Отчетность Cooper-Standard Holdings Inc.
Капитализация
Отчетность Годовая
Квартальная
|
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 $
|
|
|
|
|
|
0.5985 |
0.8645 |
0.6555 |
0.608 |
0.884 |
1.0418 |
1.4742 |
1.8608 |
2.21 |
1.056 |
0.5306 |
0.2868 |
0.2643 |
|
0.28 |
|
|
Выручка, млрд $
|
1.8274 |
2.16 |
2.51 |
2.59 |
1.9453 |
2.41 |
2.85 |
2.88 |
3.09 |
3.24 |
3.34 |
3.47 |
3.62 |
3.63 |
3.11 |
2.38 |
2.33 |
2.53 |
2.59 |
2.82 |
|
|
Чистая прибыль, млрд $
|
0.0088 |
-0.0084 |
-0.151 |
-0.1215 |
-0.3561 |
0.3203 |
0.103 |
0.103 |
0.048 |
0.043 |
0.112 |
0.139 |
0.135 |
0.1078 |
0.0675 |
-0.2694 |
-0.3288 |
-0.2178 |
-0.2864 |
-0.202 |
|
|
EV, млрд $
|
|
|
|
|
|
0.7808 |
0.9914 |
0.8683 |
1.1081 |
1.4026 |
1.4415 |
1.757 |
2.1 |
1.67 |
1.08 |
1.27 |
1.26 |
1.06 |
1.21 |
1.353 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1156 |
0.0251 |
-0.13 |
-0.1485 |
-0.0934 |
-0.1514 |
0.0497 |
|
|
EBITDA, млрд $
|
0.1059 |
0.1025 |
0.0034 |
0.0317 |
-0.3324 |
0.507 |
0.1798 |
0.1315 |
0.1639 |
0.1476 |
0.2053 |
0.359 |
0.393 |
0.2658 |
0.177 |
0.0242 |
-0.0161 |
0.0291 |
-0.1556 |
0.1596 |
|
|
FCF, млрд $
|
0.0585 |
0.053 |
0.0781 |
0.0444 |
0.0839 |
0.0723 |
0.064 |
-0.047 |
-0.05 |
-0.021 |
0.104 |
0.199 |
0.127 |
-0.0687 |
-0.0668 |
-0.1077 |
-0.2116 |
-0.1073 |
-0.0617 |
0.0365 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3135 |
0.1494 |
0.0977 |
-0.0159 |
-0.1155 |
-0.0362 |
0.0064 |
0.1173 |
|
|
Баланс стоимость, млрд $
|
0.0043 |
-0.0042 |
-0.1553 |
-0.2802 |
-0.6363 |
0.0358 |
0.1247 |
0.2019 |
0.1568 |
0.1952 |
0.3067 |
0.426 |
0.5114 |
0.8315 |
0.8562 |
0.6071 |
0.3249 |
0.1077 |
-0.0195 |
-0.0813 |
|
|
Операционная прибыль, млрд $
|
0.0793 |
0.1015 |
0.1431 |
0.0718 |
0.0518 |
0.4456 |
0.177 |
0.142 |
0.164 |
0.208 |
0.251 |
0.291 |
0.308 |
0.1156 |
0.0251 |
-0.13 |
-0.1485 |
-0.0934 |
-0.2118 |
0.0497 |
|
|
Операционные расходы, млрд $
|
0.1979 |
0.2308 |
0.254 |
0.2627 |
0.2145 |
-0.0361 |
0.2732 |
0.2967 |
0.3089 |
0.3012 |
0.3358 |
0.3735 |
0.3636 |
0.3296 |
0.3363 |
0.2754 |
0.2357 |
0.2089 |
-0.471 |
0.2157 |
|
|
CAPEX, млрд $
|
0.0545 |
0.0829 |
0.1073 |
0.0921 |
0.0461 |
0.0229 |
0.108 |
0.131 |
0.183 |
0.192 |
0.166 |
0.164 |
0.187 |
0.2181 |
0.1645 |
0.0918 |
0.0961 |
0.0712 |
0.0681 |
0.0807 |
|
|
|
2019Q3 |
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 $
|
0.73 |
0.73 |
0.65 |
0.34 |
0.68 |
0.7 |
0.669 |
0.5332 |
0.5267 |
0.6014 |
0.613 |
0.6059 |
0.6572 |
0.6493 |
0.6825 |
0.7237 |
0.736 |
0.6736 |
|
|
Чистая прибыль, млрд $
|
-0.02 |
-0.07 |
-0.11 |
-0.14 |
0.01 |
-0.03 |
-0.0347 |
-0.0645 |
-0.1249 |
-0.1047 |
-0.0618 |
-0.0342 |
-0.0332 |
-0.0886 |
-0.1304 |
-0.0284 |
0.0114 |
-0.0552 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
1.06 |
0.9822 |
1.01 |
1.06 |
1.22 |
1.2984 |
1.1649 |
1.3544 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
-0.0321 |
-0.0386 |
-0.0119 |
-0.000329 |
-0.1005 |
0.0201 |
0.051 |
-0.0018 |
|
|
EBITDA, млрд $
|
0.04 |
0.02 |
0.01 |
-0.08 |
0.06 |
0.05 |
0.0418 |
-0.0172 |
-0.0348 |
0.0012 |
-0.0025 |
-0.0111 |
0.0188 |
-0.0023 |
-0.161 |
0.0493 |
0.0527 |
0.0251 |
|
|
FCF, млрд $
|
0 |
0.03 |
-0.05 |
-0.14 |
0.09 |
-0.01 |
-0.0457 |
-0.0706 |
-0.0711 |
-0.0242 |
-0.0445 |
0.0000 |
-0.0243 |
-0.0384 |
0.0011 |
-0.0307 |
0.0429 |
0.0621 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
-0.0071 |
-0.0537 |
-0.0508 |
-0.004 |
-0.0122 |
0.012 |
-0.0101 |
-0.0258 |
0.0304 |
-0.0132 |
0.0429 |
0.0797 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
0.3164 |
0.2528 |
0.1296 |
0.0256 |
0.2758 |
0.2273 |
0.181 |
0.1077 |
-0.0195 |
-0.0542 |
-0.0492 |
-0.0813 |
|
|
Операционная прибыль, млрд $
|
0.04 |
0.07 |
0 |
-0.12 |
0.1 |
0.01 |
-0.0071 |
-0.0537 |
-0.0508 |
-0.004 |
-0.0321 |
-0.0386 |
-0.0119 |
-0.000329 |
-0.161 |
-0.0132 |
0.0527 |
-0.0018 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
0.0598 |
0.052 |
0.0622 |
0.0617 |
0.0537 |
0.054 |
0.0465 |
0.0546 |
-0.6262 |
0.0563 |
0.0539 |
0.0592 |
|
|
CAPEX, млрд $
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.0375 |
0.0335 |
0.0354 |
0.0361 |
0.034 |
0.0323 |
0.012 |
0.0142 |
0.0127 |
0.0293 |
0.0278 |
0.0632 |
0.0176 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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
|
0.0622 |
0.0563 |
0.0409 |
0.1115 |
0.3803 |
0.2945 |
0.3617 |
0.2706 |
0.1844 |
0.2673 |
0.3782 |
0.4801 |
0.516 |
0.265 |
0.3595 |
0.4384 |
0.248 |
0.1869 |
0.1058 |
0.162 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5597 |
0.5713 |
0.5477 |
0.4892 |
0.4683 |
0.5417 |
0.5417 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1756 |
0.1434 |
0.1437 |
0.1581 |
0.1578 |
0.1725 |
0.1468 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1467 |
0.152 |
0.1542 |
0.1324 |
0.1225 |
0.1099 |
0.1099 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.25 |
1.2 |
1.26 |
0.9949 |
0.9456 |
0.9378 |
0.9006 |
|
|
Чистые активы, млрд
|
|
|
|
0.0152 |
|
0.6908 |
0.7238 |
0.6283 |
0.6182 |
0.549 |
0.6034 |
0.6974 |
0.8551 |
1.25 |
1.2 |
1.26 |
0.9949 |
0.9456 |
0.9378 |
0.6429 |
|
|
Активы, млрд
|
1.7342 |
1.9114 |
2.16 |
1.8183 |
1.7374 |
1.8538 |
2 |
2.03 |
2.1 |
2.13 |
2.3 |
2.49 |
2.73 |
2.62 |
2.64 |
2.61 |
2.23 |
1.96 |
1.94 |
1.8723 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1013 |
0.0855 |
0.0624 |
0.0787 |
0.0749 |
0.0729 |
0.0693 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.7298 |
0.7462 |
0.9828 |
0.9806 |
0.9821 |
0.9968 |
1.0447 |
|
|
Задолженность, млрд
|
1.422 |
1.5907 |
1.8937 |
1.8031 |
2.04 |
1.2907 |
1.3882 |
1.2751 |
1.4872 |
1.5841 |
1.6895 |
1.7699 |
1.8706 |
1.76 |
1.76 |
1.99 |
1.9 |
1.86 |
1.97 |
1.962 |
|
|
Чистый долг, млрд
|
-0.0506 |
-0.0389 |
0.0111 |
1.0326 |
-0.176 |
0.1823 |
0.1269 |
0.2128 |
0.5001 |
0.5186 |
0.3997 |
0.2828 |
0.2423 |
0.5661 |
0.5324 |
0.6973 |
0.904 |
0.9477 |
0.9867 |
1.0285 |
|
|
Долг, млрд
|
0.0116 |
0.0174 |
0.052 |
1.1441 |
0.2043 |
0.4767 |
0.4887 |
0.4834 |
0.6844 |
0.7859 |
0.7779 |
0.7629 |
0.7582 |
0.8311 |
0.892 |
1.14 |
1.15 |
1.13 |
1.09 |
1.1905 |
|
|
|
2019Q3 |
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
|
0.32 |
0.36 |
0.3 |
0.39 |
0.46 |
0.44 |
0.4057 |
0.344 |
0.2598 |
0.249 |
0.2529 |
0.2505 |
0.2312 |
0.1869 |
0.1058 |
0.0796 |
0.2048 |
0.162 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
0.5091 |
0.4643 |
0.4731 |
0.4683 |
0.5081 |
0.4979 |
0.4625 |
0.5417 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
0.1969 |
0.1836 |
0.195 |
0.1578 |
0.1725 |
0.173 |
0.1811 |
0.1468 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0306 |
-0.002 |
0.028 |
0.0278 |
0.0017 |
0.0269 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
1.09 |
0.9991 |
1.01 |
0.9456 |
0.9378 |
0.8839 |
1.064 |
0.9006 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
0.57 |
0.518 |
0.3932 |
0.3249 |
1.09 |
0.9991 |
1.01 |
0.9456 |
0.9378 |
0.6241 |
0.6936 |
|
|
|
Активы, млрд
|
|
|
|
|
|
|
2.57 |
2.48 |
2.32 |
2.23 |
2.28 |
2.14 |
2.1 |
1.96 |
1.94 |
1.8708 |
2.03 |
1.8723 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.0751 |
0.0722 |
0.0691 |
0.0749 |
0.0729 |
0.0689 |
0.0186 |
0.0693 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.9799 |
0.9792 |
0.9784 |
0.9821 |
0.9968 |
1.0123 |
1.0291 |
1.0447 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
1.9794 |
1.9441 |
1.9121 |
1.8951 |
2.01 |
1.92 |
1.93 |
1.86 |
1.97 |
1.9325 |
2.09 |
1.962 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
0.6517 |
0.8085 |
0.8741 |
0.904 |
0.8912 |
0.8859 |
0.8955 |
0.9477 |
0.9867 |
1.0803 |
0.9131 |
1.0285 |
|
|
Долг, млрд
|
0.7 |
0.72 |
0.7 |
0.57 |
0.68 |
0.67 |
0.6611 |
0.6288 |
0.6076 |
0.5976 |
1.14 |
1.14 |
1.13 |
1.13 |
1.09 |
0.6754 |
1.1179 |
1.1905 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
46.37 |
12.99 |
12.52 |
5.62 |
7.33 |
19.42 |
21.37 |
17.76 |
13 |
8 |
-36.82 |
-70.57 |
-100.69 |
-649.57 |
|
-1529.44 |
18.98 |
|
|
ROA, %
|
17.28 |
3.9 |
3.81 |
1.7 |
2.02 |
5.04 |
5.8 |
5.19 |
4.03 |
2.57 |
-10.27 |
-13.59 |
-10.4 |
-14.66 |
|
-10.53 |
10.71 |
|
|
ROIC, %
|
34.6 |
10.09 |
9.63 |
5.86 |
5.49 |
10.3 |
11.88 |
10.68 |
8.48 |
5.6 |
-12.57 |
-16.77 |
|
|
|
-19.61 |
14.95 |
|
|
ROS, %
|
16.77 |
5.75 |
4.03 |
4.8 |
4.04 |
5.73 |
6.76 |
6.96 |
3.28 |
4.75 |
-11.34 |
-9.05 |
-9.25 |
-8.61 |
-7.16 |
-7.16 |
11.39 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
6.4 |
1.3095 |
-6.7 |
-9.12 |
-7.01 |
-12.48 |
|
4.08 |
20.93 |
|
|
Рентаб EBITDA, %
|
21 |
6.3 |
4.56 |
5.3 |
4.55 |
6.14 |
7.15 |
10.86 |
7.32 |
5.7 |
1.02 |
-0.69 |
1.15 |
-6 |
|
5.67 |
20.49 |
|
|
Чистая рентаб, %
|
13.27 |
6.2 |
4.9 |
5.3 |
6.4 |
7.5 |
8.4 |
8.5 |
2.97 |
2.17 |
-11.34 |
-14.11 |
-8.62 |
-11.04 |
|
-7.17 |
11.39 |
|
|
Operation Margin, %
|
18.46 |
6.22 |
4.93 |
5.3 |
6.42 |
7.52 |
8.39 |
8.51 |
6.17 |
1.24 |
-5.38 |
-8.97 |
|
-3.69 |
1.7624 |
1.7624 |
14.59 |
|
|
Чистая процентная маржа, %
|
|
2.64 |
2.66 |
1.13 |
1.32 |
3.35 |
4 |
3.74 |
2.97 |
2.17 |
-11.27 |
-13.85 |
|
|
|
-15.4 |
11.84 |
|
|
Доходность FCF, %
|
12.07 |
7.4 |
-7.12 |
-8.24 |
-2.38 |
9.99 |
13.52 |
6.45 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
-5.49 |
-10.77 |
-22.32 |
-20.99 |
-14.9 |
-10 |
-11.92 |
-39.37 |
-80.95 |
-31.29 |
45.51 |
201.01 |
18.98 |
|
|
ROA, %
|
|
|
-1.3082 |
-2.52 |
-5.14 |
-4.5 |
-2.74 |
-1.5441 |
-1.566 |
-4.36 |
-6.67 |
-1.4594 |
0.5827 |
-2.83 |
10.71 |
|
|
ROCE, %
|
|
|
|
|
|
|
-1.9038 |
-2.42 |
-0.7766 |
-0.0226 |
-7.35 |
1.5511 |
4.11 |
-0.1506 |
20.93 |
|
|
Рентаб EBITDA, %
|
8.93 |
7.55 |
6.25 |
-3.22 |
-6.6 |
0.19 |
-0.41 |
-1.82 |
2.85 |
-0.36 |
-23.59 |
6.81 |
7.15 |
3.72 |
20.49 |
|
|
Чистая рентаб, %
|
|
|
-5.06 |
-11.93 |
-23.39 |
-16.99 |
-10.08 |
-5.64 |
-5.06 |
-13.65 |
-19.1 |
-3.85 |
1.54 |
-8.19 |
11.39 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0445 |
0.0375 |
0.0406 |
0.0602 |
0.0811 |
0.0885 |
0.1027 |
|
0.0885 |
|
Расходы на обслуживание долга
|
0.0421 |
0.041 |
0.0441 |
0.0592 |
0.0725 |
0.0785 |
0.0906 |
|
0.1301 |
|
Всего задолженность
|
|
0.8163 |
0.7199 |
0.6713 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
25000 |
20000 |
20000 |
20000 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0223 |
0.0166 |
0.0208 |
0.0215 |
0.0181 |
0.023 |
0.0235 |
0.0239 |
0.0323 |
0.0339 |
0.0347 |
|
|
Расходы на обслуживание долга
|
0.0178 |
0.0181 |
0.0182 |
0.0184 |
0.0182 |
0.0185 |
0.0207 |
0.0211 |
0.0302 |
0.034 |
0.0338 |
0.032 |
|