
|
-4.13 |
4.77 |
6.43 |
7.94 |
6.83 |
4.45 |
0.43 |
-2.92 |
1.7 |
3.6 |
4.7 |
5.9 |
6.8 |
6.5 |
7.3 |
8.5 |
8.7 |
8 |
8 |
11.37 |
11.37 |
|
11.23 |
9.99 |
|
|
Operation Margin, %
|
6.5 |
7.02 |
9.7 |
11.61 |
8.86 |
4.62 |
-0.42 |
-5.21 |
1.71 |
3.64 |
4.64 |
5.91 |
6.79 |
6.51 |
7.34 |
8.47 |
8.74 |
8 |
8.02 |
|
8.64 |
8.64 |
8.64 |
13.87 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
1.65 |
3.44 |
1.1 |
3.04 |
4.2 |
4.01 |
4.91 |
7.06 |
7.13 |
7.07 |
6.92 |
12.15 |
|
|
12.15 |
8.02 |
|
|
Доходность FCF, %
|
|
|
5.74 |
4.02 |
2.07 |
3.48 |
0.18 |
-3.82 |
0.6599 |
4.99 |
5.71 |
8.1 |
3.29 |
5.34 |
4.51 |
3.67 |
|
|
|
|
|
|
|
|
|
|
|
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
3.92 |
4.09 |
5.52 |
11.17 |
7.12 |
7.58 |
8.93 |
6.82 |
5.2 |
4.88 |
4.23 |
3.6 |
-1379.65 |
|
|
ROA, %
|
|
2.89 |
2.81 |
3.72 |
7.34 |
4.71 |
5.1 |
6.05 |
4.71 |
3.68 |
3.48 |
3.05 |
5.25 |
10.47 |
|
|
ROCE, %
|
|
|
|
|
7.74 |
8.73 |
9.37 |
10.25 |
7.93 |
5.65 |
5.61 |
4.41 |
3.79 |
26.97 |
|
|
Рентаб EBITDA, %
|
8.47 |
9.3 |
10.41 |
12.98 |
13.44 |
14.68 |
14.16 |
17.54 |
16.01 |
12.71 |
12.71 |
11.49 |
8.89 |
17.24 |
|
|
Чистая рентаб, %
|
6.82 |
8.23 |
8.19 |
10.48 |
18.44 |
10.56 |
10.13 |
12.84 |
11.89 |
9.93 |
9.74 |
9.19 |
8.05 |
9.99 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Расходы на обслуживание долга
|
0.0044 |
0.0034 |
0.0015 |
0.000738 |
0.000715 |
0.000747 |
0.000736 |
|
0.00091 |
|
Чист. проц. доходы, млрд
|
|
0.0044 |
|
|
0.0021 |
0.0035 |
0.0107 |
|
0.0107 |
|
Всего задолженность
|
|
0.1763 |
0.174 |
0.1721 |
0.2371 |
|
|
|
0.2371 |
|
Персонал, чел
|
|
|
|
|
4700 |
4700 |
6300 |
7000 |
|
|
|
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Расходы на обслуживание долга
|
0.000177 |
0.000171 |
0.000164 |
0.000203 |
0.000209 |
0.000126 |
0.000161 |
0.000233 |
0.000216 |
0.0003 |
0.000266 |
0.000257 |
0.000842 |
|
Чист. проц. доходы, млрд
|
|
|
|
|
|
|
|
|
0.0036 |
0.0039 |
0.0046 |
0.0058 |
0.0052 |
|