Отчетность ICL Group Ltd
Капитализация
Отчетность Годовая
Квартальная
|
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 $
|
|
|
|
|
|
|
|
10.29 |
9.18 |
18.44 |
21.96 |
13.21 |
15.32 |
10.64 |
9.22 |
5.16 |
5.24 |
5.17 |
7.24 |
6.13 |
12.89 |
9.7 |
|
7.86 |
|
|
Выручка, млрд $
|
1.8588 |
1.9809 |
2.27 |
2.72 |
2.99 |
3.26 |
4.1 |
6.9 |
4.55 |
5.69 |
7.07 |
6.67 |
6.27 |
6.11 |
5.41 |
5.36 |
5.42 |
5.56 |
5.27 |
5.04 |
6.96 |
10.01 |
10.02 |
7.65 |
|
|
Чистая прибыль, млрд $
|
-0.0424 |
0.0923 |
0.1031 |
0.2505 |
0.4222 |
0.3739 |
0.5356 |
2 |
0.7704 |
1.0247 |
1.512 |
1.301 |
0.819 |
0.464 |
0.509 |
-0.122 |
0.364 |
1.24 |
0.475 |
0.011 |
0.783 |
2.16 |
2.16 |
0.647 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
10.48 |
9.02 |
18.1 |
22.06 |
14.67 |
17.16 |
13.42 |
12.54 |
8.45 |
8.28 |
7.38 |
9.25 |
8.11 |
15.34 |
12.02 |
9.44 |
8.79 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.464 |
0.756 |
0.202 |
1.21 |
3.52 |
3.52 |
1.2209 |
|
|
EBITDA, млрд $
|
0.0193 |
0.2498 |
0.3331 |
0.5076 |
0.7322 |
0.7153 |
0.8948 |
2.5 |
1.2269 |
1.5525 |
2.18 |
1.8628 |
1.4948 |
1.1439 |
1.181 |
0.418 |
0.992 |
1.862 |
1.18 |
0.757 |
1.69 |
4.01 |
4.23 |
1.811 |
|
|
FCF, млрд $
|
0.1591 |
0.1722 |
0.3153 |
0.3021 |
0.3322 |
0.2004 |
0.1463 |
1.5576 |
0.8337 |
1.1883 |
0.755 |
0.913 |
0.278 |
0.06 |
-0.046 |
0.334 |
0.39 |
0.048 |
0.416 |
0.178 |
0.454 |
0.589 |
1.278 |
0.8278 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.847 |
0.62 |
0.992 |
0.804 |
1.065 |
1.184 |
2.03 |
1.6201 |
|
|
Баланс стоимость, млрд $
|
0.3438 |
0.3794 |
0.4193 |
0.5752 |
0.9007 |
1.0952 |
1.092 |
2.07 |
2.41 |
2.25 |
2.7 |
2.99 |
3.24 |
2.56 |
2.6 |
2.6 |
2.72 |
3.73 |
3.88 |
3.75 |
4.32 |
4.82 |
5.39 |
5.72 |
|
|
Операционная прибыль, млрд $
|
-0.0396 |
0.1986 |
0.2107 |
0.3544 |
0.5613 |
0.5364 |
0.7147 |
2.34 |
0.9382 |
1.3461 |
1.932 |
1.576 |
1.108 |
0.937 |
0.651 |
0.486 |
0.607 |
0.697 |
0.744 |
0.202 |
1.188 |
1.927 |
3.52 |
1.2209 |
|
|
Операционные расходы, млрд $
|
0.6267 |
0.4298 |
0.5021 |
0.5827 |
0.5793 |
0.6352 |
0.8004 |
1.0811 |
0.902 |
1.09 |
1.2238 |
1.1811 |
1.3025 |
1.2594 |
1.152 |
1.174 |
1.065 |
1.157 |
1.073 |
1.288 |
1.423 |
1.456 |
1.516 |
1.359 |
|
|
CAPEX, млрд $
|
0.1337 |
0.1824 |
0.1379 |
0.1278 |
0.1587 |
0.147 |
0.2083 |
0.3265 |
0.366 |
0.3487 |
0.514 |
0.679 |
0.849 |
0.835 |
0.619 |
0.632 |
0.457 |
0.572 |
0.576 |
0.626 |
0.611 |
0.595 |
0.747 |
0.7923 |
|
|
|
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 $
|
3.86 |
4.61 |
4.22 |
4.11 |
4.39 |
4.94 |
5.27 |
5.79 |
6.43 |
8.08 |
9.65 |
2.52 |
7.3 |
7.42 |
6.7 |
1.862 |
1.779 |
|
|
Чистая прибыль, млрд $
|
0.1677 |
0.2134 |
-0.5828 |
0.2016 |
0.2333 |
0.4648 |
0.4893 |
0.7826 |
0.94 |
2.1 |
1.96 |
0.633 |
1.19 |
1.04 |
0.6098 |
0.137 |
0.0705 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
15 |
18.53 |
14.59 |
12.75 |
11.94 |
11.36 |
9.88 |
9.55 |
8.79 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
0.403 |
0.902 |
1.139 |
0.935 |
0.54 |
0.465 |
0.34 |
0.264 |
0.1958 |
|
|
EBITDA, млрд $
|
0.6846 |
0.8815 |
0.6671 |
0.6424 |
0.8531 |
1 |
1.2 |
1.42 |
1.84 |
3.2 |
4.17 |
1.089 |
2.43 |
2.15 |
1.58 |
0.383 |
0.3495 |
|
|
FCF, млрд $
|
0.1889 |
0.098 |
0.0633 |
0.2071 |
0.2679 |
0.1931 |
0.297 |
0.4701 |
0.5062 |
0.6205 |
1.35 |
0.422 |
0.9206 |
0.7705 |
0.8069 |
0.216 |
0.1739 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
0.206 |
0.242 |
0.273 |
0.344 |
0.325 |
0.627 |
0.606 |
0.467 |
0.382 |
0.391 |
0.407 |
0.442 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
3.86 |
3.94 |
4.11 |
4.32 |
4.82 |
5.09 |
5.37 |
5.39 |
5.63 |
5.67 |
5.66 |
5.72 |
|
|
Операционная прибыль, млрд $
|
0.7318 |
0.5842 |
0.6284 |
0.6952 |
0.8814 |
0.6743 |
0.7896 |
0.883 |
1.09 |
1.04 |
2.08 |
0.935 |
1.67 |
1.35 |
1.43 |
0.227 |
0.1958 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
0.31 |
0.327 |
0.368 |
0.418 |
0.343 |
0.4 |
1.584 |
0.393 |
0.363 |
0.345 |
0.359 |
0.3937 |
|
|
CAPEX, млрд $
|
0.3947 |
0.4128 |
0.4178 |
0.2802 |
0.4299 |
0.383 |
0.4045 |
0.3978 |
0.3974 |
0.3902 |
0.3986 |
0.184 |
0.4746 |
0.4595 |
0.5149 |
0.191 |
0.2681 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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
|
0.0156 |
0.0148 |
0.0273 |
0.0372 |
0.0572 |
0.0501 |
0.0582 |
0.2152 |
0.258 |
0.4009 |
0.2682 |
0.2885 |
0.1883 |
0.1308 |
0.161 |
0.087 |
0.173 |
0.213 |
0.298 |
0.433 |
0.564 |
0.508 |
0.417 |
0.4165 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.092 |
0.096 |
0.1 |
0.091 |
0.091 |
0.1706 |
0.1706 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.23 |
1.18 |
1.28 |
1.78 |
1.91 |
1.3646 |
1.6036 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.29 |
1.312 |
1.25 |
1.57 |
2.13 |
1.6889 |
1.6889 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.403 |
0.535 |
0.555 |
0.588 |
0.713 |
0.5444 |
0.5901 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.79 |
2.68 |
2.84 |
3.91 |
4.55 |
4 |
4 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
|
|
|
|
|
3.37 |
3.65 |
2.97 |
3.03 |
2.57 |
2.93 |
3.78 |
3.93 |
3.93 |
4.53 |
5.08 |
5.46 |
4.55 |
|
|
Активы, млрд
|
2.94 |
2.99 |
2.99 |
3.06 |
3.32 |
3.62 |
4.63 |
5.74 |
5.91 |
6.39 |
7.28 |
7.75 |
7.97 |
8.35 |
9.08 |
8.55 |
8.71 |
8.78 |
9.17 |
9.66 |
11.08 |
11.66 |
11.75 |
11.53 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.61 |
0.42 |
0.684 |
0.577 |
0.512 |
0.8509 |
0.8509 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.82 |
2.18 |
2.09 |
2.44 |
2.31 |
1.625 |
1.625 |
|
|
Задолженность, млрд
|
2.12 |
2.12 |
2.04 |
1.8853 |
1.8312 |
1.8818 |
2.84 |
3.29 |
3.13 |
3.77 |
4.21 |
4.37 |
4.32 |
5.37 |
6.05 |
5.98 |
5.78 |
4.86 |
5.11 |
5.58 |
6.34 |
6.35 |
6.04 |
5.54 |
|
|
Чистый долг, млрд
|
0.2557 |
0.3179 |
0.5316 |
0.3033 |
0.1821 |
0.2169 |
0.5645 |
0.1963 |
-0.154 |
-0.3479 |
0.0989 |
1.4606 |
1.8406 |
2.78 |
3.32 |
3.3 |
3.13 |
2.3 |
2.51 |
2.26 |
2.54 |
2.47 |
2.41 |
2.25 |
|
|
Долг, млрд
|
0.2713 |
0.3327 |
0.5589 |
0.3405 |
0.2393 |
0.267 |
0.6227 |
0.4115 |
0.104 |
0.053 |
0.3671 |
1.7491 |
2.03 |
2.91 |
3.48 |
3.38 |
3.21 |
2.43 |
2.3 |
2.41 |
3.01 |
2.82 |
2.82 |
2.66 |
|
|
|
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
|
0.3281 |
1.54 |
1.12 |
0.7388 |
0.6871 |
0.5236 |
1.04 |
0.9711 |
1.47 |
1.4 |
1.49 |
0.498 |
1.47 |
1.99 |
1.38 |
0.307 |
0.4165 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
0.093 |
0.09 |
0.092 |
0.091 |
0.129 |
0.166 |
0.162 |
0.1706 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
2.25 |
2.38 |
2.03 |
1.91 |
1.63 |
1.713 |
1.749 |
1.3646 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
1.67 |
1.86 |
1.98 |
2.13 |
2.12 |
2.01 |
1.722 |
1.6889 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
0.243 |
0.154 |
0.161 |
0.173 |
0.141 |
0.119 |
0.1537 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
4.46 |
4.76 |
4.61 |
4.55 |
4.74 |
4.26 |
3.94 |
4 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
4 |
4.2 |
4.33 |
4.53 |
5.08 |
5.15 |
5.31 |
5.46 |
|
6.1 |
6.13 |
|
|
|
Активы, млрд
|
|
|
|
|
|
9.72 |
10.08 |
10.57 |
11.08 |
11.66 |
11.78 |
11.6 |
11.75 |
12.05 |
11.58 |
11.27 |
11.53 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
0.506 |
0.466 |
0.481 |
0.512 |
0.704 |
0.674 |
0.592 |
0.8509 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
2.4 |
2.29 |
2.29 |
2.31 |
2.28 |
2.12 |
1.984 |
1.625 |
|
|
Задолженность, млрд
|
|
|
|
|
|
5.56 |
5.7 |
6.05 |
6.34 |
6.35 |
6.38 |
6.06 |
6.04 |
6.15 |
5.67 |
5.37 |
5.54 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
2.58 |
2.52 |
2.72 |
2.54 |
2.47 |
2.33 |
2.27 |
2.41 |
2.43 |
2.42 |
2.27 |
2.25 |
|
|
Долг, млрд
|
6.08 |
7.23 |
6.54 |
6.73 |
6.99 |
7.2 |
6.99 |
7.35 |
8.13 |
8.58 |
10.08 |
9.36 |
9.2 |
9.85 |
9.02 |
2.58 |
2.66 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
|
|
|
|
|
|
53.08 |
40.31 |
23.29 |
13.99 |
16.96 |
-4.36 |
13.4 |
37.35 |
12.33 |
0.28 |
18.52 |
42.47 |
43.22 |
|
11.57 |
27.29 |
|
|
ROA, %
|
12.7 |
10.34 |
11.56 |
34.93 |
13.04 |
16.04 |
22.12 |
17.31 |
10.41 |
5.68 |
5.84 |
-1.38 |
4.22 |
14.18 |
5.29 |
0.12 |
7.55 |
19.25 |
18.91 |
|
5.56 |
9.62 |
|
|
ROIC, %
|
|
|
|
|
|
|
33.37 |
25.38 |
15.3 |
9.1 |
9.19 |
-0.41 |
7.17 |
21.61 |
8.68 |
2.01 |
12 |
|
|
|
18.45 |
17.63 |
|
|
ROS, %
|
18.96 |
16.76 |
17.06 |
33.63 |
22.45 |
23.46 |
27 |
23.62 |
18.29 |
11.72 |
13.89 |
1.16 |
11.42 |
26.35 |
13.87 |
5.06 |
16.55 |
21.18 |
21.56 |
8.46 |
8.46 |
15.93 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.63 |
10.2 |
2.7 |
14.29 |
38.45 |
38.45 |
|
13.7 |
16.93 |
|
|
Рентаб EBITDA, %
|
22.78 |
20.38 |
20.4 |
36.27 |
26.94 |
27.28 |
30.79 |
27.92 |
23.83 |
18.72 |
21.85 |
8.63 |
18.31 |
33.51 |
22.39 |
15.01 |
17.4 |
35.11 |
42.23 |
|
23.66 |
35.11 |
|
|
Чистая рентаб, %
|
14.14 |
11.48 |
13.06 |
29.03 |
16.92 |
18 |
27.3 |
23.6 |
17.7 |
15.3 |
12 |
9.1 |
11.2 |
12.5 |
14.1 |
4 |
17.1 |
21.56 |
21.56 |
|
8.45 |
18.28 |
|
|
Operation Margin, %
|
18.8 |
16.46 |
17.43 |
33.83 |
20.6 |
23.65 |
27.25 |
23.63 |
17.56 |
12.4 |
14.15 |
-0.06 |
11.61 |
27.34 |
14.34 |
4.01 |
17.4 |
|
35.13 |
15.96 |
15.96 |
26.88 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
21.39 |
19.49 |
13.05 |
7.59 |
9.42 |
-2.27 |
6.72 |
22.32 |
9.01 |
0.22 |
11.26 |
|
|
|
16.06 |
18.98 |
|
|
Доходность FCF, %
|
|
|
|
15.14 |
9.08 |
6.44 |
3.44 |
6.92 |
1.8164 |
0.4901 |
6.15 |
6.48 |
7.34 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
3.51 |
3.57 |
5.56 |
6.76 |
14.37 |
12.1 |
12.93 |
6.45 |
5.26 |
2.99 |
2.46 |
1.246 |
27.29 |
|
|
ROA, %
|
|
1.3929 |
1.4141 |
2.18 |
2.61 |
5.56 |
4.8 |
5.42 |
2.84 |
2.35 |
1.3797 |
1.1987 |
0.6185 |
9.62 |
|
|
ROCE, %
|
|
|
|
|
5 |
10.72 |
13.15 |
10.59 |
6 |
5.12 |
3.72 |
2.89 |
2.15 |
16.93 |
|
|
Рентаб EBITDA, %
|
19.44 |
20.26 |
22.7 |
24.53 |
28.56 |
39.64 |
43.26 |
43.23 |
33.24 |
28.98 |
23.61 |
20.57 |
19.64 |
35.11 |
|
|
Чистая рентаб, %
|
|
8.94 |
8.66 |
12.57 |
13.89 |
25.03 |
19.55 |
25.13 |
15.83 |
13.35 |
8.89 |
7.36 |
3.96 |
18.28 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.07 |
0.144 |
0.089 |
0.061 |
0.094 |
0.032 |
0.214 |
|
0.039 |
|
Расходы на обслуживание долга
|
0.097 |
0.095 |
0.109 |
0.219 |
0.108 |
0.177 |
0.327 |
|
0.1767 |
|
Всего задолженность
|
|
2.01 |
1.761 |
2.18 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
11000 |
12269 |
12733 |
12550 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.04 |
0.029 |
0.034 |
0.062 |
0.033 |
0.124 |
0.033 |
0.024 |
0.043 |
0.04 |
0.037 |
0.073 |
|
Расходы на обслуживание долга
|
0.06 |
0.064 |
0.054 |
0.008 |
0.067 |
0.138 |
0.057 |
0.065 |
0.087 |
0.089 |
0.079 |
0.0042 |
|