Отчетность GrafTech International Ltd.
Капитализация
Отчетность Годовая
Квартальная
|
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 $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.38 |
3.31 |
3.1 |
2.65 |
1.43 |
|
1 |
|
|
Выручка, млрд $
|
0.758 |
0.901 |
0.948 |
1.097 |
0.947 |
0.831 |
0.776 |
0.654 |
0.613 |
0.712 |
0.848 |
0.8867 |
0.8554 |
1.0048 |
1.1902 |
0.659 |
1.007 |
1.32 |
1.248 |
1.167 |
1.085 |
0.533 |
0.438 |
0.551 |
1.9 |
1.79 |
1.22 |
1.35 |
1.28 |
1.05 |
0.6205 |
|
|
Чистая прибыль, млрд $
|
0.1 |
-0.012 |
0.152 |
-0.16 |
-0.037 |
0.042 |
0.01 |
-0.087 |
-0.018 |
-0.024 |
0.017 |
-0.1252 |
0.0913 |
0.1537 |
0.2103 |
0.013 |
0.175 |
0.153 |
0.118 |
-0.027 |
-0.285 |
-0.1542 |
-0.236 |
0.008 |
0.8542 |
0.7446 |
0.4344 |
0.3883 |
0.383 |
0.2514 |
-0.2553 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.45 |
4.98 |
3.88 |
4.13 |
2.02 |
2.07 |
1.2937 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.02 |
0.974 |
0.5886 |
0.5081 |
0.4743 |
0.3239 |
-0.0529 |
|
|
EBITDA, млрд $
|
0.176 |
0.1 |
0.256 |
-0.072 |
0.046 |
0.088 |
0.063 |
-0.036 |
-0.002 |
0.012 |
0.098 |
0.0776 |
0.1575 |
0.241 |
0.3134 |
0.075 |
0.2224 |
0.2436 |
0.2394 |
0.1193 |
-0.1414 |
-0.1032 |
-0.1401 |
0.094 |
1.08 |
1.03 |
0.6711 |
0.5909 |
0.5444 |
0.3885 |
0.004 |
|
|
FCF, млрд $
|
0.14 |
0.065 |
0.065 |
-0.031 |
-0.081 |
0.024 |
0.042 |
-0.023 |
-0.11 |
-0.066 |
-0.19 |
-0.0401 |
0.0173 |
0.0793 |
0.1767 |
0.1141 |
0.059 |
-0.08 |
-0.026 |
0.03 |
0.036 |
0.000695 |
-0.005 |
0.002 |
0.7684 |
0.7412 |
0.5276 |
0.3848 |
0.2525 |
0.1225 |
0.0144 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0366 |
0.8366 |
0.8053 |
0.5636 |
0.443 |
0.3246 |
0.2031 |
0.0684 |
|
|
Баланс стоимость, млрд $
|
|
|
-0.384 |
-0.544 |
-0.566 |
-0.525 |
-0.515 |
-0.602 |
-0.62 |
-0.644 |
-0.627 |
-0.7515 |
-0.6602 |
-0.5067 |
-0.2964 |
-0.3052 |
-0.1301 |
-0.0508 |
0.0669 |
0.0396 |
-0.2458 |
-0.0336 |
-0.2694 |
-2.28 |
-1.08 |
-0.6911 |
-0.3294 |
0.0234 |
0.3377 |
0.3305 |
0.0782 |
|
|
Операционная прибыль, млрд $
|
0.157 |
0.222 |
0.267 |
-0.053 |
0.231 |
0.163 |
0.119 |
0.004 |
0.049 |
0.072 |
0.112 |
0.1225 |
0.1336 |
0.232 |
0.329 |
0.099 |
0.159 |
0.166 |
0.156 |
0.018 |
-0.047 |
-0.0808 |
-0.089 |
0.035 |
1.13 |
0.974 |
0.5886 |
0.5081 |
0.4743 |
0.3239 |
-0.0529 |
|
|
Операционные расходы, млрд $
|
0.125 |
0.161 |
0.134 |
0.513 |
0.163 |
0.14 |
0.097 |
0.181 |
0.091 |
0.096 |
0.098 |
0.1099 |
0.1157 |
0.099 |
0.1047 |
0.0925 |
0.1302 |
0.1585 |
0.1593 |
0.1215 |
0.139 |
0.128 |
0.0601 |
0.0524 |
0.1506 |
0.0664 |
0.0719 |
0.1364 |
0.0806 |
0.0818 |
0.0795 |
|
|
CAPEX, млрд $
|
0.034 |
0.065 |
0.107 |
0.203 |
0.052 |
0.056 |
0.052 |
0.04 |
0.05 |
0.041 |
0.059 |
0.0481 |
0.0469 |
0.0515 |
0.072 |
0.0562 |
0.086 |
0.157 |
0.128 |
0.086 |
0.085 |
0.0507 |
0.028 |
0.035 |
0.0682 |
0.0641 |
0.0361 |
0.0583 |
0.0722 |
0.0806 |
0.054 |
|
|
|
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 $
|
0.42 |
0.41 |
0.32 |
0.28 |
0.29 |
0.34 |
0.3044 |
0.3308 |
0.3474 |
0.3633 |
0.3662 |
0.3636 |
0.3038 |
0.2475 |
0.1388 |
0.1856 |
0.159 |
0.1371 |
|
|
Чистая прибыль, млрд $
|
0.18 |
0.17 |
0.12 |
0.09 |
0.09 |
0.13 |
0.0988 |
0.0282 |
0.1199 |
0.1415 |
0.1242 |
0.115 |
0.0935 |
0.0503 |
-0.0074 |
-0.0079 |
-0.0226 |
-0.2174 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
3.66 |
2.82 |
1.91 |
2.02 |
1.97 |
2.08 |
1.6849 |
540.94 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.1529 |
0.1434 |
0.1141 |
0.0639 |
0.0025 |
0.0084 |
-0.0171 |
-0.0577 |
|
|
EBITDA, млрд $
|
0.24 |
0.23 |
0.18 |
0.15 |
0.15 |
0.17 |
0.1534 |
0.0726 |
0.1734 |
0.1793 |
0.1664 |
0.1589 |
0.1275 |
0.0887 |
0.0133 |
0.0237 |
-0.000192 |
-0.2077 |
|
|
FCF, млрд $
|
0.21 |
0.2 |
0.13 |
0.14 |
0.12 |
0.14 |
0.1083 |
0.0714 |
0.1199 |
0.0822 |
0.1295 |
0.0476 |
0.0522 |
0.0231 |
-0.000473 |
-0.0235 |
0.043 |
0.0035 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
0.1224 |
0.0863 |
0.1343 |
0.1 |
0.1463 |
0.0601 |
0.0682 |
0.05 |
0.0248 |
-0.009 |
0.0515 |
0.0093 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
-0.9749 |
-0.9524 |
-0.8693 |
-0.7332 |
0.1354 |
0.1952 |
0.271 |
0.3377 |
0.3305 |
0.3208 |
0.2889 |
0.0782 |
|
|
Операционная прибыль, млрд $
|
0.23 |
0.22 |
0.14 |
0.15 |
0.13 |
0.15 |
0.1224 |
0.0833 |
0.1342 |
0.1 |
0.1529 |
0.1434 |
0.1141 |
0.0639 |
0.0025 |
0.0086 |
-0.0181 |
-0.2077 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
0.0211 |
0.0768 |
0.02 |
0.0185 |
0.0221 |
0.0188 |
0.0196 |
0.0201 |
0.0233 |
0.0197 |
0.0195 |
0.0169 |
|
|
CAPEX, млрд $
|
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.0165 |
0.0163 |
0.0156 |
0.0173 |
0.0169 |
0.0125 |
0.0159 |
0.0269 |
0.0253 |
0.0145 |
0.0085 |
0.0058 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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 |
Наличность, млрд
|
0.095 |
0.058 |
0.058 |
0.017 |
0.047 |
0.038 |
0.011 |
0.034 |
0.024 |
0.006 |
0.1495 |
0.0547 |
0.0117 |
0.0502 |
0.0131 |
0.0124 |
0.0173 |
0.0119 |
0.0176 |
0.0069 |
0.0116 |
0.0134 |
0.0499 |
0.0809 |
0.1454 |
0.0575 |
0.1346 |
0.1354 |
0.1769 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.000253 |
|
|
0.0177 |
|
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2675 |
0.2471 |
0.1826 |
0.2075 |
0.1456 |
0.13 |
0.13 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3052 |
0.3264 |
0.2778 |
0.2894 |
0.4477 |
0.4331 |
0.3454 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0664 |
0.0579 |
0.0825 |
0.0828 |
0.0701 |
0.0569 |
0.0569 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.6381 |
0.6826 |
0.6292 |
0.6279 |
0.8152 |
0.7396 |
0.6748 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
|
|
|
|
|
0.1127 |
0.5046 |
0.5771 |
1.2297 |
1.3399 |
1.3499 |
1.3207 |
1.0045 |
0.8105 |
0.5774 |
-1.4088 |
0.6381 |
0.6826 |
0.6292 |
0.6279 |
0.8152 |
0.7606 |
0.5191 |
|
|
Активы, млрд
|
0.988 |
1.233 |
1.137 |
0.933 |
0.908 |
0.797 |
0.859 |
0.967 |
1.068 |
0.8868 |
0.9062 |
0.8667 |
0.9431 |
0.8926 |
1.9132 |
2.17 |
2.3 |
2.22 |
1.8338 |
1.422 |
1.1723 |
1.1991 |
1.51 |
1.53 |
1.43 |
1.41 |
1.6 |
1.56 |
1.2889 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1063 |
0.000141 |
0.000131 |
0.000127 |
0.000124 |
0.00013 |
0.0027 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.05 |
1.81 |
1.42 |
1.03 |
0.9218 |
0.9234 |
0.9218 |
|
|
Задолженность, млрд
|
0.984 |
1.466 |
1.411 |
1.212 |
1.21 |
1.104 |
1.21 |
1.064 |
1.091 |
1.0695 |
1.0164 |
0.754 |
0.4385 |
0.3155 |
0.6835 |
0.8284 |
0.9481 |
0.8971 |
0.8293 |
0.6115 |
0.5949 |
2.61 |
2.58 |
2.22 |
1.76 |
1.39 |
1.27 |
1.22 |
1.2106 |
|
|
Чистый долг, млрд
|
-0.041 |
0.07 |
0.024 |
0.065 |
0.688 |
0.6 |
0.72 |
0.469 |
0.649 |
0.6982 |
0.5163 |
0.3724 |
0.0482 |
-0.0476 |
0.2878 |
0.3894 |
0.5268 |
0.5309 |
0.5122 |
0.3603 |
0.3538 |
0.326 |
2.11 |
1.73 |
1.27 |
0.9722 |
0.7873 |
0.7872 |
0.7539 |
|
|
Долг, млрд
|
0.054 |
0.128 |
0.082 |
0.082 |
0.735 |
0.638 |
0.731 |
0.503 |
0.673 |
0.7041 |
0.6659 |
0.4272 |
0.0599 |
0.0026 |
0.3009 |
0.4018 |
0.5441 |
0.5428 |
0.5297 |
0.3672 |
0.3654 |
0.3394 |
2.16 |
1.81 |
1.42 |
1.03 |
0.9219 |
0.9226 |
0.9308 |
|
|
|
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
|
0.38 |
0.08 |
0.15 |
0.19 |
0.16 |
0.15 |
0.0965 |
0.1141 |
0.0867 |
0.0575 |
0.0851 |
0.0558 |
0.1094 |
0.1346 |
0.1354 |
0.1322 |
0.1728 |
0.1769 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0177 |
0.0171 |
|
|
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
0.2066 |
0.1791 |
0.1456 |
0.0839 |
0.1113 |
0.0973 |
0.1014 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
0.3967 |
0.4389 |
0.4477 |
0.4686 |
0.4331 |
0.379 |
0.3301 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0135 |
0.0249 |
0.0108 |
0.0153 |
0.017 |
0.0138 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
0.7488 |
0.8017 |
0.8152 |
0.7606 |
0.7396 |
0.7134 |
0.6748 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
-0.2338 |
-0.1766 |
-0.1107 |
0.0234 |
0.7029 |
0.7488 |
0.8017 |
0.8152 |
0.7606 |
0.5246 |
0.5112 |
|
|
|
Активы, млрд
|
|
|
|
|
|
|
1.3781 |
1.3971 |
1.3931 |
1.4123 |
1.48 |
1.52 |
1.57 |
1.6 |
1.56 |
1.53 |
1.4831 |
1.2889 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
0.000119 |
0.000113 |
0.000124 |
0.000128 |
0.00013 |
0.000127 |
0.000134 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
0.9203 |
0.9211 |
0.9218 |
0.9225 |
0.9234 |
0.9244 |
|
|
|
Задолженность, млрд
|
|
|
|
|
|
|
1.612 |
1.5737 |
1.5038 |
1.3889 |
1.35 |
1.32 |
1.3 |
1.27 |
1.22 |
1.2 |
1.1943 |
1.2106 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
1.1767 |
1.1109 |
1.0409 |
0.9722 |
0.8764 |
0.8646 |
0.8118 |
0.7873 |
0.7872 |
0.7914 |
0.7517 |
0.8044 |
|
|
Долг, млрд
|
0.28 |
0.22 |
0.22 |
0.23 |
0.21 |
0.2 |
0.2035 |
0.2154 |
0.2454 |
0.2346 |
0.9614 |
0.9205 |
0.9212 |
0.9219 |
0.9226 |
0.9235 |
0.9245 |
0.9813 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
2.32 |
19.38 |
11.92 |
8.75 |
-2.04 |
-24.55 |
-33.99 |
-1.9204 |
-68.73 |
-84.24 |
-85.13 |
-253.82 |
212.1 |
75.25 |
|
-122.73 |
27.83 |
|
|
ROA, %
|
1.37 |
12.48 |
7.51 |
5.27 |
-1.21 |
-14.09 |
-18.18 |
0.67 |
63.17 |
49.12 |
29.36 |
27.3 |
25.39 |
15.91 |
|
-17.65 |
7.64 |
|
|
ROIC, %
|
2.71 |
16.82 |
10.07 |
7.58 |
-0.15 |
-14.9 |
-20.48 |
|
101 |
76.46 |
47.61 |
41.05 |
|
|
|
|
15.01 |
|
|
ROS, %
|
|
|
|
|
|
|
|
|
53.55 |
53.94 |
48.92 |
38.38 |
33.86 |
29.89 |
-41.14 |
-41.14 |
16.14 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
86.16 |
74.58 |
47.68 |
43.14 |
34.71 |
23.87 |
|
-4.81 |
11.10 |
|
|
Рентаб EBITDA, %
|
|
|
|
|
|
|
|
15.92 |
57.06 |
57.63 |
54.81 |
43.91 |
42.49 |
36.87 |
|
0.65 |
18.82 |
|
|
Чистая рентаб, %
|
15 |
15.8 |
12.6 |
12.5 |
1.5 |
-4.3 |
-20.4 |
6.4 |
45.06 |
41.58 |
35.48 |
28.86 |
29.89 |
23.86 |
|
-41.14 |
15.50 |
|
|
Operation Margin, %
|
|
|
|
|
|
|
|
|
54.83 |
54.2 |
49.8 |
37.75 |
|
37.02 |
-8.53 |
-8.53 |
15.58 |
|
|
Чистая процентная маржа, %
|
1.9 |
17.39 |
11.6 |
9.42 |
-2.34 |
-26.29 |
-53.85 |
1.45 |
45.06 |
41.58 |
35.48 |
28.86 |
|
|
|
29.39 |
14.35 |
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
-21.56 |
-7.98 |
-46.5 |
-83.95 |
-158.66 |
800.84 |
86.09 |
25.74 |
-2.84 |
-2.62 |
-7.13 |
-75.74 |
27.83 |
|
|
ROA, %
|
|
|
7.03 |
2.03 |
8.59 |
10.09 |
8.58 |
7.67 |
6.06 |
3.17 |
-0.4665 |
-0.5097 |
-1.5036 |
-15.69 |
7.64 |
|
|
ROCE, %
|
|
|
|
|
|
|
12.95 |
11.99 |
9.21 |
4.97 |
0.1918 |
0.6228 |
-1.2742 |
-4.51 |
11.10 |
|
|
Рентаб EBITDA, %
|
52.32 |
51.36 |
50.4 |
21.96 |
49.92 |
49.37 |
45.43 |
43.7 |
41.97 |
35.86 |
9.59 |
12.78 |
-0.12 |
-151.45 |
18.82 |
|
|
Чистая рентаб, %
|
|
|
32.46 |
8.52 |
34.51 |
38.94 |
33.91 |
31.62 |
30.76 |
20.33 |
-5.31 |
-4.23 |
-14.23 |
-158.52 |
15.50 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0304 |
0.0017 |
0.0047 |
0.0018 |
0.0679 |
0.0045 |
0.0048 |
|
0.004 |
|
Расходы на обслуживание долга
|
0.0241 |
0.1122 |
0.1273 |
0.0981 |
0.0688 |
0.0366 |
0.0462 |
|
0.0717 |
|
Всего задолженность
|
|
0.3271 |
0.2202 |
0.1981 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
1285 |
1353 |
1347 |
1249 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
3.7E-5 |
0.000199 |
0.000417 |
0.0143 |
9.8E-5 |
0.0019 |
0.000241 |
0.0023 |
0.000372 |
0.000242 |
0.0011 |
|
|
Расходы на обслуживание долга
|
0.0181 |
0.0147 |
0.0143 |
0.013 |
0.0119 |
0.0113 |
0.0106 |
0.0115 |
0.0128 |
0.0139 |
0.0157 |
0.0157 |
|