NASDAQ: INSM - Insmed Incorporated
Доходность за полгода: +10.37%
Сектор: Healthcare
Insmed Incorporated Форум акцийОтчетность Insmed Incorporated
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 $
|
0.0625 | 0.198 | 0.099 | 0.1055 | 0.0599 | 0.1014 | 0.1495 | 0.0824 | 0.2342 | 0.731 | 0.9127 | 1.1253 | 0.8732 | 2.37 | 1.1021 | 2.32 | 2.78 | 2.76 | 3.12 | |||||||||
|
Выручка, млрд $
|
0.000663 | 0.0001 | 0.000296 | 0.002 | 0.00015 | 0.000137 | 0.000131 | 0.000991 | 0.0075 | 0.0117 | 0.0104 | 0.007 | 0.004 | 0.012 | 0.0098 | 0.1365 | 0.1644 | 0.1885 | 0.2454 | 0.2575 | 0.3052 | |||||||
|
Чистая прибыль, млрд $
|
-0.0078 | -0.0799 | -0.0372 | -0.0364 | -0.0103 | -0.0272 | -0.0409 | -0.0561 | -0.02 | -0.0157 | 0.1184 | -0.006 | -0.06 | -0.041 | -0.056 | -0.079 | -0.118 | -0.176 | -0.193 | -0.3243 | -0.2543 | -0.2941 | -0.4347 | -0.4815 | -0.5467 | -0.7496 | ||
|
EV, млрд $
|
0.0501 | 0.177 | 0.0859 | 0.1054 | 0.0474 | 0.0907 | 0.1351 | 0.0108 | 0.1399 | 0.6215 | 0.655 | 1.0723 | 0.5476 | 0.8264 | 1.92 | 3.14 | 2.95 | 2.44 | 2.94 | 4.94 | ||||||||
|
EBIT, млрд $
|
-0.2986 | -0.2352 | -0.2652 | -0.3678 | -0.4781 | -0.5269 | -0.6845 | |||||||||||||||||||||
|
EBITDA, млрд $
|
-0.008 | -0.0789 | -0.0386 | -0.0341 | -0.0105 | -0.0274 | -0.0145 | -0.051 | -0.02 | -0.0134 | 0.1203 | -0.0062 | -0.0354 | -0.0419 | -0.0542 | -0.0863 | -0.1155 | -0.171 | -0.186 | -0.2938 | -0.2308 | -0.2598 | -0.3734 | -0.4582 | -0.5144 | -0.6739 | ||
|
FCF, млрд $
|
-0.0073 | -0.0227 | -0.032 | -0.0472 | -0.008 | -0.031 | -0.031 | -0.047 | -0.07 | -0.104 | -0.151 | -0.163 | -0.2728 | -0.2929 | -0.2262 | -0.3706 | -0.4103 | -0.4532 | -0.5495 | |||||||||
|
Операционный денежный поток, млрд $
|
-0.1596 | -0.258 | -0.2506 | -0.2193 | -0.3633 | -0.4004 | -0.4416 | -0.5362 | ||||||||||||||||||||
|
Баланс стоимость, млрд $
|
-0.0228 | -0.1026 | -0.1398 | -0.1762 | -0.1865 | -0.2137 | -0.2547 | -0.3108 | -0.3308 | -0.3464 | -0.2281 | -0.2345 | -0.2942 | -0.3355 | -0.3916 | -0.4708 | -0.589 | -0.7652 | -0.9579 | 0.2083 | 0.2617 | 0.2759 | 0.4105 | 0.088 | -0.0447 | -0.3319 | ||
|
Операционная прибыль, млрд $
|
-0.0081 | -0.0311 | -0.0402 | -0.0345 | -0.0106 | -0.0274 | -0.0274 | -0.0544 | -0.0204 | -0.0144 | -0.0087 | -0.008 | -0.036 | -0.042 | -0.055 | -0.087 | -0.117 | -0.173 | -0.189 | -0.3073 | -0.2352 | -0.2652 | -0.3678 | -0.4781 | -0.5269 | -0.7096 | ||
|
Операционные расходы, млрд $
|
0.0089 | 0.0312 | 0.0405 | 0.0364 | 0.0107 | 0.0276 | 0.0276 | 0.0539 | 0.0274 | 0.0261 | 0.019 | 0.015 | 0.0401 | 0.0424 | 0.0665 | 0.0874 | 0.1175 | 0.1734 | 0.1889 | 0.3148 | 0.3475 | 0.3898 | 0.5121 | 0.6684 | 0.7276 | 0.9206 | ||
|
CAPEX, млрд $
|
0.000109 | 0.0013 | 0.000251 | 0.005 | 0.001 | 0.00029 | 0.001 | 0.005 | 0.003 | 0.004 | 0.003 | 0.0148 | 0.0423 | 0.0068 | 0.0073 | 0.0099 | 0.0116 | 0.0133 |
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
|
0.000317 | 0.0716 | 0.0513 | 0.0273 | 0.0295 | 0.0092 | 0.0188 | 0.0241 | 0.0165 | 0.0021 | 0.0127 | 0.0107 | 0.0148 | 0.0908 | 0.1139 | 0.1592 | 0.2829 | 0.1626 | 0.3812 | 0.4951 | 0.4874 | 0.5328 | 0.7168 | 1.07 | 0.9689 | 0.4824 | ||
|
Short Term Investments
|
0.0742 | 0.0298 | 0.2981 | |||||||||||||||||||||||||
|
Total Receivables
|
0.0055 | 0.0192 | 0.0166 | 0.0244 | 0.0297 | 0.0412 | 0.0412 | |||||||||||||||||||||
|
Товарно материальные запасы
|
0.007 | 0.0283 | 0.0496 | 0.067 | 0.0699 | 0.0713 | 0.0832 | |||||||||||||||||||||
|
Амортизация, млрд
|
0.0012 | 0.0045 | 0.0054 | -0.0056 | 0.0199 | 0.0106 | 0.0106 | |||||||||||||||||||||
|
Total Current Assets
|
0.5189 | 0.5552 | 0.6229 | 0.837 | 1.27 | 1.13 | 0.9291 | |||||||||||||||||||||
|
Чистые активы, млрд
|
0.0968 | 0.0597 | 0.0234 | 0.0262 | 0.0072 | 0.0105 | 0.0139 | 0.0115 | 0.1239 | 0.1928 | 0.1343 | 0.1209 | 0.1433 | 0.1862 | 0.3117 | 0.1545 | 0.3611 | 0.5189 | 0.5552 | 0.6229 | 0.837 | 1.27 | 1.13 | 0.0565 | ||||
|
Активы, млрд
|
0.0053 | 0.1027 | 0.0716 | 0.0283 | 0.0298 | 0.013 | 0.0229 | 0.0283 | 0.0195 | 0.0048 | 0.1267 | 0.1963 | 0.1398 | 0.1536 | 0.1765 | 0.2309 | 0.3566 | 0.238 | 0.462 | 0.6046 | 0.7423 | 0.7962 | 1.24 | 1.66 | 1.52 | 1.3298 | ||
|
Short Term Debt
|
0.0123 | 0.0126 | 0.0101 | 0.0081 | 0.009 | 0.0106 | ||||||||||||||||||||||
|
Long Term Debt
|
0.3166 | 0.3359 | 0.3563 | 0.5666 | 1.13 | 1.13 | 1.1553 | |||||||||||||||||||||
|
Задолженность, млрд
|
0.000834 | 0.0059 | 0.0119 | 0.0049 | 0.0036 | 0.0058 | 0.0123 | 0.0145 | 0.008 | 0.0076 | 0.0028 | 0.0034 | 0.0056 | 0.0327 | 0.0332 | 0.0446 | 0.0449 | 0.0835 | 0.101 | 0.3963 | 0.4806 | 0.5203 | 0.833 | 1.57 | 1.56 | 1.6618 | ||
|
Чистый долг, млрд
|
-0.000317 | -0.0716 | -0.0513 | -0.0273 | -0.0295 | -0.0092 | -0.0124 | -0.021 | -0.0131 | 0.0000 | -0.0125 | -0.0107 | -0.0144 | -0.0716 | -0.0943 | -0.1095 | -0.2577 | -0.053 | -0.27 | -0.1785 | -0.0904 | -0.1279 | -0.1045 | 0.1038 | 0.2158 | 0.7216 | ||
|
Долг, млрд
|
0.0064 | 0.0032 | 0.0034 | 0.0021 | 0.000208 | 0.0001 | 0.000446 | 0.0192 | 0.0196 | 0.0497 | 0.0251 | 0.1096 | 0.0556 | 0.3166 | 0.397 | 0.4048 | 0.6123 | 1.18 | 1.18 | 1.204 |
Акция
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 | 2024 | LTM | Среднее за 5 лет | CAGR 5 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
EPS
|
-86.44 | -43.6 | -11.31 | -11.01 | -2.89 | -6.95 | -8.4 | -5.89 | -1.74 | -1.28 | 9.3 | -0.49 | -2.95 | -1.56 | -1.6 | -1.84 | -2.02 | -2.85 | -2.89 | -4.22 | -3.01 | -3.01 | -3.88 | -3.91 | -4.01 | -5.34 | |||
|
Цена акции ао
|
30 | 44.3 | 4.6 | 29.2 | 15.7 | 12.5 | 19.8 | 9 | 8.79 | 4.61 | 7.8 | 6.5 | 3.05 | 6.69 | 17 | 15.47 | 18.15 | 13.23 | 31.18 | 13.12 | 23.88 | 33.29 | 20.18 | 20 | 27.91 | 27.25 | |||
|
Число акций ао, млн
|
0 | 2 | 3 | 3 | 4 | 4 | 5 | 10 | 11 | 12 | 13 | 13 | 23 | 27 | 35 | 43 | 59 | 62 | 66 | 76 | 84 | 97 | 112 | 123 | 140.43 | 140.43 | |||
|
FCF/акцию
|
-11.36 | -10.68 | -4.72 | -1.3558 | -1.1593 | -1.3569 | -1.6225 | -1.7653 | -2.43 | -2.43 | -3.55 | -3.46 | -2.32 | -3.31 | -3.33 | -3.32 | -3.91 |
Эффективность
Отчетность Годовая Квартальная
| 2000 | 2001 | 2002 | 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, %
|
-82.52 | -62.26 | -155.31 | -39.28 | -375.99 | -388.73 | -404.46 | -173.76 | 95.51 | -4.07 | -42.21 | -32.43 | -42.45 | -48.04 | -47.47 | -75.62 | -74.74 | -113.92 | -108.24 | -109.42 | -126.66 | -193.22 | -2525.18 | 614.47 | 34.07 | ||||
|
ROA, %
|
-77.75 | -51.91 | -128.65 | -34.54 | -209.08 | -178.96 | -198.04 | -102.37 | -329.28 | 93.41 | -3.98 | -40.96 | -28.2 | -33.98 | -38.86 | -40.24 | -59.3 | -55.04 | -60.81 | -37.77 | -38.23 | -42.62 | -33.21 | -34.45 | -50.2 | 10.10 | |||
|
ROIC, %
|
-32.22 | -6.97 | -4.02 | -42.03 | -29.46 | -35.42 | -41.56 | -41.87 | -63.64 | -59.67 | -63.48 | -38.14 | -39.71 | -46.52 | -51.61 | 17.65 | |||||||||||||
|
ROS, %
|
-132770 | -13576.35 | -1764.25 | -7057.33 | -20018.25 | -20941.98 | -5486.68 | -271.47 | -123.18 | 1153.07 | -90.26 | -808.9 | -477.23 | -3036.14 | -166.53 | -160.89 | -211.09 | -179.36 | -196.21 | -245.61 | -245.61 | 23.21 | |||||||
|
ROCE, %
|
-56.9 | -35.8 | -39.16 | -33.18 | -32.61 | -39.63 | -61.99 | 13.24 | |||||||||||||||||||||
|
Рентаб EBITDA, %
|
-131455 | -12036.15 | -1845.06 | -11096.95 | -5146.72 | -266.08 | -114.27 | 1159.89 | -89.48 | -801.13 | -471.32 | -2987.07 | -169.11 | -158.03 | -198.12 | -186.75 | -199.8 | -220.81 | 31.15 | ||||||||||
|
Чистая рентаб, %
|
-133103.33 | -12557.09 | -1862.76 | -6865.33 | -19856.2 | -31243.51 | -5664.88 | -265.13 | -133.92 | 1140.94 | -116.9 | -808.9 | -478.4 | -3297.17 | -186.37 | -178.87 | -230.63 | -196.26 | -212.33 | -245.59 | 23.20 | ||||||||
|
Operation Margin, %
|
-51835 | -13576.35 | -1764.25 | -7057.33 | -20018.25 | -20941.98 | -5486.68 | -271.47 | -123.18 | -83.62 | -116.92 | -808.9 | -478.39 | -3124.94 | -172.38 | -161.32 | -199.03 | -194.82 | -232.5 | -232.5 | 27.01 | ||||||||
|
Чистая процентная маржа, %
|
-92.96 | -487.59 | -186.37 | -178.87 | -230.63 | -217.35 | 24.17 | ||||||||||||||||||||||
|
Доходность FCF, %
|
-23.85 | -20.86 | -38.01 | -20.28 | -9.54 | -11.41 | -13.41 | -18.35 |
Коэффициенты
Отчетность Годовая Квартальная
| 2000 | 2001 | 2002 | 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 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
P/S
|
67693.81 | 15111.2 | 268.92 | 23184.22 | 18794.55 | 477.1 | 199.8 | 13.15 | 9.02 | 5.78 | 14.65 | 14.5 | 48.8 | 102.18 | 14.72 | 19.89 | 16.22 | 9.53 | 10.59 | 13.82 | 7.12 | ||||||||
|
P/BV
|
41.97 | 74.93 | 22.42 | 132.63 | 355.89 | -0.25 | -0.64 | -0.3 | -0.3 | -0.26 | -0.43 | 0.5 | 1.7 | 4.2 | 3.9 | 3.3 | 3.8 | 5.7 | 4.83 | 7.67 | 11.85 | 7.45 | 26.59 | -61.07 | -12.71 | 7.66 | |||
|
P/E
|
-50.86 | -120.34 | -14.44 | -337.7 | -94.65 | -1.49 | -3.36 | -5.17 | -6.87 | 0.5 | -15.92 | -2.54 | -1.96 | -4.18 | -9.24 | -7.66 | -6.37 | -4.58 | -4.74 | -10.99 | -13.25 | -7.43 | 29.41 | ||||||
|
P/FCF
|
-178.85 | -139.64 | -21.83 | -323.14 | -103.4 | -83.08 | -21.82 | -38.25 | -45.65 | -81.88 | -95.65 | -11.45 | -25.03 | -41.92 | -25.96 | -20.4 | -10.27 | -22.45 | -5.63 | -9.55 | -17.23 | -8.71 | -7.6 | -5.68 | -5.68 | 38.11 | |||
|
E/P
|
-1.97 | -0.83 | -6.93 | -0.3 | -1.06 | -1.77 | -5.45 | -2.07 | -2.86 | 13.13 | -0.87 | -16.71 | -5.28 | -2.82 | -4.37 | -5.56 | -11.38 | -5.28 | -21.11 | -9.1 | -7.54 | -13.47 | -0.1543 | -0.2403 | -0.2403 | 0.04 | |||
|
EV/EBITDA
|
-50.59 | -124.11 | -13.82 | -3.45 | -3.47 | -4.29 | -7.89 | 0.39 | -14.65 | -3.82 | -0.26 | -2.58 | -7.2 | -5.67 | -6.27 | -3.31 | -2.81 | -8.31 | -12.09 | -7.91 | -5.33 | -5.72 | -7.33 | 23.61 | |||||
|
EV/S
|
10.11 | 16.19 | 16.19 | ||||||||||||||||||||||||||
|
Debt/EBITDA
|
-0.44 | -0.06 | -0.17 | -0.16 | 0 | -0.01 | -0.01 | -0.46 | -0.36 | -0.58 | -0.22 | -0.64 | -0.6 | -1.0775 | -1.6068 | -1.7 | -1.5959 | -2.13 | -2.57 | -1.7866 | -1.7866 | 2.27 | |||||||
|
Netdebt/Ebitda
|
0.91 | 1.44 | 0.76 | -0.1 | 1.69 | 0.24 | 1.75 | 1.67 | 1.24 | 2.18 | 0.31 | 1.42 | 0.56 | 0.57 | 0.59 | 0.33 | -0.2265 | -1.0708 | -1.0708 | 1.14 | |||||||||
|
Debt/Ratio
|
0.06 | 0.17 | 0.17 | 0.12 | 0.44 | 0.54 | 0.51 | 0.41 | 1.59 | 0.02 | 0.02 | 0.04 | 0.21 | 0.19 | 0.19 | 0.13 | 0.35 | 0.22 | 0.66 | 0.65 | 0.65 | 0.67 | 0.7111 | 0.9054 | 0.9054 | 0.23 | |||
|
Debt/Equity
|
0.06 | 0.2 | 0.21 | 0.14 | 0.8 | 1.17 | 1.04 | 0.7 | 0.02 | 0.02 | 0.04 | 0.27 | 0.23 | 0.24 | 0.14 | 0.54 | 0.28 | 1.9 | 1.84 | 1.89 | 2.03 | 20.85 | 21.31 | 21.31 | 2.64 | ||||
|
Debt/Net Income
|
-2.45 | -1.6062 | -1.6062 | 3.31 | |||||||||||||||||||||||||
|
Бета
|
2.31 | 2.2 | 1.56 | 2.9 | -0.0615 | -0.0615 | 0.63 | ||||||||||||||||||||||
|
Индекс Альтмана
|
407.52 | 221.49 | 53.27 | 572.05 | 237.96 | 93.36 | 21.75 | 46.34 | -66.72 | 196.35 | 128.41 | 35.37 | 11.02 | 32.61 | 21 | 25.92 | 4.94 | 18.34 | -1.39 | 0.53 | 1.15 | 2.71 | 2.12 | 1.7195 | 1.7301 | 1.7301 | -65.45 |
Дивиденды
Отчетность Годовая
| 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 по отрасли | Среднее за 5 лет | CAGR 5 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Див доход, ао, %
|
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.21 | |||
|
Дивиденды / прибыль, %
|
0 | 0 | 0 | 0 | 41.83 |
Остальное
Отчетность Годовая Квартальная
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | LTM | CAGR 5 |
|
|---|---|---|---|---|---|---|---|---|---|---|
|
Чист. проц. доходы, млрд
|
0.0043 | 0.0151 | 0.0178 | 7.3E-5 | 0.0019 | |||||
|
Расходы на обслуживание долга
|
0.0059 | 0.0255 | 0.0277 | 0.0296 | 0.0405 | 0.0264 | 0.0423 | 0.0763 | ||
|
Всего задолженность
|
0.0797 | 0.0852 | 0.1188 | |||||||
|
Персонал, чел
|
521 | 613 | 736 | 912 |
