Отчетность Compass Minerals
Капитализация
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 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
|
0.7658 |
0.8164 |
1.0445 |
1.353 |
1.9388 |
2.24 |
2.96 |
2.27 |
2.47 |
2.72 |
2.95 |
2.56 |
2.59 |
2.38 |
1.3758 |
2.01 |
1.81 |
1.68 |
1.65 |
1.23 |
|
|
Выручка, млрд $
|
0.5092 |
0.4815 |
0.5026 |
0.6006 |
0.6951 |
0.7423 |
0.6607 |
0.8573 |
1.1677 |
0.9631 |
1.0689 |
1.106 |
0.941 |
1.129 |
1.283 |
1.099 |
1.138 |
1.364 |
1.493 |
1.491 |
1.374 |
1.14 |
1.26 |
1.24 |
1.2047 |
|
|
Чистая прибыль, млрд $
|
-0.4435 |
0.0285 |
0.0189 |
0.0272 |
0.0498 |
0.0309 |
0.055 |
0.08 |
0.1595 |
0.1639 |
0.1506 |
0.149 |
0.089 |
0.131 |
0.218 |
0.159 |
0.162 |
0.043 |
0.068 |
0.063 |
0.06 |
0.0202 |
-0.0458 |
-0.0376 |
0.0155 |
|
|
EV, млрд $
|
|
|
|
|
|
1.3346 |
1.3945 |
1.6392 |
1.8141 |
2.42 |
2.63 |
3.31 |
2.65 |
2.78 |
3.08 |
3.62 |
3.81 |
3.91 |
3.72 |
2.76 |
3.39 |
2.8 |
2.36 |
2.55 |
1.8421 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1303 |
0.0151 |
0.0041 |
0.1053 |
-0.0743 |
0.047 |
-0.0079 |
|
|
EBITDA, млрд $
|
0.4737 |
0.3069 |
0.0693 |
0.0799 |
0.0983 |
0.0926 |
0.1117 |
0.1214 |
0.2686 |
0.2629 |
0.2179 |
0.2183 |
0.1295 |
0.192 |
0.3119 |
0.236 |
0.322 |
0.278 |
0.277 |
0.291 |
0.28 |
0.2156 |
0.164 |
0.1609 |
0.0907 |
|
|
FCF, млрд $
|
|
0.0694 |
0.0629 |
0.0485 |
0.0728 |
0.0561 |
0.0592 |
0.0705 |
0.1863 |
0.0248 |
0.1291 |
0.145 |
0.021 |
0.115 |
0.118 |
-0.08 |
-0.015 |
0.032 |
0.094 |
0.062 |
0.09 |
0.0909 |
0.0121 |
-0.0483 |
-0.0483 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1469 |
0.1907 |
0.1596 |
0.1752 |
0.2169 |
0.1087 |
0.1206 |
0.1011 |
|
|
Баланс стоимость, млрд $
|
|
|
-0.1906 |
-0.1748 |
-0.1188 |
-0.1155 |
-0.0954 |
-0.0545 |
0.0683 |
0.185 |
0.2836 |
0.3725 |
0.395 |
0.4525 |
0.5895 |
0.6591 |
0.7275 |
0.6725 |
0.6435 |
0.6074 |
0.5673 |
0.2724 |
0.2523 |
0.192 |
0.5172 |
|
|
Операционная прибыль, млрд $
|
0.4737 |
0.3069 |
0.0853 |
0.098 |
0.13 |
0.1429 |
0.1194 |
0.1443 |
0.2742 |
0.2702 |
0.2265 |
0.215 |
0.133 |
0.185 |
0.311 |
0.221 |
0.174 |
0.159 |
0.13 |
0.163 |
0.141 |
0.079 |
0.0434 |
0.047 |
0.0791 |
|
|
Операционные расходы, млрд $
|
0.0355 |
0.0361 |
0.0406 |
0.049 |
0.0589 |
0.0564 |
0.0537 |
0.0677 |
0.082 |
0.0839 |
0.0884 |
0.0945 |
0.0939 |
0.1004 |
0.1104 |
0.1087 |
0.1249 |
0.1674 |
0.1636 |
0.1732 |
0.1718 |
0.0927 |
0.1439 |
0.1489 |
0.1548 |
|
|
CAPEX, млрд $
|
|
0.043 |
0.0195 |
0.0206 |
0.0269 |
0.0318 |
0.0364 |
0.048 |
0.0678 |
0.0941 |
0.1121 |
0.107 |
0.131 |
0.123 |
0.125 |
0.217 |
0.182 |
0.114 |
0.096 |
0.098 |
0.085 |
0.0957 |
0.0966 |
0.1168 |
0.1494 |
|
|
|
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
0.4139 |
0.2561 |
0.2824 |
0.4211 |
0.426 |
0.1994 |
0.2117 |
0.3315 |
0.4485 |
0.2147 |
0.2494 |
0.3524 |
0.4111 |
0.2076 |
0.2336 |
0.3417 |
|
|
Чистая прибыль, млрд $
|
0.0271 |
0.0013 |
-0.0025 |
0.0323 |
0.0324 |
-0.0167 |
-0.0046 |
0.0078 |
-0.029 |
-0.0129 |
-0.0049 |
-0.0003 |
-0.0216 |
0.0395 |
-0.0025 |
-0.0751 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
3.03 |
2.09 |
2.15 |
2.34 |
1.8627 |
2.05 |
1.8756 |
1.9624 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
-0.0096 |
-0.0035 |
-0.0251 |
0.0279 |
0.0477 |
0.0138 |
-0.0245 |
|
|
|
EBITDA, млрд $
|
0.0776 |
0.0597 |
0.0532 |
0.0869 |
0.0984 |
0.0313 |
0.032 |
0.0541 |
0.0479 |
0.0848 |
0.0352 |
0.0279 |
0.0479 |
0.0213 |
0.0014 |
|
|
|
FCF, млрд $
|
0.2033 |
-0.0121 |
-0.0656 |
-0.0353 |
0.182 |
-0.0106 |
-0.0805 |
-0.0288 |
0.1312 |
-0.0512 |
-0.0562 |
-0.0178 |
0.118 |
-0.0578 |
-0.0907 |
-0.1009 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
0.2002 |
0.0102 |
-0.0477 |
-0.014 |
0.1602 |
-0.0113 |
-0.0284 |
0.0021 |
0.1439 |
-0.0226 |
-0.0202 |
-0.0656 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
0.3195 |
0.3529 |
0.2724 |
0.269 |
0.2523 |
0.2394 |
-0.0037 |
0.006 |
0.192 |
0.5367 |
0.5172 |
0.4598 |
|
|
Операционная прибыль, млрд $
|
0.2286 |
0.0053 |
-0.0454 |
-0.0133 |
0.2002 |
0.0102 |
-0.0477 |
-0.0143 |
0.1602 |
-0.0035 |
-0.0284 |
0.0279 |
0.0477 |
-0.0226 |
0.0039 |
0.0195 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
0.0324 |
0.0293 |
0.031 |
0.039 |
0.0446 |
0.0374 |
0.0321 |
0.0421 |
0.0373 |
0.0352 |
0.0402 |
0.3222 |
|
|
CAPEX, млрд $
|
0.0331 |
0.0349 |
0.0356 |
0.0343 |
0.0346 |
0.0301 |
0.0299 |
0.0283 |
0.0279 |
0.0399 |
0.0277 |
0.0199 |
0.0437 |
0.0243 |
0.0705 |
0.0353 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
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 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Наличность, млрд
|
0.0003 |
0.0159 |
0.0119 |
0.0026 |
0.0097 |
0.0471 |
0.0074 |
0.0121 |
0.0346 |
0.0135 |
0.0911 |
0.1303 |
0.1001 |
0.1596 |
0.2668 |
0.0584 |
0.0774 |
0.0366 |
0.027 |
0.0347 |
0.021 |
0.0203 |
0.1461 |
0.0461 |
0.0387 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.02 |
|
|
|
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3424 |
0.3424 |
0.2967 |
0.1997 |
0.1672 |
0.1295 |
0.1295 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2666 |
0.3115 |
0.3706 |
0.3077 |
0.3022 |
0.3922 |
0.3922 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1369 |
0.1369 |
0.1379 |
0.0946 |
0.1137 |
0.0986 |
0.0986 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.7212 |
0.785 |
0.7572 |
0.5277 |
0.5592 |
0.5938 |
0.5938 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
|
|
0.0645 |
0.2231 |
0.3478 |
0.4466 |
0.5035 |
0.5542 |
0.6536 |
0.6397 |
0.7171 |
0.6946 |
0.5402 |
0.5296 |
0.387 |
0.293 |
0.2865 |
0.4854 |
0.9069 |
|
|
Активы, млрд
|
0.636 |
0.6556 |
0.6441 |
0.6865 |
0.7239 |
0.7503 |
0.7063 |
0.82 |
0.8226 |
1.0038 |
1.1143 |
1.2055 |
1.3006 |
1.4048 |
1.6372 |
1.6289 |
2.47 |
2.57 |
2.37 |
2.44 |
2.26 |
1.63 |
1.6472 |
1.7847 |
1.818 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0435 |
0.0518 |
0.0637 |
1 |
1 |
0.005 |
0.005 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.32 |
1.36 |
1.34 |
0.9397 |
0.9497 |
0.8003 |
0.8003 |
|
|
Задолженность, млрд
|
0.3475 |
0.7866 |
0.7528 |
0.8306 |
0.8123 |
0.8294 |
0.7714 |
0.8246 |
0.7581 |
0.7807 |
0.7665 |
0.7589 |
0.7971 |
0.8506 |
0.9836 |
0.9892 |
1.7494 |
1.8764 |
1.8277 |
1.9136 |
1.8754 |
1.337 |
1.3607 |
1.2993 |
1.3008 |
|
|
Чистый долг, млрд
|
-0.0003 |
0.5081 |
0.4959 |
0.6007 |
0.5734 |
0.5688 |
0.5781 |
0.5947 |
0.4611 |
0.4772 |
0.3956 |
0.3524 |
0.3822 |
0.319 |
0.3596 |
0.6645 |
1.2476 |
1.3259 |
1.3377 |
1.3813 |
1.3804 |
-0.018 |
0.8773 |
0.576 |
0.7666 |
|
|
Долг, млрд
|
|
0.524 |
0.5078 |
0.6033 |
0.5831 |
0.6159 |
0.5855 |
0.6068 |
0.4957 |
0.4907 |
0.4867 |
0.4827 |
0.4823 |
0.4786 |
0.6264 |
0.7229 |
1.325 |
1.3625 |
1.3647 |
1.416 |
1.4014 |
1 |
0.8321 |
1.01 |
0.8053 |
|
|
|
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.1098 |
0.0672 |
0.0341 |
0.021 |
0.0428 |
0.0263 |
0.0181 |
0.0203 |
0.0449 |
0.0472 |
0.0461 |
0.1461 |
0.2497 |
0.058 |
0.0387 |
0.0383 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
0.1086 |
0.1672 |
0.2022 |
0.1597 |
0.0958 |
0.1295 |
0.1686 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
0.2689 |
0.3022 |
0.301 |
0.2617 |
0.3401 |
0.3922 |
0.3925 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
-0.001 |
0.0305 |
0.024 |
0.0245 |
0.0243 |
0.0259 |
|
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
0.4793 |
0.5592 |
0.6847 |
0.7008 |
0.5321 |
0.5938 |
0.6278 |
|
|
Чистые активы, млрд
|
|
|
|
|
0.1233 |
0.1866 |
0.2931 |
0.288 |
0.2865 |
0.3009 |
0.257 |
0.5098 |
0.4854 |
0.8171 |
0.9069 |
|
|
|
Активы, млрд
|
|
|
|
|
1.905 |
1.9725 |
1.6309 |
1.693 |
1.6472 |
1.577 |
1.6443 |
1.7647 |
1.7847 |
1.73 |
1.818 |
1.8053 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
0.8859 |
0.9476 |
0.8321 |
|
0.005 |
0.005 |
0.005 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
0.8859 |
0.9497 |
0.8321 |
0.8257 |
0.716 |
0.8003 |
0.9087 |
|
|
Задолженность, млрд
|
|
|
|
|
1.7817 |
1.7859 |
1.3378 |
1.405 |
1.3607 |
1.2761 |
1.3873 |
1.2549 |
1.2993 |
1.2 |
1.3008 |
1.3455 |
|
|
Чистый долг, млрд
|
|
|
|
|
1.1412 |
1.1265 |
0.9173 |
0.984 |
0.8773 |
1.7246 |
0.9015 |
0.686 |
0.576 |
0.663 |
0.7666 |
0.8754 |
|
|
Долг, млрд
|
0.2593 |
0.261 |
0.3018 |
0.2963 |
0.3934 |
0.4277 |
0.1954 |
0.1974 |
0.9222 |
1.7718 |
0.2331 |
0.8321 |
0.8257 |
0.246 |
0.8053 |
|
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
|
|
|
|
|
247.29 |
73.46 |
43.3 |
37.51 |
18.48 |
24.54 |
35.83 |
24.46 |
23.87 |
5.98 |
11.06 |
11.48 |
12.7 |
17.01 |
-11.41 |
-13.58 |
|
4 |
27.29 |
|
|
ROA, %
|
3.96 |
6.88 |
4.12 |
7.79 |
9.76 |
19.39 |
16.33 |
13.52 |
12.85 |
7.01 |
9.6 |
14.23 |
9.69 |
7.91 |
1.68 |
2.77 |
2.55 |
2.47 |
4.77 |
1.98 |
1.8 |
|
0.8954 |
9.62 |
|
|
ROIC, %
|
|
|
|
|
|
34.65 |
26.32 |
21.05 |
18.69 |
10.69 |
14.19 |
20.02 |
13.16 |
11.14 |
3.61 |
6.26 |
5.82 |
6.32 |
6.81 |
|
|
|
-5.24 |
17.63 |
|
|
ROS, %
|
5.93 |
7.87 |
6.29 |
10.56 |
9.34 |
19.44 |
24.62 |
18.26 |
17.84 |
11.82 |
15.41 |
22.75 |
19.52 |
17.34 |
7.53 |
5.2 |
5.68 |
10.37 |
10.37 |
-3.03 |
-2.95 |
1.2866 |
1.2866 |
15.93 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.25 |
0.7031 |
0.2085 |
15.31 |
-5.27 |
3.12 |
|
-0.5123 |
16.93 |
|
|
Рентаб EBITDA, %
|
13.3 |
14.14 |
12.47 |
16.91 |
14.16 |
23 |
27.3 |
20.39 |
19.74 |
13.75 |
17 |
24.32 |
21.48 |
20.33 |
20.38 |
18.55 |
19.52 |
20.38 |
8.58 |
4.32 |
3.79 |
|
7.53 |
35.11 |
|
|
Чистая рентаб, %
|
4.53 |
7.16 |
4.16 |
8.32 |
9.33 |
13.66 |
17.02 |
14.09 |
19.5 |
14.1 |
16.4 |
24.2 |
20.2 |
15.3 |
11.7 |
8.7 |
11 |
10.2 |
-27.25 |
-2.2 |
-2.02 |
|
1.29 |
18.28 |
|
|
Operation Margin, %
|
16.32 |
18.7 |
19.25 |
18.07 |
16.83 |
23.48 |
28.06 |
21.19 |
19.47 |
14.14 |
16.43 |
24.25 |
20.15 |
15.34 |
11.67 |
8.72 |
10.98 |
10.23 |
10.23 |
|
-5.97 |
6.57 |
6.57 |
26.88 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
13.48 |
9.32 |
11.49 |
16.87 |
14.4 |
14.23 |
3.09 |
4.57 |
4.12 |
4.24 |
|
|
|
|
-8.79 |
18.98 |
|
|
Доходность FCF, %
|
|
|
7.33 |
7.25 |
6.75 |
13.77 |
1.2792 |
5.77 |
4.89 |
0.9155 |
4.69 |
4.32 |
-2.7 |
-0.5822 |
1.2313 |
|
|
|
|
|
|
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
-68.95 |
20.77 |
-22.28 |
2.98 |
-4.98 |
-4.64 |
-2.4 |
-0.0965 |
-5.94 |
9.55 |
-0.5211 |
-14.84 |
27.29 |
|
|
ROA, %
|
-10.73 |
2.95 |
-3.11 |
0.4212 |
-0.7245 |
-0.8002 |
-0.4284 |
-0.0176 |
-1.2171 |
2.27 |
-0.1408 |
-4.15 |
9.62 |
|
|
ROCE, %
|
|
|
|
|
-0.651 |
-0.2438 |
-1.756 |
1.9349 |
3.26 |
0.9273 |
-1.6109 |
|
16.93 |
|
|
Рентаб EBITDA, %
|
23.1 |
15.7 |
15.12 |
16.32 |
10.68 |
39.5 |
14.11 |
7.92 |
11.65 |
10.26 |
0.6 |
|
35.11 |
|
|
Чистая рентаб, %
|
-52.49 |
28.64 |
-26.45 |
2.99 |
-2.7 |
-6.01 |
-2.77 |
-0.09 |
-5.25 |
19.22 |
-1.07 |
-21.98 |
18.28 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0521 |
0.0615 |
0.0677 |
0.0694 |
0.0437 |
0.0394 |
0.0448 |
|
0.0053 |
|
Расходы на обслуживание долга
|
0.0529 |
0.0625 |
0.0684 |
0.0712 |
0.0443 |
0.0555 |
0.0555 |
|
0.0555 |
|
Всего задолженность
|
|
0.2833 |
0.2959 |
0.2963 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
3229 |
2223 |
2000 |
2000 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0178 |
0.0161 |
0.0098 |
0.0135 |
0.0169 |
0.0073 |
0.0078 |
0.0162 |
0.0135 |
0.0017 |
0.0006 |
0.0004 |
|
Расходы на обслуживание долга
|
0.0157 |
0.015 |
0.0136 |
0.013 |
0.0139 |
0.0134 |
0.014 |
0.0139 |
0.0142 |
0.0143 |
0.0131 |
0.0158 |
|