Отчетность CubeSmart
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 $
|
|
|
|
|
|
0.8757 |
1.2016 |
1.1816 |
0.5319 |
0.3124 |
0.7022 |
0.9898 |
1.33 |
2.01 |
2.41 |
3.75 |
5.51 |
4.85 |
5.35 |
5.48 |
6.11 |
10.89 |
10.2 |
|
9.29 |
|
|
Выручка, млрд $
|
0.0531 |
0.0623 |
0.0766 |
0.0808 |
0.0916 |
0.1481 |
0.2131 |
0.2292 |
0.2364 |
0.2173 |
0.2168 |
0.238 |
0.283 |
0.318 |
0.377 |
0.445 |
0.51 |
0.559 |
0.598 |
0.644 |
0.679 |
0.823 |
0.973 |
1.0276 |
1.0503 |
|
|
Чистая прибыль, млрд $
|
0.0083 |
0.0069 |
0.0097 |
0.0162 |
-0.0323 |
0.0028 |
-0.0086 |
-0.0131 |
0.0028 |
-0.000937 |
-0.0074 |
-0.000398 |
0.002 |
0.041 |
0.026 |
0.078 |
0.088 |
0.134 |
0.164 |
0.169 |
0.166 |
0.223 |
0.2548 |
0.2813 |
0.4108 |
|
|
EV, млрд $
|
|
|
|
|
|
1.2325 |
2.06 |
2.2 |
1.6776 |
1.5477 |
1.3117 |
1.7392 |
2.35 |
3.15 |
3.58 |
4.95 |
7.1 |
4.92 |
5.54 |
7.36 |
6.22 |
13.14 |
13.28 |
13.11 |
13.46 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.226 |
0.2418 |
0.2548 |
0.2969 |
0.3858 |
0.4463 |
0.4973 |
|
|
EBITDA, млрд $
|
0.0199 |
0.0238 |
0.0267 |
0.0484 |
0.048 |
0.0747 |
0.1058 |
0.1087 |
0.1662 |
0.1008 |
0.0977 |
0.1138 |
0.1461 |
0.1706 |
0.2158 |
0.263 |
0.306 |
0.344 |
0.376 |
0.412 |
0.421 |
0.549 |
0.6343 |
0.7267 |
0.6985 |
|
|
FCF, млрд $
|
|
|
|
0.0254 |
-0.1929 |
-0.3458 |
-0.2852 |
0.0149 |
|
|
-0.0329 |
-0.387 |
0.118 |
0.143 |
0.166 |
0.216 |
0.264 |
0.293 |
0.304 |
0.332 |
0.351 |
0.449 |
0.4817 |
0.5962 |
0.5796 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2934 |
0.3043 |
0.3318 |
0.351 |
0.4492 |
0.4817 |
0.5962 |
0.6195 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
-0.0374 |
-0.0913 |
-0.1677 |
-0.2412 |
-0.2711 |
-0.2797 |
-0.3026 |
-0.342 |
-0.4102 |
-0.4408 |
-0.5192 |
-0.5847 |
-0.6586 |
-0.7293 |
-0.7919 |
-0.8766 |
-0.9748 |
-1.2185 |
-1.2668 |
-1.3226 |
2.8 |
|
|
Операционная прибыль, млрд $
|
0.0199 |
0.0238 |
0.0267 |
0.0289 |
0.0257 |
0.0347 |
0.0411 |
0.0385 |
0.0886 |
0.0299 |
0.0348 |
0.046 |
0.032 |
0.058 |
0.089 |
0.111 |
0.15 |
0.197 |
0.22 |
0.232 |
0.258 |
0.291 |
0.2986 |
0.4463 |
0.4973 |
|
|
Операционные расходы, млрд $
|
0.0332 |
0.0385 |
0.0499 |
0.052 |
0.0659 |
0.1134 |
0.172 |
0.1907 |
0.1478 |
0.0934 |
0.0884 |
0.0929 |
0.14 |
0.1419 |
0.1552 |
0.1802 |
0.1947 |
0.1804 |
0.1811 |
0.2021 |
0.198 |
0.2799 |
0.3122 |
0.3332 |
0.057 |
|
|
CAPEX, млрд $
|
|
|
|
0.0088 |
0.2278 |
0.3946 |
0.3498 |
0.048 |
|
|
0.1044 |
0.471 |
0.1948 |
0.1321 |
0.5776 |
0.3727 |
0.5414 |
0.1633 |
0.086 |
0.1028 |
0.4733 |
0.2214 |
0.258 |
0.0839 |
0.0399 |
|
|
|
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 $
|
0.1655 |
0.1641 |
0.1638 |
0.1725 |
0.1788 |
0.1888 |
0.1993 |
0.2126 |
0.2219 |
0.2386 |
0.2487 |
0.2614 |
0.261 |
0.2565 |
0.2608 |
0.2679 |
0.2651 |
|
|
Чистая прибыль, млрд $
|
0.0778 |
0.0383 |
0.0389 |
0.0474 |
0.043 |
0.0433 |
0.0504 |
0.0906 |
0.0669 |
0.0383 |
0.0584 |
0.1129 |
0.0822 |
0.0979 |
0.0983 |
0.1026 |
0.1127 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
14.82 |
13.04 |
12.06 |
12.25 |
13.22 |
9.99 |
11.71 |
10.42 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
0.0611 |
0.0816 |
0.1373 |
0.1057 |
0.1216 |
0.1213 |
0.1263 |
0.1493 |
|
|
EBITDA, млрд $
|
|
|
|
|
|
0.1158 |
0.123 |
0.1637 |
-0.0019 |
0.1445 |
0.1605 |
0.2173 |
0.1762 |
0.172 |
0.0504 |
0.1763 |
0.1999 |
|
|
FCF, млрд $
|
0.0645 |
0.0708 |
0.0901 |
0.0695 |
0.077 |
0.0953 |
0.1105 |
0.1244 |
0.151 |
0.126 |
0.1536 |
0.1622 |
0.1343 |
0.1292 |
-0.0059 |
-0.0046 |
0.1776 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
0.0982 |
0.1192 |
0.1256 |
0.1062 |
0.1307 |
0.1536 |
0.1622 |
0.145 |
0.1355 |
-0.0059 |
-0.0046 |
0.146 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
-1.0335 |
-1.1166 |
-1.113 |
-1.2185 |
-1.2668 |
-1.2919 |
-1.2719 |
-1.301 |
-1.3226 |
2.8 |
2.81 |
2.8 |
|
|
Операционная прибыль, млрд $
|
0.0735 |
0.0828 |
0.1089 |
0.0807 |
0.0849 |
0.1031 |
0.1211 |
0.1339 |
0.1577 |
0.1338 |
0.0824 |
0.0917 |
0.1481 |
0.1404 |
0.1213 |
0.1263 |
-0.3723 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
0.0647 |
0.0657 |
0.068 |
0.0815 |
0.0971 |
0.1662 |
0.093 |
0.0824 |
0.065 |
0.0748 |
0.064 |
0.101 |
|
|
CAPEX, млрд $
|
0.0043 |
0.0408 |
0.0399 |
0.0381 |
0.0378 |
0.0538 |
0.0541 |
0.0559 |
0.0682 |
0.0826 |
0.0343 |
0.0246 |
0.0992 |
0.0503 |
0.0504 |
0.0064 |
0.0316 |
|
|
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
|
|
|
|
0.0075 |
0.0285 |
0.2011 |
0.0197 |
0.0045 |
0.0037 |
0.1028 |
0.0059 |
0.0091 |
0.0045 |
0.0032 |
0.0029 |
0.0629 |
0.003 |
0.0053 |
0.0038 |
0.0549 |
0.0036 |
0.0203 |
0.0052 |
0.0055 |
0.0082 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.005 |
|
|
0.1198 |
|
|
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0163 |
0.0168 |
0.019 |
0.0236 |
0.03 |
0.0332 |
0.0332 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0221 |
0.062 |
0.0089 |
0.0339 |
0.0958 |
|
0.0958 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1434 |
0.1635 |
0.1566 |
0.232 |
0.3106 |
0.2012 |
0.2012 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0286 |
0.0584 |
0.0062 |
0.0626 |
0.0127 |
0.0092 |
0.1145 |
|
|
Чистые активы, млрд
|
|
|
|
0.1317 |
0.3594 |
0.703 |
0.6275 |
0.5556 |
0.5229 |
0.6953 |
0.7242 |
0.9559 |
0.9898 |
1.0923 |
1.448 |
1.6433 |
1.6554 |
1.6354 |
1.7097 |
1.7993 |
1.8322 |
2.87 |
2.85 |
2.81 |
6.05 |
|
|
Активы, млрд
|
0.2683 |
0.392 |
0.4201 |
0.4122 |
0.7759 |
1.4815 |
1.6153 |
1.6878 |
1.5977 |
1.5989 |
1.4788 |
1.876 |
2.15 |
2.36 |
2.79 |
3.11 |
3.48 |
3.55 |
3.75 |
4.03 |
4.78 |
6.55 |
6.46 |
6.29 |
6.23 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1955 |
0.000475 |
0.1178 |
0.2099 |
0.0609 |
0.0643 |
0.0345 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.55 |
1.93 |
2.25 |
2.94 |
2.94 |
2.9 |
2.9 |
|
|
Задолженность, млрд
|
0.1553 |
0.2499 |
0.2793 |
0.2805 |
0.4054 |
0.7144 |
0.9309 |
1.0832 |
1.0287 |
0.8595 |
0.7134 |
0.8807 |
1.1604 |
1.2654 |
1.3367 |
1.47 |
1.8138 |
1.91 |
2.04 |
2.22 |
2.94 |
3.66 |
3.52 |
3.4 |
3.34 |
|
|
Чистый долг, млрд
|
|
|
|
0.1118 |
0.3497 |
0.3568 |
0.8597 |
1.023 |
1.1458 |
1.2353 |
0.6096 |
0.7494 |
1.0193 |
1.1356 |
1.171 |
1.1997 |
1.5928 |
1.6297 |
1.7433 |
1.8769 |
2.36 |
3.2 |
3.18 |
3.06 |
3.03 |
|
|
Долг, млрд
|
|
|
|
0.1193 |
0.3782 |
0.5579 |
0.8794 |
1.0275 |
1.1495 |
1.3381 |
0.6155 |
0.7584 |
1.0238 |
1.1388 |
1.1739 |
1.2626 |
1.5957 |
0.0817 |
0.1955 |
1.9318 |
0.1178 |
2.32 |
3.09 |
3.06 |
3.04 |
|
|
|
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
|
0.0584 |
0.0385 |
0.0064 |
0.0067 |
0.0062 |
0.006 |
0.0062 |
0.0601 |
0.0133 |
0.0105 |
0.0051 |
0.0052 |
0.0089 |
0.0088 |
0.0112 |
0.008 |
0.0065 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
0.0326 |
0.0291 |
0.03 |
0.03 |
0.0077 |
0.0318 |
0.0332 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
0.0555 |
0.0952 |
0 |
0.0158 |
0.0151 |
0.0118 |
|
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
0.08 |
0.0796 |
0.0704 |
0.0503 |
0.0504 |
0.05 |
0.0506 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
0.1111 |
0.0125 |
0.1084 |
0.0125 |
0.0092 |
0.0099 |
0.0065 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
1.8776 |
1.8465 |
1.926 |
2.87 |
2.85 |
2.82 |
2.85 |
2.83 |
2.81 |
5.99 |
6.01 |
|
|
|
Активы, млрд
|
|
|
|
|
|
4.75 |
4.77 |
4.84 |
6.55 |
6.46 |
6.43 |
6.37 |
6.33 |
6.29 |
6.2 |
6.23 |
6.23 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.1689 |
0.086 |
0.0609 |
0.0614 |
0.0643 |
0.0152 |
0.0345 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
2.94 |
2.94 |
2.94 |
2.94 |
2.9 |
2.9 |
2.9 |
|
|
Задолженность, млрд
|
|
|
|
|
|
2.87 |
2.91 |
2.89 |
3.66 |
3.52 |
3.54 |
3.45 |
3.43 |
3.4 |
3.4 |
3.36 |
3.34 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
2.32 |
2.29 |
2.25 |
3.2 |
3.18 |
0.1638 |
3.08 |
3.06 |
3.06 |
-0.0092 |
2.98 |
-0.0065 |
|
|
Долг, млрд
|
|
|
|
|
|
2.32 |
2.29 |
2.27 |
3.21 |
3.19 |
0.1689 |
3.09 |
3.06 |
3.06 |
3.03 |
2.99 |
2.85 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
-9 |
0.4 |
-1.36 |
-2.35 |
0.53 |
-0.13 |
-1.02 |
-0.19 |
-0.43 |
3.4 |
1.6 |
4.64 |
4.85 |
8.18 |
9.82 |
9.64 |
9.12 |
9.5 |
9.86 |
9.99 |
|
14.6 |
18.06 |
|
|
ROA, %
|
-4.17 |
0.19 |
-0.53 |
-0.77 |
0.17 |
-0.06 |
-0.5 |
-0.1 |
-0.21 |
1.57 |
0.79 |
2.43 |
2.43 |
3.83 |
4.49 |
4.35 |
3.76 |
3.95 |
3.62 |
4.46 |
|
6.55 |
2.80 |
|
|
ROIC, %
|
|
|
|
|
|
|
|
2.93 |
1.22 |
2.92 |
2.15 |
3.65 |
3.6 |
5.22 |
6.28 |
6.41 |
5.77 |
5.43 |
|
|
|
5.26 |
7.44 |
|
|
ROS, %
|
28.02 |
23.46 |
19.28 |
16.8 |
37.49 |
13.78 |
16.04 |
19.16 |
11.39 |
18.31 |
23.62 |
25.01 |
29.31 |
35.25 |
36.8 |
36.04 |
37.92 |
36.71 |
26.19 |
19.73 |
39.11 |
39.11 |
25.74 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.75 |
6.36 |
5.79 |
4.95 |
6.54 |
7.58 |
|
8.5 |
4.64 |
|
|
Рентаб EBITDA, %
|
|
50.43 |
49.65 |
47.43 |
70.3 |
46.38 |
45.07 |
47.87 |
51.62 |
53.58 |
57.26 |
59.16 |
61.05 |
61.54 |
62.88 |
63.98 |
62.3 |
37.05 |
33.39 |
70.71 |
|
66.5 |
64.04 |
|
|
Чистая рентаб, %
|
-35.31 |
1.87 |
-4.01 |
-5.71 |
1.18 |
-0.43 |
-3.41 |
19.2 |
11.4 |
18.3 |
23.6 |
25 |
29.3 |
35.2 |
36.8 |
36 |
37.9 |
35.3 |
26.18 |
27.38 |
|
39.11 |
25.72 |
|
|
Operation Margin, %
|
28.02 |
23.46 |
19.28 |
16.8 |
37.49 |
13.78 |
16.04 |
19.16 |
11.39 |
18.31 |
23.62 |
25.01 |
29.31 |
35.25 |
36.8 |
36.04 |
37.92 |
35.33 |
|
38.21 |
47.35 |
47.35 |
34.72 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
-0.68 |
-1.48 |
11.13 |
5.4 |
16.13 |
15.67 |
24.03 |
27.41 |
26.26 |
24.39 |
27.17 |
|
|
|
25.21 |
51.84 |
|
|
Доходность FCF, %
|
|
-39.49 |
-23.74 |
1.2576 |
|
|
-4.69 |
-39.08 |
-5.74 |
0.5337 |
-17.1 |
-4.18 |
-5.04 |
2.69 |
|
|
|
|
|
|
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
2.33 |
2.69 |
4.74 |
2.27 |
1.6946 |
2.34 |
4.13 |
2.06 |
3.44 |
3.47 |
3.64 |
4.01 |
18.06 |
|
|
ROA, %
|
0.8756 |
1.0236 |
1.8247 |
0.7967 |
0.5866 |
0.9055 |
1.7639 |
0.9233 |
1.5466 |
1.5668 |
1.6404 |
1.8087 |
2.80 |
|
|
ROCE, %
|
|
|
|
|
1.16 |
1.4533 |
2.31 |
1.7864 |
2.06 |
2.03 |
2.15 |
2.51 |
4.64 |
|
|
Рентаб EBITDA, %
|
61.33 |
61.74 |
76.99 |
-0.86 |
60.57 |
64.53 |
83.12 |
67.5 |
67.03 |
19.31 |
65.8 |
75.39 |
64.04 |
|
|
Чистая рентаб, %
|
22.1 |
24.47 |
41.23 |
20.44 |
15.99 |
23.47 |
43.18 |
22.46 |
38.03 |
37.53 |
38.32 |
42.5 |
25.72 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.061 |
0.0653 |
0.0642 |
|
|
|
|
|
|
|
Расходы на обслуживание долга
|
0.057 |
0.0725 |
0.0939 |
0.095 |
0.0784 |
0.082 |
0.0942 |
|
0.0973 |
|
Всего задолженность
|
|
0.4061 |
0.2026 |
0.3452 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
3111 |
2892 |
2804 |
3040 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Расходы на обслуживание долга
|
0.0192 |
0.0191 |
0.0191 |
0.021 |
0.0228 |
0.0231 |
0.0239 |
0.0236 |
0.0237 |
0.0235 |
0.0232 |
0.1635 |
|