Отчетность Mueller Water Products, 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 $
|
|
1.683 |
1.7365 |
1.1043 |
0.9828 |
0.807 |
0.6572 |
0.3831 |
0.8976 |
1.5179 |
1.6691 |
1.4018 |
2.14 |
1.9923 |
1.4469 |
1.8928 |
1.98 |
2.16 |
|
2.1 |
|
|
Выручка, млрд $
|
0.4569 |
1.9334 |
1.849 |
1.8593 |
1.4279 |
1.338 |
1.339 |
1.023 |
1.12 |
1.185 |
1.165 |
1.139 |
0.826 |
0.916 |
0.968 |
0.9641 |
1.11 |
1.25 |
1.31 |
1.2757 |
|
|
Чистая прибыль, млрд $
|
0.0051 |
0.0051 |
0.0482 |
0.042 |
-0.9967 |
-0.045 |
-0.038 |
-0.108 |
0.04 |
0.056 |
0.03 |
0.063 |
0.123 |
0.1056 |
0.0638 |
0.072 |
0.0704 |
0.0766 |
0.0774 |
0.0855 |
|
|
EV, млрд $
|
|
2.73 |
2.74 |
2.02 |
1.6615 |
1.4155 |
1.2743 |
0.9229 |
1.3748 |
1.9024 |
2.05 |
1.6919 |
1.7868 |
1.94 |
2.06 |
1.91 |
2.71 |
1.92 |
2.81 |
2.25 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1217 |
0.1243 |
0.1168 |
0.1317 |
0.1116 |
0.1134 |
0.1339 |
|
|
EBITDA, млрд $
|
|
0.1131 |
0.1906 |
0.1668 |
-0.9145 |
0.0526 |
0.0886 |
0.013 |
0.1588 |
0.1782 |
0.1347 |
0.172 |
0.141 |
0.1582 |
0.1688 |
0.1904 |
0.2026 |
0.19 |
0.1693 |
0.1964 |
|
|
FCF, млрд $
|
|
0.0365 |
0.0668 |
0.0939 |
0.0821 |
0.03 |
0.008 |
0.002 |
0.073 |
0.111 |
0.05 |
0.106 |
-0.025 |
0.0774 |
0.0059 |
0.0726 |
0.094 |
-0.0024 |
-0.0199 |
0.0614 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0161 |
0.1331 |
0.0925 |
0.1403 |
0.1567 |
0.0523 |
0.0293 |
0.109 |
|
|
Баланс стоимость, млрд $
|
|
-0.173 |
-0.1248 |
-0.0816 |
-1.0783 |
-1.1235 |
-1.1616 |
-1.27 |
-1.2292 |
-1.1737 |
-1.1428 |
-1.0789 |
-0.9556 |
0.5633 |
0.5901 |
0.6407 |
0.6949 |
0.6693 |
0.7009 |
0.7115 |
|
|
Операционная прибыль, млрд $
|
0.0234 |
0.1576 |
0.2465 |
0.1644 |
0.0178 |
0.017 |
0.014 |
0.067 |
0.098 |
0.127 |
0.118 |
0.12 |
0.101 |
0.1217 |
0.1243 |
0.1168 |
0.1317 |
0.1116 |
0.1134 |
0.1274 |
|
|
Операционные расходы, млрд $
|
|
0.2501 |
0.2167 |
0.2746 |
0.2391 |
0.2193 |
0.2199 |
0.2042 |
0.2144 |
0.2207 |
0.2285 |
0.2437 |
0.1668 |
0.1772 |
0.1827 |
0.1984 |
0.2188 |
0.2387 |
0.2515 |
0.2419 |
|
|
CAPEX, млрд $
|
0.0165 |
0.0711 |
0.0883 |
0.0881 |
0.0484 |
0.032 |
0.032 |
0.031 |
0.036 |
0.036 |
0.038 |
0.039 |
0.041 |
0.0557 |
0.0866 |
0.0677 |
0.0627 |
0.0547 |
0.0492 |
0.0476 |
|
|
|
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 $
|
0.27 |
0.21 |
0.26 |
0.23 |
0.27 |
0.24 |
0.2615 |
0.3105 |
0.2956 |
0.2723 |
0.3105 |
0.3332 |
0.3314 |
0.3148 |
0.3329 |
0.3266 |
0.3014 |
0.2564 |
|
|
Чистая прибыль, млрд $
|
0.04 |
0.01 |
0.02 |
0.01 |
0.03 |
0.02 |
0.0209 |
0.0144 |
0.0184 |
0.0194 |
0.0236 |
0.0265 |
0.0071 |
0.0225 |
0.0213 |
0.0245 |
0.0172 |
0.0143 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
2.35 |
2.12 |
1.9 |
2.04 |
2.43 |
2.74 |
2.26 |
2.5 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.0342 |
0.0235 |
0.023 |
0.034 |
0.0329 |
0.0386 |
0.0333 |
0.0283 |
|
|
EBITDA, млрд $
|
0.05 |
0.04 |
0.05 |
0.04 |
0.06 |
0.04 |
0.0453 |
0.0618 |
0.0447 |
0.0465 |
0.0504 |
0.0384 |
0.0386 |
0.0442 |
0.0481 |
0.0553 |
0.0497 |
0.0228 |
|
|
FCF, млрд $
|
0.04 |
-0.03 |
-0.01 |
0.07 |
0.05 |
0.02 |
0.0141 |
0.0396 |
0.0228 |
0.0088 |
-0.034 |
0.009 |
0.0138 |
-0.0164 |
-0.0263 |
0.0628 |
0.0413 |
0.0622 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
0.0291 |
0.0601 |
0.0334 |
0.0198 |
-0.019 |
0.0197 |
0.0318 |
-0.0065 |
-0.0157 |
0.0747 |
0.0565 |
0.0679 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
-0.6767 |
-0.6623 |
-0.6439 |
-0.6245 |
0.7061 |
0.7038 |
0.6693 |
0.6878 |
0.7009 |
0.7142 |
0.7115 |
0.7312 |
|
|
Операционная прибыль, млрд $
|
0.07 |
-0.01 |
0.01 |
0.08 |
0.06 |
0.03 |
0.0296 |
0.0546 |
0.0394 |
0.0198 |
0.0342 |
0.0235 |
0.023 |
0.034 |
0.0329 |
0.0747 |
0.0249 |
0.0228 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
0.0542 |
0.0588 |
0.0566 |
0.0563 |
0.058 |
0.0608 |
0.0636 |
0.0629 |
0.0642 |
0.0645 |
0.0542 |
0.0635 |
|
|
CAPEX, млрд $
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.0147 |
0.0152 |
0.015 |
0.0152 |
0.015 |
0.0107 |
0.018 |
0.0099 |
0.0106 |
0.0158 |
0.0152 |
0.0057 |
|
|
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
|
|
0.0814 |
0.0989 |
0.1839 |
0.0615 |
0.0837 |
0.0612 |
0.083 |
0.1236 |
0.1611 |
0.1131 |
0.195 |
0.3617 |
0.3471 |
0.1767 |
0.2089 |
0.2275 |
0.1465 |
0.0892 |
0.1603 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1659 |
0.1728 |
0.1808 |
0.2122 |
0.228 |
0.2171 |
0.2171 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1566 |
0.1914 |
0.1625 |
0.1847 |
0.2787 |
0.3127 |
0.2979 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0437 |
0.0445 |
0.0736 |
0.0709 |
0.0784 |
0.0625 |
0.0625 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.6855 |
0.5669 |
0.5812 |
0.6537 |
0.68 |
0.6914 |
0.7068 |
|
|
Чистые активы, млрд
|
|
1.227 |
1.311 |
1.3289 |
0.4363 |
0.4053 |
0.379 |
0.2312 |
0.3282 |
0.35 |
0.3663 |
0.4183 |
0.4884 |
0.6855 |
0.5669 |
0.5812 |
0.6537 |
0.68 |
0.6696 |
0.3353 |
|
|
Активы, млрд
|
0.5147 |
2.99 |
3.01 |
3.09 |
1.7395 |
1.5682 |
1.485 |
1.2409 |
1.2819 |
1.3171 |
1.2298 |
1.2806 |
1.2583 |
1.29 |
1.34 |
1.4 |
1.52 |
1.5 |
1.48 |
1.505 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0007 |
0.0009 |
0.0011 |
0.001 |
0.0008 |
0.0007 |
0.0007 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4443 |
0.4454 |
0.4465 |
0.4459 |
0.4461 |
0.4467 |
0.4467 |
|
|
Задолженность, млрд
|
0.6699 |
1.7629 |
1.6982 |
1.7613 |
1.3032 |
1.1629 |
1.106 |
1.0097 |
0.9537 |
0.9655 |
0.862 |
0.8611 |
0.7688 |
0.7271 |
0.745 |
0.7543 |
0.8231 |
0.8288 |
0.7762 |
0.7935 |
|
|
Чистый долг, млрд
|
0.4437 |
1.0459 |
1.0016 |
0.9116 |
0.6787 |
0.6085 |
0.6171 |
0.5398 |
0.4772 |
0.3845 |
0.3759 |
0.2901 |
0.1189 |
0.0979 |
0.2696 |
0.2387 |
0.2194 |
0.3004 |
0.3583 |
0.2871 |
|
|
Долг, млрд
|
0.4437 |
1.1273 |
1.1005 |
1.0955 |
0.7402 |
0.6922 |
0.6783 |
0.6228 |
0.6008 |
0.5456 |
0.489 |
0.4851 |
0.0056 |
0.445 |
0.4463 |
0.4476 |
0.4469 |
0.4469 |
0.4475 |
0.4474 |
|
|
|
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
|
0.18 |
0.14 |
0.11 |
0.17 |
0.21 |
0.22 |
0.2282 |
0.2286 |
0.2275 |
0.2073 |
0.1641 |
0.1549 |
0.1465 |
0.1256 |
0.0892 |
0.1412 |
0.1603 |
0.2167 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0643 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
0.2219 |
0.228 |
0.2019 |
0.2293 |
0.2103 |
0.2171 |
0.1679 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
0.2509 |
0.2787 |
0.314 |
0.3218 |
0.3127 |
0.2979 |
0.3113 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
0.0149 |
0.0156 |
0.0102 |
0.0152 |
0.0158 |
0.0164 |
0.0164 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
0.6591 |
0.68 |
0.6719 |
0.6696 |
0.6914 |
0.7068 |
0.7294 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
0.6694 |
0.6832 |
0.6949 |
0.6919 |
0.6471 |
0.6591 |
0.68 |
0.6719 |
0.6696 |
0.3069 |
0.3353 |
|
|
|
Активы, млрд
|
|
|
|
|
|
|
1.4358 |
1.4846 |
1.518 |
1.4935 |
1.51 |
1.51 |
1.5 |
1.49 |
1.48 |
1.49 |
1.505 |
1.5288 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
0.0009 |
0.0008 |
0.0009 |
0.0009 |
0.0008 |
0.0007 |
0.0006 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
0.4461 |
0.4461 |
0.4461 |
0.4466 |
0.4467 |
0.4467 |
0.4468 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
0.7664 |
0.8014 |
0.8231 |
0.8016 |
0.8054 |
0.8058 |
0.8288 |
0.7988 |
0.7762 |
0.7791 |
0.7935 |
0.7976 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
0.2194 |
0.2436 |
0.248 |
0.267 |
0.3098 |
0.2921 |
0.3004 |
0.3214 |
0.3583 |
0.3055 |
0.2871 |
0.2301 |
|
|
Долг, млрд
|
0.18 |
0.12 |
0.13 |
0.15 |
0.16 |
0.14 |
0.1602 |
0.1889 |
0.2201 |
0.1993 |
0.4739 |
0.447 |
0.4469 |
0.447 |
0.4475 |
0.1999 |
0.4474 |
0.4468 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
0.42 |
3.68 |
3.16 |
-228.44 |
-10.74 |
-9.72 |
-35.53 |
14.59 |
16.37 |
8.63 |
16.29 |
27.2 |
20.08 |
11.06 |
11.7 |
10.54 |
11.23 |
11.3 |
|
12.38 |
29.59 |
|
|
ROA, %
|
0.17 |
1.6 |
1.36 |
-57.3 |
-2.73 |
-2.5 |
-7.95 |
3.23 |
4.27 |
2.43 |
5.09 |
9.71 |
8.28 |
4.85 |
5.27 |
4.83 |
5.08 |
5.2 |
|
5.69 |
8.27 |
|
|
ROIC, %
|
2.62 |
5.7 |
3.88 |
1.41 |
-1.87 |
0.4 |
-7.77 |
9.04 |
10.02 |
5.31 |
8.89 |
14.54 |
12.06 |
7.66 |
8.42 |
7.61 |
|
|
|
7.76 |
15.01 |
|
|
ROS, %
|
0.68 |
4.69 |
3.96 |
-70.36 |
-2.39 |
0.52 |
-4.65 |
8.89 |
10.26 |
6.58 |
10.46 |
20.34 |
12.97 |
10.77 |
12.39 |
10.59 |
6.13 |
6.14 |
6.7 |
6.7 |
16.14 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
10.82 |
10.73 |
9.42 |
10.15 |
8.88 |
8.82 |
|
10.41 |
11.99 |
|
|
Рентаб EBITDA, %
|
5.85 |
10.31 |
8.97 |
-64.05 |
3.93 |
6.62 |
1.27 |
14.17 |
15.04 |
11.57 |
15.08 |
17.07 |
17.27 |
17.44 |
19.75 |
18.24 |
15.23 |
12.9 |
|
15.4 |
19.40 |
|
|
Чистая рентаб, %
|
0.26 |
2.61 |
2.26 |
-69.8 |
1.3 |
1.1 |
6.5 |
8.8 |
10.7 |
10.2 |
10.6 |
12.2 |
11.53 |
6.59 |
7.47 |
6.34 |
6.14 |
5.9 |
|
6.7 |
16.34 |
|
|
Operation Margin, %
|
8.15 |
13.33 |
8.84 |
1.25 |
1.28 |
1.06 |
6.53 |
8.82 |
10.74 |
10.2 |
10.59 |
12.19 |
12.3 |
12.59 |
12.11 |
11.85 |
|
8.95 |
9.99 |
9.99 |
15.58 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
-3.38 |
-2.85 |
-10.59 |
3.64 |
4.68 |
2.65 |
5.61 |
14.93 |
11.53 |
6.59 |
7.47 |
6.34 |
|
|
|
6.38 |
14.35 |
|
|
Доходность FCF, %
|
2.17 |
3.85 |
8.5 |
8.35 |
3.74 |
1.3086 |
0.5482 |
8.2 |
7.29 |
3.01 |
7.54 |
-1.1362 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
3.29 |
2.21 |
2.75 |
2.85 |
3.42 |
3.8 |
1.0202 |
3.25 |
3.08 |
3.54 |
2.46 |
2.02 |
29.59 |
|
|
ROA, %
|
|
|
1.4753 |
0.9862 |
1.2256 |
1.2884 |
1.5707 |
1.7543 |
0.4721 |
1.5077 |
1.4374 |
1.6496 |
1.1473 |
0.9427 |
8.27 |
|
|
ROCE, %
|
|
|
|
|
|
|
2.63 |
1.8044 |
1.78 |
2.64 |
2.57 |
3.02 |
2.59 |
2.19 |
11.99 |
|
|
Рентаб EBITDA, %
|
21.11 |
18.49 |
17.32 |
19.9 |
15.12 |
17.08 |
16.23 |
11.52 |
11.65 |
14.04 |
14.45 |
16.93 |
16.49 |
8.89 |
19.40 |
|
|
Чистая рентаб, %
|
|
|
7.81 |
4.64 |
6.22 |
7.12 |
7.6 |
7.95 |
2.14 |
7.15 |
6.4 |
7.5 |
5.71 |
5.58 |
16.34 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.002 |
0.0044 |
0.0198 |
0.0255 |
0.0234 |
0.0169 |
0.0052 |
|
0.0037 |
|
Расходы на обслуживание долга
|
0.0205 |
0.0231 |
0.0198 |
0.0255 |
0.0234 |
0.0169 |
0.0157 |
|
0.0147 |
|
Всего задолженность
|
|
0.1671 |
0.1785 |
0.155 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
3100 |
3400 |
3600 |
3200 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0001 |
0.0068 |
0.0044 |
0.0001 |
0.0001 |
0.0001 |
0.0039 |
0.0007 |
0.0005 |
0.0038 |
0.0016 |
0.0018 |
|
Расходы на обслуживание долга
|
0.0059 |
0.0066 |
0.0041 |
0.0042 |
0.0043 |
0.0042 |
0.0039 |
0.0037 |
0.0039 |
0.0038 |
0.0033 |
0.0033 |
|