Отчетность MKS Instruments, Inc.
Капитализация
Отчетность Годовая
Квартальная
|
1998 |
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 $
|
|
|
|
|
|
|
|
1.0285 |
0.9996 |
1.2797 |
0.9761 |
0.7262 |
0.9017 |
1.3118 |
1.4745 |
1.3663 |
1.6157 |
1.9764 |
1.944 |
3.27 |
5.1 |
3.55 |
6.05 |
8.39 |
6.2 |
|
6.14 |
|
|
Выручка, млрд $
|
0.1398 |
0.1871 |
0.327 |
0.2868 |
0.3148 |
0.3373 |
0.5551 |
0.5093 |
0.7828 |
0.7805 |
0.647 |
0.4114 |
0.853 |
0.823 |
0.644 |
0.669 |
0.781 |
0.814 |
1.295 |
1.916 |
2.08 |
1.9 |
2.33 |
2.95 |
3.55 |
3.6 |
3.62 |
|
|
Чистая прибыль, млрд $
|
0.005 |
0.024 |
0.0462 |
-0.031 |
-0.0395 |
-0.0164 |
0.0698 |
0.0346 |
0.0942 |
0.0864 |
0.0301 |
-0.2127 |
0.143 |
0.13 |
0.048 |
0.036 |
0.116 |
0.122 |
0.105 |
0.339 |
0.3929 |
0.1404 |
0.3501 |
0.5514 |
0.333 |
0.148 |
-1.841 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
0.833 |
0.8135 |
1.0818 |
0.8751 |
0.6281 |
|
1.0008 |
|
|
1.3212 |
1.7598 |
2.33 |
2.73 |
3.23 |
6.47 |
8.75 |
9.81 |
9.23 |
11.28 |
10.86 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4979 |
0.2198 |
0.4538 |
0.6989 |
0.617 |
0.458 |
-1.554 |
|
|
EBITDA, млрд $
|
0.0143 |
0.0354 |
0.0845 |
-0.035 |
-0.0276 |
0.000958 |
0.082 |
0.0609 |
0.1483 |
0.1362 |
0.0506 |
-0.2345 |
0.2075 |
0.1871 |
0.0763 |
0.0615 |
0.1414 |
0.1664 |
0.225 |
0.561 |
0.5777 |
0.3741 |
0.5656 |
0.8359 |
0.881 |
0.794 |
-1.554 |
|
|
FCF, млрд $
|
0.0199 |
0.0116 |
0.023 |
0.0055 |
0.0059 |
-0.0065 |
0.0481 |
0.0539 |
0.0675 |
0.104 |
0.0763 |
0.0032 |
0.148 |
0.14 |
0.119 |
0.064 |
0.089 |
0.126 |
0.161 |
0.324 |
0.3508 |
0.1806 |
0.4283 |
0.5528 |
0.365 |
0.364 |
0.223 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3552 |
0.4138 |
0.2445 |
0.5132 |
0.6395 |
0.529 |
0.525 |
0.31 |
|
|
Баланс стоимость, млрд $
|
0.0525 |
0.0332 |
0.0813 |
0.0682 |
0.0286 |
0.0122 |
0.0821 |
0.1166 |
0.2109 |
0.2552 |
0.2414 |
0.0288 |
0.1714 |
0.2689 |
0.2786 |
0.279 |
0.3491 |
0.4272 |
0.4947 |
0.7957 |
1.87 |
2.02 |
2.36 |
2.89 |
4.48 |
4.45 |
2.47 |
|
|
Операционная прибыль, млрд $
|
0.0092 |
0.0277 |
0.0725 |
-0.0336 |
-0.0319 |
-0.0141 |
0.0604 |
0.0406 |
0.1233 |
0.1079 |
0.0416 |
-0.0262 |
0.196 |
0.185 |
0.081 |
0.059 |
0.138 |
0.159 |
0.19 |
0.423 |
0.4941 |
0.2198 |
0.4538 |
0.6989 |
0.617 |
0.458 |
-1.554 |
|
|
Операционные расходы, млрд $
|
0.053 |
0.0584 |
0.0844 |
0.1192 |
0.1377 |
0.1322 |
0.159 |
0.1598 |
0.2148 |
0.2236 |
0.2183 |
0.1643 |
0.1831 |
0.1901 |
0.1883 |
0.2077 |
0.1997 |
0.2042 |
0.3754 |
0.4688 |
0.4784 |
0.5618 |
0.5814 |
0.6404 |
0.875 |
1.04 |
0.963 |
|
|
CAPEX, млрд $
|
0.0031 |
0.0055 |
0.011 |
0.0146 |
0.0079 |
0.0063 |
0.0183 |
0.0103 |
0.0107 |
0.0151 |
0.0135 |
0.0042 |
0.016 |
0.016 |
0.018 |
0.012 |
0.013 |
0.012 |
0.019 |
0.031 |
0.0629 |
0.0639 |
0.0849 |
0.0867 |
0.164 |
0.161 |
0.087 |
|
|
|
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 $
|
0.5 |
0.54 |
0.54 |
0.59 |
0.66 |
0.6939 |
0.7499 |
0.7419 |
0.7639 |
0.742 |
0.765 |
0.954 |
1.09 |
0.794 |
1 |
0.932 |
0.893 |
|
|
Чистая прибыль, млрд $
|
0.04 |
0.07 |
0.07 |
0.09 |
0.12 |
0.1223 |
0.1465 |
0.1324 |
0.1502 |
0.143 |
0.13 |
0.006 |
0.054 |
-0.042 |
-1.77 |
0.039 |
-0.068 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
9.15 |
5.78 |
9.48 |
9.79 |
9.81 |
11.31 |
9.93 |
10.84 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
0.172 |
0.164 |
0.118 |
0.163 |
0.013 |
0.14 |
0.117 |
0.109 |
|
|
EBITDA, млрд $
|
0.1 |
0.12 |
0.13 |
0.14 |
0.17 |
0.1904 |
0.2206 |
0.2133 |
0.22 |
0.208 |
0.196 |
0.22 |
0.258 |
0.12 |
0.248 |
0.118 |
0.024 |
|
|
FCF, млрд $
|
0.06 |
0.06 |
0.12 |
0.12 |
0.12 |
0.1004 |
0.1489 |
0.1326 |
0.1709 |
0.022 |
0.041 |
0.173 |
0.13 |
0.02 |
-0.077 |
0.142 |
0.146 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
0.1269 |
0.1652 |
0.1531 |
0.1943 |
0.041 |
0.105 |
0.199 |
0.184 |
0.037 |
-0.059 |
0.16 |
0.18 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
1.5985 |
1.7328 |
1.853 |
1.991 |
3.03 |
3.13 |
4.15 |
4.48 |
4.45 |
2.5 |
2.48 |
2.47 |
|
|
Операционная прибыль, млрд $
|
0.08 |
0.07 |
0.14 |
0.15 |
0.15 |
0.1269 |
0.1652 |
0.1531 |
0.1943 |
0.172 |
0.164 |
0.118 |
0.163 |
0.013 |
-0.059 |
0.118 |
0.024 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
0.1555 |
0.1599 |
0.1625 |
0.1625 |
0.159 |
0.169 |
0.236 |
0.31 |
0.327 |
0.323 |
0.238 |
0.23 |
|
|
CAPEX, млрд $
|
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.0238 |
0.0249 |
0.0274 |
0.028 |
0.019 |
0.064 |
0.026 |
0.054 |
0.017 |
0.101 |
0.018 |
0.034 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
1998 |
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
|
0.0112 |
0.0357 |
0.0447 |
0.1209 |
0.0888 |
0.0747 |
0.1384 |
0.2206 |
0.2152 |
0.224 |
0.1193 |
0.111 |
0.1625 |
0.3129 |
0.2876 |
0.2889 |
0.3054 |
0.2276 |
0.2286 |
0.5432 |
0.6443 |
0.4146 |
0.6083 |
0.9663 |
0.909 |
0.88 |
0.875 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0738 |
0.1094 |
0.2277 |
0.0764 |
0.001 |
0.001 |
0.001 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2955 |
0.3411 |
0.3927 |
0.4426 |
0.72 |
0.629 |
0.629 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3847 |
0.4621 |
0.5014 |
0.5767 |
0.977 |
1.04 |
0.991 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0799 |
0.1543 |
0.1118 |
0.137 |
0.264 |
0.397 |
0.397 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.46 |
1.43 |
1.8 |
2.15 |
2.79 |
2.73 |
2.7 |
|
|
Чистые активы, млрд
|
|
|
0.1989 |
0.3529 |
0.6107 |
0.6083 |
0.7266 |
0.7628 |
0.9012 |
0.954 |
0.8867 |
0.6849 |
0.847 |
0.99 |
1.0122 |
1.0215 |
1.0818 |
1.1609 |
1.2418 |
1.5889 |
1.46 |
1.43 |
1.8 |
2.15 |
2.79 |
2.75 |
0.8 |
|
|
Активы, млрд
|
0.0962 |
0.1746 |
0.2664 |
0.4112 |
0.6856 |
0.6929 |
0.8287 |
0.8637 |
1.0437 |
1.0763 |
0.9849 |
0.7741 |
0.9824 |
1.1187 |
1.1348 |
1.213 |
1.224 |
1.2733 |
2.21 |
2.41 |
2.61 |
3.42 |
3.9 |
4.54 |
11.5 |
11.37 |
9.12 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.004 |
0.0327 |
0.0303 |
0.027 |
0.119 |
0.088 |
0.123 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3438 |
0.8717 |
0.815 |
0.8079 |
4.83 |
4.82 |
4.7 |
|
|
Задолженность, млрд
|
0.0773 |
0.0554 |
0.0674 |
0.0583 |
0.0749 |
0.0846 |
0.102 |
0.1009 |
0.1425 |
0.1223 |
0.0982 |
0.0891 |
0.1354 |
0.1286 |
0.1227 |
0.1915 |
0.1422 |
0.1125 |
0.9705 |
0.8251 |
0.7411 |
1.39 |
1.54 |
1.65 |
7.01 |
6.92 |
6.65 |
|
|
Чистый долг, млрд
|
-0.0112 |
-0.0149 |
-0.0228 |
-0.0948 |
-0.0586 |
-0.0455 |
-0.1072 |
-0.1955 |
-0.1861 |
-0.1979 |
-0.1011 |
-0.0981 |
-0.1625 |
-0.311 |
-0.2876 |
-0.2889 |
-0.2944 |
-0.2166 |
0.3836 |
0.0592 |
-0.2965 |
0.5346 |
0.4191 |
0.0612 |
4.26 |
4.26 |
4.15 |
|
|
Долг, млрд
|
|
0.0208 |
0.0219 |
0.0261 |
0.0302 |
0.0291 |
0.0312 |
0.025 |
0.0291 |
0.0261 |
0.0182 |
0.0129 |
|
0.0019 |
|
|
0.011 |
0.011 |
0.6122 |
0.003 |
0.3478 |
0.9492 |
1.03 |
1.03 |
5.17 |
5.14 |
5.02 |
|
|
|
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
|
0.41 |
0.44 |
0.43 |
0.49 |
0.61 |
0.6998 |
0.7552 |
0.6333 |
0.9663 |
1.01 |
1.07 |
0.884 |
0.909 |
0.88 |
0.757 |
0.859 |
0.875 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
0.002 |
0.001 |
0.001 |
0.001 |
0.001 |
0.001 |
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
0.481 |
0.73 |
0.72 |
0.572 |
0.631 |
0.618 |
0.603 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
0.689 |
0.961 |
0.977 |
1.06 |
1.04 |
1.009 |
0.991 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
0.102 |
0.095 |
0.107 |
0.101 |
0.093 |
0.095 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
2.35 |
2.79 |
2.79 |
2.75 |
2.73 |
2.78 |
2.77 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
2.47 |
2.61 |
2.73 |
2.89 |
2.26 |
2.35 |
2.79 |
2.79 |
2.75 |
0.777 |
|
|
|
|
Активы, млрд
|
|
|
|
|
|
4.02 |
4.21 |
4.37 |
4.54 |
4.65 |
4.75 |
11.37 |
11.5 |
11.37 |
9.23 |
9.14 |
9.2 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.029 |
0.122 |
0.119 |
0.088 |
0.088 |
0.087 |
0.093 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.804 |
4.89 |
4.83 |
4.84 |
4.82 |
4.79 |
4.7 |
|
|
Задолженность, млрд
|
|
|
|
|
|
1.5489 |
1.5941 |
1.6373 |
1.6537 |
1.62 |
1.62 |
7.22 |
7.01 |
6.92 |
6.74 |
6.66 |
6.72 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
0.3283 |
0.2696 |
0.3957 |
0.0612 |
0.015 |
-0.052 |
4.35 |
4.26 |
4.26 |
4.37 |
4.22 |
4.12 |
|
|
Долг, млрд
|
0.32 |
0.32 |
0.35 |
0.36 |
0.37 |
0.3719 |
0.4203 |
0.4371 |
0.4608 |
1.03 |
1.01 |
5.24 |
5.17 |
5.14 |
0.835 |
5.08 |
4.99 |
|
|
Эффективность
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 по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
|
23.24 |
-8.8 |
-6.47 |
-2.69 |
9.61 |
4.53 |
10.46 |
9.05 |
3.4 |
-31.05 |
18.61 |
14.12 |
4.8 |
3.52 |
11.01 |
10.91 |
8.72 |
23.96 |
22.7 |
7.21 |
15.97 |
21.02 |
9.04 |
3.31 |
|
-52.94 |
40.45 |
|
|
ROA, %
|
13.75 |
17.36 |
-7.55 |
-5.77 |
-2.36 |
8.43 |
4 |
9.03 |
8.02 |
3.06 |
-27.47 |
16.24 |
12.35 |
4.26 |
3.05 |
9.5 |
9.79 |
6.01 |
14.66 |
15.63 |
4.66 |
9.57 |
13.07 |
4.15 |
1.2948 |
|
-17.86 |
13.70 |
|
|
ROIC, %
|
|
22.31 |
-6.22 |
-4.89 |
-2.73 |
8.55 |
3.89 |
9.78 |
8.09 |
3.44 |
-3.4 |
18.53 |
14.01 |
4.74 |
3.46 |
10.91 |
10.71 |
7.05 |
18.79 |
19.13 |
6.58 |
11.72 |
15.65 |
|
|
|
15.72 |
26.21 |
|
|
ROS, %
|
15.61 |
22.62 |
-16.06 |
-13.19 |
-4.07 |
12.11 |
9.23 |
16.73 |
15.38 |
6.43 |
-58.06 |
24.17 |
22.62 |
11.7 |
8.87 |
17.48 |
19.62 |
12.24 |
24.98 |
23.99 |
11.68 |
19.4 |
23.42 |
13.34 |
9.38 |
-50.86 |
-50.86 |
20.24 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.18 |
7.09 |
12.88 |
17.13 |
5.85 |
4.37 |
|
-18.79 |
24.11 |
|
|
Рентаб EBITDA, %
|
18.12 |
25.84 |
-6.75 |
-4.06 |
4.29 |
17.13 |
11.95 |
18.95 |
17.45 |
7.83 |
-56.99 |
24.64 |
22.75 |
13.92 |
11.41 |
18.11 |
20.45 |
15 |
29.28 |
27.84 |
19.69 |
24.27 |
28.34 |
24.84 |
22.07 |
|
-42.9 |
31.56 |
|
|
Чистая рентаб, %
|
12.83 |
14.14 |
-10.82 |
-12.56 |
-4.86 |
12.58 |
6.79 |
12.04 |
11.06 |
4.65 |
-51.69 |
22.9 |
22.5 |
12.6 |
8.8 |
17.7 |
19.5 |
14.7 |
22.1 |
18.93 |
7.39 |
15.03 |
18.69 |
9.39 |
4.11 |
|
-50.83 |
20.24 |
|
|
Operation Margin, %
|
14.8 |
22.17 |
-11.71 |
-10.14 |
-4.19 |
10.87 |
7.98 |
15.76 |
13.82 |
6.43 |
-6.37 |
22.92 |
22.48 |
12.61 |
8.79 |
17.69 |
19.51 |
14.68 |
22.06 |
24.15 |
14.14 |
20.09 |
23.69 |
|
17.38 |
-42.93 |
-42.93 |
23.79 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
|
16.71 |
15.77 |
7.46 |
5.34 |
14.83 |
15.03 |
8.09 |
17.7 |
18.93 |
7.39 |
15.03 |
18.69 |
|
|
|
19.1 |
26.15 |
|
|
Доходность FCF, %
|
|
|
|
|
|
|
5.24 |
6.75 |
8.13 |
7.82 |
0.4391 |
16.38 |
10.71 |
8.1 |
4.66 |
5.49 |
6.37 |
8.28 |
9.92 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
5.45 |
6.22 |
5.34 |
5.76 |
5.21 |
4.52 |
0.1923 |
1.544 |
-1.0839 |
-44.52 |
1.0582 |
-2.11 |
40.45 |
|
|
ROA, %
|
|
3.09 |
3.56 |
3.09 |
3.37 |
3.11 |
2.77 |
0.0744 |
0.4723 |
-0.3674 |
-17.18 |
0.4246 |
-0.7417 |
13.70 |
|
|
ROCE, %
|
|
|
|
|
|
4.3 |
3.97 |
2.06 |
2.22 |
0.1457 |
1.4074 |
1.2404 |
1.2297 |
24.11 |
|
|
Рентаб EBITDA, %
|
26.39 |
27.44 |
29.42 |
28.75 |
28.8 |
28.03 |
25.62 |
23.06 |
23.78 |
15.11 |
24.73 |
12.66 |
2.69 |
31.56 |
|
|
Чистая рентаб, %
|
|
17.63 |
19.54 |
17.85 |
19.66 |
19.27 |
16.99 |
0.63 |
4.98 |
-5.29 |
-176.37 |
4.18 |
-7.61 |
20.24 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.003 |
0.0058 |
0.0055 |
0.0014 |
0.0006 |
0.004 |
0.007 |
|
0.012 |
|
Расходы на обслуживание долга
|
0.031 |
0.0169 |
0.0441 |
0.0291 |
0.0254 |
0.177 |
0.257 |
|
0.356 |
|
Всего задолженность
|
|
0.2633 |
0.3177 |
0.3739 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
5400 |
6000 |
10450 |
10000 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0002 |
0.0001 |
0.0001 |
0.0002 |
|
0.001 |
0.001 |
0.002 |
0.003 |
0.004 |
0.004 |
0.007 |
|
Расходы на обслуживание долга
|
0.0064 |
0.0064 |
0.0063 |
0.0063 |
0.006 |
0.007 |
0.08 |
0.085 |
0.085 |
0.088 |
0.093 |
0.09 |
|