Отчетность Magnachip Semiconductor Corporation
Капитализация
Отчетность Годовая
Квартальная
|
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 $
|
|
|
|
|
|
|
|
0.56 |
0.2768 |
0.5572 |
0.6825 |
0.4417 |
0.1852 |
0.2728 |
0.3383 |
0.2111 |
0.5341 |
0.8559 |
0.4303 |
0.4148 |
0.3325 |
|
|
Выручка, млрд $
|
1.0852 |
0.9377 |
0.7444 |
0.7924 |
0.6017 |
0.5601 |
0.7704 |
0.773 |
0.82 |
0.734 |
0.698 |
0.634 |
0.688 |
0.68 |
0.751 |
0.792 |
0.507 |
0.474 |
0.3377 |
0.387 |
0.2266 |
|
|
Чистая прибыль, млрд $
|
0.0374 |
-0.1009 |
-0.2293 |
-0.1806 |
-0.4173 |
0.8391 |
0.0741 |
0.022 |
0.193 |
-0.064 |
-0.117 |
-0.085 |
-0.03 |
0.085 |
-0.003 |
-0.022 |
0.345 |
0.057 |
-0.008 |
0.0426 |
-0.0366 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
0.5993 |
0.2962 |
0.8514 |
0.977 |
0.7953 |
0.544 |
0.4476 |
0.5094 |
0.3642 |
0.3376 |
0.5833 |
0.2103 |
0.1691 |
0.1631 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.023 |
0.0366 |
0.027 |
0.0537 |
0.0013 |
-0.0665 |
-0.0518 |
|
|
EBITDA, млрд $
|
0.3942 |
0.1611 |
0.0257 |
0.0523 |
-0.2576 |
0.9303 |
0.1409 |
0.106 |
0.1963 |
0.0142 |
-0.0071 |
-0.0572 |
0.016 |
0.136 |
0.055 |
0.038 |
0.045 |
0.09 |
0.0131 |
0.0369 |
-0.0352 |
|
|
FCF, млрд $
|
0.2193 |
0.0391 |
-0.0109 |
-0.1103 |
-0.047 |
0.0327 |
0.0622 |
0.056 |
0.059 |
0.026 |
-0.056 |
-0.017 |
-0.012 |
-0.052 |
0.005 |
0.026 |
-0.029 |
0.055 |
0.0468 |
-0.044 |
-0.0102 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.0184 |
0.0392 |
0.0505 |
0.0075 |
0.0877 |
0.0793 |
-0.0112 |
-0.003 |
|
|
Баланс стоимость, млрд $
|
-0.0193 |
-0.1301 |
-0.3703 |
-0.5644 |
-0.995 |
-0.002 |
0.0722 |
0.094 |
0.2873 |
0.1059 |
0.1059 |
-0.0962 |
-0.1258 |
-0.0409 |
-0.0363 |
-0.0581 |
0.2868 |
0.3435 |
0.3531 |
-0.6355 |
0.3446 |
|
|
Операционная прибыль, млрд $
|
0.0447 |
-0.0221 |
-0.1195 |
-0.0943 |
-0.0144 |
0.0168 |
0.0934 |
0.089 |
0.106 |
-0.019 |
-0.067 |
-0.043 |
-0.005 |
0.036 |
0.047 |
0.034 |
0.033 |
0.05 |
0.0984 |
-0.0237 |
-0.0518 |
|
|
Операционные расходы, млрд $
|
0.1815 |
0.2308 |
0.2189 |
0.2319 |
0.1708 |
0.1417 |
0.1502 |
0.1451 |
0.1577 |
0.1736 |
0.1736 |
0.1778 |
0.1613 |
0.1523 |
0.1507 |
0.147 |
0.0957 |
0.1037 |
0.1105 |
0.136 |
0.1 |
|
|
CAPEX, млрд $
|
0.1102 |
0.0645 |
0.0414 |
0.0866 |
0.0286 |
0.0088 |
0.0442 |
0.049 |
0.062 |
0.043 |
0.018 |
0.007 |
0.02 |
0.034 |
0.034 |
0.024 |
0.037 |
0.033 |
0.0326 |
0.0329 |
0.0072 |
|
|
|
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
0.1205 |
0.119 |
0.1249 |
0.1413 |
0.1225 |
0.1134 |
0.127 |
0.1115 |
0.1049 |
0.1014 |
0.0712 |
0.061 |
0.057 |
0.0622 |
0.0612 |
0.0508 |
|
|
Чистая прибыль, млрд $
|
-0.0311 |
0.0118 |
0.0085 |
0.0679 |
-0.0075 |
-0.000198 |
0.0108 |
0.0536 |
0.0095 |
-0.0033 |
-0.0172 |
0.003 |
-0.0215 |
-0.004 |
-0.0052 |
-0.006 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
0.5364 |
0.4115 |
0.2209 |
0.1696 |
0.1819 |
1.21 |
0.149 |
0.1457 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
0.0129 |
0.0033 |
-0.01 |
-0.0101 |
-0.0497 |
-0.0497 |
-0.0068 |
-0.0219 |
|
|
EBITDA, млрд $
|
0.0092 |
0.0114 |
0.0061 |
0.0158 |
0.0113 |
0.0097 |
0.0254 |
0.018 |
0.0175 |
0.0018 |
-0.0094 |
-0.0063 |
-0.009 |
-0.0045 |
-0.0092 |
-0.0159 |
|
|
FCF, млрд $
|
0.0177 |
0.03 |
-0.0122 |
-0.0657 |
0.0201 |
-0.0147 |
0.0107 |
0.0375 |
0.0119 |
0.0116 |
0.015 |
-0.0535 |
0.0077 |
-0.0111 |
-0.0033 |
-0.0025 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
0.0212 |
-0.0109 |
0.0197 |
0.0577 |
0.0128 |
0.0121 |
0.0253 |
-0.0451 |
-0.0035 |
-0.0035 |
-0.0033 |
-0.0025 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
0.2794 |
0.2792 |
0.2899 |
0.3435 |
0.3531 |
0.3497 |
0.3325 |
0.3355 |
-0.6355 |
-0.5279 |
0.3537 |
0.3446 |
|
|
Операционная прибыль, млрд $
|
0.0211 |
0.0354 |
-0.0045 |
-0.0441 |
0.0212 |
-0.0109 |
0.0189 |
0.0557 |
0.0128 |
0.002 |
-0.01 |
-0.0423 |
0.0079 |
-0.0098 |
-0.0092 |
-0.0159 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
0.0365 |
0.0323 |
0.0266 |
0.0255 |
0.0261 |
0.0269 |
0.0272 |
0.0262 |
0.0556 |
0.0556 |
0.0237 |
0.0275 |
|
|
CAPEX, млрд $
|
0.0026 |
0.0026 |
0.0029 |
0.0032 |
0.0035 |
0.0036 |
0.0036 |
0.0037 |
0.0039 |
0.000567 |
0.0103 |
0.0038 |
0.0044 |
0.0042 |
0.000829 |
0.0046 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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
|
0.0584 |
0.0866 |
0.0892 |
0.0643 |
0.004 |
0.0649 |
0.1722 |
0.1621 |
0.1822 |
0.1536 |
0.1536 |
0.0909 |
0.0834 |
0.1286 |
0.1324 |
0.1517 |
0.2799 |
0.2796 |
0.2255 |
0.2508 |
0.1581 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1219 |
0.123 |
0.0687 |
0.0768 |
0.0432 |
0.0369 |
0.0369 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0716 |
0.0733 |
0.039 |
0.0394 |
0.0399 |
0.0366 |
0.0366 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.032 |
0.0327 |
0.0252 |
0.0142 |
0.015 |
0.0167 |
0.0167 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3527 |
0.3794 |
0.4096 |
0.4091 |
0.3379 |
0.2454 |
0.2454 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
0.2157 |
0.1629 |
0.1667 |
0.3103 |
0.0815 |
-0.0185 |
-0.0623 |
-0.0721 |
-0.0396 |
-0.0173 |
-0.015 |
0.3456 |
0.4528 |
0.4612 |
-0.5279 |
0.1107 |
|
|
Активы, млрд
|
1.1545 |
1.0406 |
0.7701 |
0.7079 |
0.3992 |
0.4533 |
0.6257 |
0.6027 |
0.79 |
0.6252 |
0.6252 |
0.4779 |
0.442 |
0.5588 |
0.5832 |
0.5953 |
0.5717 |
0.5837 |
0.5879 |
0.6939 |
0.4205 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0614 |
0.002 |
0.0857 |
0.0023 |
0.0014 |
0.0021 |
0.0021 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3036 |
0.3067 |
0.000153 |
0.0001 |
0.0001 |
|
0.0001 |
|
|
Задолженность, млрд
|
1.0987 |
1.0871 |
1.0546 |
1.1854 |
1.187 |
0.2376 |
0.4629 |
0.436 |
0.4797 |
0.5436 |
0.5436 |
0.5402 |
0.5141 |
0.5984 |
0.6005 |
0.6103 |
0.2261 |
0.1309 |
0.1267 |
1.2218 |
0.0759 |
|
|
Чистый долг, млрд
|
-0.0584 |
-0.0866 |
0.6608 |
0.7657 |
0.841 |
-0.0032 |
0.0778 |
0.0393 |
0.0194 |
0.2942 |
0.2945 |
0.3536 |
0.3588 |
0.4783 |
0.1711 |
0.1646 |
-0.113 |
-0.2753 |
-0.2812 |
0.7765 |
-0.1527 |
|
|
Долг, млрд
|
|
|
0.75 |
0.83 |
0.845 |
0.0618 |
0.25 |
0.2014 |
0.2017 |
0.4478 |
0.4481 |
0.4445 |
0.4422 |
0.3034 |
0.3036 |
0.3047 |
0.0835 |
0.0043 |
0.0055 |
0.0053 |
0.0054 |
|
|
|
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.1573 |
0.1928 |
0.5421 |
0.2799 |
0.2902 |
0.2719 |
0.2763 |
0.2796 |
0.2849 |
0.2738 |
0.2508 |
0.2255 |
0.2121 |
0.173 |
0.1666 |
0.1581 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
0.0739 |
0.045 |
0.0432 |
0.0375 |
0.1523 |
0.0439 |
0.0369 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
0.0362 |
0.0373 |
0.0399 |
0.0364 |
0.0649 |
0.0308 |
0.0327 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
0.0056 |
0.0062 |
0.0072 |
0.0041 |
0.0041 |
0.0041 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
0.41 |
0.379 |
0.3379 |
0.3149 |
0.2905 |
0.2777 |
0.2454 |
|
|
Чистые активы, млрд
|
|
|
|
|
0.4203 |
0.4226 |
0.4333 |
0.4528 |
0.4612 |
0.4481 |
0.4132 |
0.4282 |
-0.5279 |
0.1063 |
0.1009 |
|
|
|
Активы, млрд
|
|
|
|
|
0.5514 |
0.5576 |
0.5627 |
0.5837 |
0.5879 |
0.5757 |
0.5362 |
0.5166 |
0.6939 |
0.6939 |
0.4343 |
0.4205 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
0.0018 |
0.0013 |
0.0014 |
0.0016 |
0.08 |
0.0017 |
0.0019 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
0.0000 |
0.0001 |
0.0001 |
0.000364 |
|
|
|
|
|
Задолженность, млрд
|
|
|
|
|
0.1311 |
0.1349 |
0.1294 |
0.1309 |
0.1267 |
0.1276 |
0.123 |
0.0885 |
1.2218 |
1.22 |
0.0806 |
0.0759 |
|
|
Чистый долг, млрд
|
|
|
|
|
-0.2856 |
-0.2674 |
-0.2726 |
-0.2753 |
-0.2812 |
-0.2705 |
-0.2457 |
-0.22 |
0.7765 |
0.7765 |
-0.1617 |
-0.1533 |
|
|
Долг, млрд
|
0.3207 |
0.328 |
0.4194 |
0.1736 |
0.0796 |
0.083 |
0.0767 |
0.0855 |
0.0844 |
0.0033 |
0.0051 |
0.0473 |
0.0533 |
0.0456 |
0.0049 |
0.0048 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
13.23 |
81.05 |
-32.77 |
-371.93 |
136.16 |
41.07 |
-214.28 |
13.7 |
135.18 |
208.68 |
14.21 |
-1.82 |
10.07 |
|
-9.48 |
19.00 |
|
|
ROA, %
|
3.55 |
27.76 |
-9.07 |
-20.34 |
-16.88 |
-6.44 |
16.97 |
-0.68 |
-3.7 |
59.12 |
9.82 |
-0.22 |
2.5 |
|
-7.82 |
8.11 |
|
|
ROIC, %
|
10.15 |
47.27 |
-12.47 |
-41.74 |
-22.53 |
-3.88 |
13.31 |
-86.25 |
14.83 |
97.45 |
12.97 |
|
|
|
16.64 |
9.70 |
|
|
ROS, %
|
7.09 |
20 |
-2.53 |
-5.43 |
-13.21 |
-1.4 |
15.84 |
3.07 |
0.7 |
62.49 |
15.89 |
11.01 |
-2.37 |
-16.15 |
-16.15 |
13.52 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
5.11 |
7.93 |
6.79 |
10.77 |
0.2763 |
-15.07 |
|
-13.88 |
12.83 |
|
|
Рентаб EBITDA, %
|
13.72 |
23.95 |
1.93 |
-0.97 |
-9.03 |
2.29 |
20 |
7.32 |
4.8 |
8.88 |
10.52 |
-0.58 |
5.68 |
|
-15.52 |
21.95 |
|
|
Чистая рентаб, %
|
11.5 |
12.9 |
-2.5 |
-9.6 |
-6.8 |
-0.7 |
5.2 |
6.3 |
4.2 |
6.4 |
10.5 |
-2.38 |
11.01 |
|
-16.16 |
13.42 |
|
|
Operation Margin, %
|
11.54 |
12.91 |
-2.53 |
-2.53 |
-6.78 |
-0.73 |
5.24 |
6.31 |
4.24 |
6.44 |
17.59 |
|
0.385 |
-22.86 |
-22.86 |
15.42 |
|
|
Чистая процентная маржа, %
|
2.82 |
23.59 |
-8.74 |
-16.79 |
-13.39 |
-4.3 |
12.5 |
-0.52 |
-2.76 |
68.03 |
11.96 |
|
|
|
16.19 |
10.05 |
|
|
Доходность FCF, %
|
9.94 |
21.21 |
4.61 |
3.76 |
-3.86 |
-6.56 |
-18.75 |
|
|
|
|
|
|
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
-3.6 |
-0.0629 |
2.79 |
12.8 |
2.18 |
-0.7495 |
-3.85 |
0.6741 |
-21.62 |
-22.73 |
-1.3166 |
-1.6131 |
19.00 |
|
|
ROA, %
|
-1.3308 |
-0.0357 |
1.9224 |
9.35 |
1.6266 |
-0.5741 |
-3.09 |
0.5644 |
-11.22 |
-11.49 |
-1.1765 |
-1.4132 |
8.11 |
|
|
ROCE, %
|
|
|
|
|
2.63 |
0.6599 |
-2.04 |
-2.1 |
-10.63 |
-11 |
-1.6024 |
-5.51 |
12.83 |
|
|
Рентаб EBITDA, %
|
9.19 |
8.57 |
19.96 |
16.12 |
16.72 |
1.74 |
-13.14 |
-10.4 |
-15.81 |
-7.18 |
-15.08 |
-31.35 |
21.95 |
|
|
Чистая рентаб, %
|
-6.07 |
-0.17 |
8.48 |
48.59 |
9.15 |
-3.29 |
-24.15 |
4.87 |
-33.44 |
-33.44 |
-8.43 |
-11.88 |
13.42 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0446 |
0.0491 |
0.0448 |
0.0185 |
0.0132 |
0.0075 |
0.023 |
|
0.0103 |
|
Расходы на обслуживание долга
|
0.0216 |
0.0223 |
0.0226 |
0.0181 |
0.0014 |
0.000441 |
0.0167 |
|
0.000828 |
|
Всего задолженность
|
|
0.1327 |
0.1338 |
0.1736 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
880 |
890 |
897 |
891 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0057 |
0.000165 |
0.0077 |
1.5E-5 |
0.000801 |
0.0075 |
0.0131 |
0.0024 |
0.000844 |
0.0027 |
0.00039 |
0.0025 |
|
Расходы на обслуживание долга
|
0.001 |
8.5E-5 |
0.000113 |
0.000132 |
0.000111 |
0.000499 |
0.000278 |
0.000269 |
0.0157 |
0.0157 |
0.000189 |
0.000183 |
|