Отчетность Pool Corporation
Капитализация
Отчетность Годовая
Квартальная
|
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
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 $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.95 |
12.58 |
18.02 |
14.08 |
|
13.65 |
|
|
Выручка, млрд $
|
0.0321 |
0.0437 |
0.0541 |
0.0673 |
0.102 |
0.1611 |
0.2358 |
0.335 |
0.4576 |
0.5698 |
0.6698 |
0.8561 |
0.9832 |
1.1558 |
1.3109 |
1.5527 |
1.9098 |
1.9284 |
1.7837 |
1.5398 |
1.6137 |
1.793 |
1.954 |
2.08 |
2.25 |
2.36 |
2.57 |
2.79 |
3 |
3.2 |
3.94 |
5.3 |
6.18 |
5.97 |
5.54 |
|
|
Чистая прибыль, млрд $
|
-0.0003 |
0.0025 |
0.0042 |
0.0057 |
0.0011 |
0.0015 |
0.0045 |
0.0071 |
0.0137 |
0.0211 |
0.0281 |
0.0354 |
0.0413 |
0.0508 |
0.0669 |
0.0836 |
0.095 |
0.0694 |
0.057 |
0.0192 |
0.0576 |
0.072 |
0.082 |
0.097 |
0.111 |
0.128 |
0.149 |
0.192 |
0.2345 |
0.2616 |
0.3667 |
0.6506 |
0.7485 |
0.6709 |
0.5232 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.81 |
9.45 |
15.47 |
24.12 |
13.8 |
15.65 |
16.75 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3141 |
0.3412 |
0.464 |
0.8328 |
1.03 |
0.9358 |
0.7471 |
|
|
EBITDA, млрд $
|
|
|
|
|
0.0035 |
0.0059 |
0.0099 |
0.014 |
0.025 |
0.0391 |
0.0504 |
0.0667 |
0.0746 |
0.0923 |
0.12 |
0.1436 |
0.1651 |
0.1256 |
0.11 |
0.0903 |
0.106 |
0.1284 |
0.1513 |
0.1733 |
0.1973 |
0.2255 |
0.278 |
0.31 |
0.342 |
0.3705 |
0.5004 |
0.8603 |
1.06 |
0.9748 |
0.7873 |
|
|
FCF, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.056 |
0.103 |
0.086 |
0.104 |
0.117 |
0.131 |
0.136 |
0.0871 |
0.2654 |
0.3759 |
0.2758 |
0.4412 |
0.7461 |
0.8281 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1753 |
0.1187 |
0.2988 |
0.3976 |
0.3135 |
0.4849 |
0.7962 |
0.8882 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.1963 |
0.2236 |
0.4102 |
0.6395 |
1.07 |
1.24 |
1.26 |
1.3128 |
|
|
Операционная прибыль, млрд $
|
0.0021 |
0.0027 |
0.0044 |
0.0057 |
0.0062 |
0.0095 |
0.0098 |
0.0149 |
0.0245 |
0.0378 |
0.0482 |
0.0645 |
0.0727 |
0.088 |
0.1136 |
0.1403 |
0.1674 |
0.1338 |
0.1155 |
0.0884 |
0.1012 |
0.125 |
0.152 |
0.165 |
0.189 |
0.216 |
0.256 |
0.284 |
0.3139 |
0.3412 |
0.464 |
0.8328 |
1.03 |
0.9358 |
0.7471 |
|
|
Операционные расходы, млрд $
|
0.0053 |
0.0076 |
0.009 |
0.0107 |
0.0187 |
0.029 |
0.0432 |
0.0594 |
0.0794 |
0.0971 |
0.1161 |
0.1582 |
0.1828 |
0.2271 |
0.2572 |
0.2922 |
0.3726 |
0.3969 |
0.3998 |
0.3613 |
0.37 |
0.4065 |
0.4156 |
0.4258 |
0.4545 |
0.4594 |
0.4852 |
0.5209 |
0.5563 |
0.5837 |
0.6599 |
0.7868 |
0.9076 |
0.9201 |
0.9129 |
|
|
CAPEX, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.019 |
0.016 |
0.019 |
0.017 |
0.029 |
0.034 |
0.039 |
0.0316 |
0.0334 |
0.0217 |
0.0377 |
0.0436 |
0.05 |
0.0601 |
|
|
|
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 $
|
0.9 |
0.58 |
0.68 |
1.28 |
1.14 |
0.84 |
1.06 |
1.79 |
1.41 |
1.04 |
1.41 |
2.06 |
1.62 |
1.1 |
1.21 |
1.86 |
1.4744 |
1.0031 |
|
|
Чистая прибыль, млрд $
|
0.08 |
0.02 |
0.03 |
0.16 |
0.12 |
0.06 |
0.0987 |
0.2597 |
0.1847 |
0.1076 |
0.1793 |
0.3073 |
0.1901 |
0.0719 |
0.1017 |
0.2321 |
0.1378 |
0.0514 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
20.09 |
15.91 |
14.3 |
13.6 |
14.45 |
15.2 |
14.79 |
16.61 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.2357 |
0.4189 |
0.2639 |
0.1073 |
0.1458 |
0.3271 |
0.1944 |
0.0793 |
|
|
EBITDA, млрд $
|
0.11 |
0.03 |
0.05 |
0.21 |
0.16 |
0.08 |
0.1363 |
0.3459 |
0.2433 |
0.135 |
0.2456 |
0.4288 |
0.2738 |
0.1166 |
0.1555 |
0.327 |
0.1944 |
0.0897 |
|
|
FCF, млрд $
|
0.14 |
0.05 |
0.01 |
0.2 |
0.16 |
0 |
0.0683 |
0.1016 |
0.165 |
-0.059 |
-0.2173 |
0.2262 |
0.2706 |
0.1617 |
0.0876 |
0.245 |
0.1505 |
0.1211 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
0.0771 |
0.1101 |
0.1718 |
-0.0456 |
-0.2081 |
0.2368 |
0.2787 |
0.1774 |
0.1032 |
0.245 |
0.1505 |
0.1382 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
0.1377 |
0.3467 |
0.4514 |
0.9041 |
1.17 |
1.23 |
1.19 |
1.24 |
1.26 |
1.46 |
1.4182 |
1.3128 |
|
|
Операционная прибыль, млрд $
|
0.15 |
0.06 |
0.02 |
0.2 |
0.17 |
0.01 |
0.0771 |
0.1101 |
0.1718 |
-0.0456 |
0.2357 |
0.4189 |
0.2639 |
0.1073 |
0.1458 |
0.3271 |
0.1944 |
0.0793 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
0.1721 |
0.2131 |
0.206 |
0.1956 |
0.2115 |
0.2479 |
0.2398 |
0.2084 |
0.224 |
0.2408 |
0.2343 |
0.2144 |
|
|
CAPEX, млрд $
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.0073 |
0.0073 |
0.0074 |
0.0082 |
0.0092 |
0.0106 |
0.0082 |
0.0157 |
0.0156 |
0.0146 |
0.0128 |
0.0171 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Наличность, млрд
|
0.0299 |
0.0164 |
0.0286 |
0.0341 |
0.0243 |
0.0456 |
0.0265 |
0.0665 |
|
|
Short Term Investments
|
|
|
0.000655 |
0.0013 |
|
|
|
|
|
|
Total Receivables
|
|
0.0695 |
0.2265 |
0.2892 |
0.3766 |
0.3514 |
0.3429 |
0.3429 |
|
|
Товарно материальные запасы
|
|
0.6726 |
0.7023 |
0.781 |
1.34 |
1.59 |
1.58 |
1.3655 |
|
|
Амортизация, млрд
|
|
0.0279 |
0.0293 |
0.0363 |
0.0275 |
0.039 |
0.0401 |
0.0401 |
|
|
Total Current Assets
|
|
0.9152 |
0.9736 |
1.12 |
1.77 |
2.02 |
2.1 |
1.8154 |
|
|
Чистые активы, млрд
|
0.2231 |
0.9152 |
0.9736 |
1.12 |
1.77 |
2.02 |
2.31 |
0.1937 |
|
|
Активы, млрд
|
1.1011 |
1.24 |
1.48 |
1.74 |
3.23 |
3.57 |
3.86 |
3.43 |
|
|
Short Term Debt
|
|
0.0092 |
0.0681 |
0.0728 |
0.0808 |
0.1005 |
0.0913 |
0.1274 |
|
|
Long Term Debt
|
|
0.6576 |
0.4997 |
0.4041 |
1.17 |
1.36 |
1.15 |
1.0151 |
|
|
Задолженность, млрд
|
0.8779 |
1.02 |
1.07 |
1.1 |
2.16 |
2.33 |
2.61 |
2.12 |
|
|
Чистый долг, млрд
|
0.4897 |
0.6504 |
0.6612 |
0.5897 |
1.4 |
1.62 |
1.62 |
1.2979 |
|
|
Долг, млрд
|
0.0108 |
0.6668 |
0.6897 |
0.6238 |
1.43 |
1.66 |
1.64 |
1.3645 |
|
|
|
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
|
0.04 |
0.03 |
0.02 |
0.04 |
0.07 |
0.03 |
0.0271 |
0.0585 |
0.0835 |
0.0243 |
0.0354 |
0.0915 |
0.0491 |
0.0456 |
0.0265 |
0.0915 |
0.0852 |
0.0665 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
0.7566 |
0.5498 |
0.3514 |
0.5642 |
0.2396 |
0.141 |
0.3429 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
1.58 |
1.54 |
1.59 |
1.69 |
1.58 |
1.2593 |
1.3655 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.01 |
0.0093 |
0.0098 |
0.0098 |
0.0103 |
0.0104 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
2.47 |
2.2 |
2.02 |
2.31 |
2.1 |
1.8325 |
1.8154 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
0.6579 |
0.8747 |
0.9852 |
1.0714 |
2.4 |
2.47 |
2.2 |
2.02 |
2.31 |
2.1 |
0.5074 |
|
|
|
Активы, млрд
|
|
|
|
|
|
|
2.14 |
2.21 |
2.28 |
3.23 |
3.88 |
3.96 |
3.69 |
3.57 |
3.86 |
3.68 |
3.43 |
3.43 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
0.0913 |
0.0846 |
0.1005 |
0.1116 |
0.0913 |
0.1225 |
0.1274 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
1.58 |
1.5 |
1.36 |
1.33 |
1.15 |
0.9961 |
1.0151 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
1.4838 |
1.3393 |
1.297 |
2.16 |
2.71 |
2.73 |
2.5 |
2.33 |
2.61 |
2.22 |
2.01 |
2.12 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
0.6169 |
0.5884 |
0.5031 |
1.4035 |
1.73 |
1.77 |
1.72 |
1.62 |
1.62 |
1.35 |
1.2476 |
1.2979 |
|
|
Долг, млрд
|
0.36 |
0.39 |
0.65 |
0.55 |
0.48 |
0.48 |
0.8433 |
0.6977 |
0.7221 |
0.7444 |
1.77 |
1.86 |
1.77 |
1.66 |
1.64 |
1.44 |
1.3328 |
1.3645 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
1995 |
1996 |
1997 |
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 |
2024 |
LTM |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
|
|
|
|
|
22.79 |
24.52 |
29.1 |
26.04 |
30.38 |
30.63 |
34.22 |
33.24 |
23.56 |
7.61 |
20.21 |
25.49 |
29.2 |
34.28 |
41.73 |
51.3 |
64.63 |
89.47 |
104.97 |
82.55 |
69.88 |
76.06 |
64.9 |
53.85 |
|
41.07 |
-1379.65 |
|
|
ROA, %
|
1.99 |
3.98 |
5.2 |
8.36 |
10.87 |
11.15 |
10.17 |
10.27 |
11.29 |
13.92 |
11.35 |
12.27 |
8.52 |
6.85 |
2.58 |
7.91 |
9.43 |
10.38 |
12.13 |
12.9 |
14.03 |
15.43 |
18.29 |
20.02 |
19.2 |
22.76 |
26.18 |
22.03 |
18.06 |
|
14.96 |
10.47 |
|
|
ROIC, %
|
|
|
|
|
|
18.96 |
17 |
16.6 |
27 |
25.59 |
21.41 |
22.06 |
16.8 |
12.92 |
11.85 |
12.72 |
15.21 |
16.58 |
19.42 |
21 |
23.16 |
25.7 |
29.21 |
30.76 |
28.25 |
31.88 |
34.95 |
|
|
|
34.4 |
17.23 |
|
|
ROS, %
|
1.86 |
3.14 |
3.4 |
4.74 |
5.97 |
6.75 |
6.84 |
6.89 |
7.21 |
8.37 |
8.71 |
8.05 |
5.84 |
5.32 |
3.89 |
6.28 |
6.99 |
7.43 |
7.97 |
8.4 |
9.16 |
9.97 |
10.21 |
10.48 |
10.67 |
11.79 |
15.73 |
12.68 |
12.11 |
9.44 |
9.44 |
9.99 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33.59 |
31.24 |
36.93 |
33.5 |
35.5 |
32.43 |
|
28.12 |
26.97 |
|
|
Рентаб EBITDA, %
|
7.2 |
5.22 |
5.22 |
6.08 |
7.44 |
7.52 |
7.79 |
7.58 |
7.99 |
9.16 |
9.25 |
8.64 |
6.51 |
6.17 |
5.87 |
6.57 |
7.16 |
7.74 |
8.33 |
8.78 |
9.54 |
10.24 |
11.14 |
11.41 |
11.58 |
12.71 |
16.25 |
17.23 |
16.32 |
|
14.21 |
17.24 |
|
|
Чистая рентаб, %
|
0.93 |
1.91 |
2.12 |
2.99 |
3.7 |
4.19 |
4.14 |
4.2 |
4.4 |
5.11 |
5.39 |
4.98 |
3.6 |
3.19 |
1.25 |
3.57 |
7 |
7.8 |
8 |
8.4 |
9.1 |
10 |
10.2 |
7.82 |
8.18 |
9.32 |
12.29 |
12.11 |
11.23 |
|
9.44 |
9.99 |
|
|
Operation Margin, %
|
5.9 |
4.16 |
4.45 |
5.35 |
6.63 |
7.2 |
7.54 |
7.39 |
7.62 |
8.67 |
9.03 |
8.76 |
6.94 |
6.47 |
5.74 |
6.27 |
6.97 |
7.77 |
7.96 |
8.41 |
9.15 |
9.95 |
10.2 |
10.47 |
10.67 |
11.96 |
15.73 |
|
16.6 |
13.49 |
13.49 |
13.87 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.01 |
4.2 |
4.68 |
4.93 |
5.43 |
5.79 |
6.87 |
7.82 |
8.18 |
9.32 |
12.29 |
|
|
|
12.93 |
8.02 |
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
17.78 |
40.46 |
24.96 |
12.76 |
18.64 |
28.7 |
16.66 |
6.05 |
8.35 |
18.47 |
10.49 |
3.8 |
-1379.65 |
|
|
ROA, %
|
|
|
5.08 |
11.92 |
8.21 |
3.9 |
5.04 |
7.83 |
4.97 |
1.9815 |
2.74 |
6.15 |
3.88 |
1.4999 |
10.47 |
|
|
ROCE, %
|
|
|
|
|
|
|
11.11 |
16.69 |
9.23 |
3.63 |
4.94 |
11.25 |
6.82 |
2.84 |
26.97 |
|
|
Рентаб EBITDA, %
|
13.65 |
9.78 |
12.85 |
19.35 |
17.24 |
13.03 |
17.38 |
20.86 |
16.95 |
10.64 |
12.89 |
17.61 |
13.19 |
8.94 |
17.24 |
|
|
Чистая рентаб, %
|
|
|
9.3 |
14.53 |
13.08 |
10.39 |
12.69 |
14.95 |
11.77 |
6.56 |
8.43 |
12.5 |
9.35 |
5.13 |
9.99 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0152 |
0.0209 |
0.0238 |
|
|
|
|
|
|
|
Расходы на обслуживание долга
|
0.0152 |
0.0209 |
0.0238 |
0.0124 |
0.0086 |
0.0409 |
0.0515 |
|
0.0592 |
|
Всего задолженность
|
|
0.3056 |
0.3908 |
0.4832 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
4500 |
5500 |
6000 |
6000 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Расходы на обслуживание долга
|
0.0026 |
0.002 |
0.0023 |
0.0018 |
0.0052 |
0.0085 |
0.0117 |
0.0155 |
0.0158 |
0.0169 |
0.0136 |
0.0121 |
|