Отчетность Ingredion
Капитализация
Отчетность Годовая
Квартальная
|
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 $
|
|
|
|
|
|
|
|
|
1.71 |
1.8164 |
2.69 |
2.78 |
2.2 |
2.26 |
3.62 |
4.1 |
5.03 |
5.13 |
6.19 |
7.09 |
9.12 |
9.93 |
6.12 |
6.23 |
5.78 |
6.63 |
|
6.6 |
|
|
Выручка, млрд $
|
1.418 |
1.448 |
1.735 |
1.865 |
1.887 |
1.871 |
2.1 |
2.28 |
2.36 |
2.62 |
3.39 |
3.94 |
3.67 |
4.37 |
6.22 |
6.87 |
6.65 |
6 |
5.96 |
6.02 |
6.18 |
6.29 |
6.21 |
5.99 |
6.89 |
7.95 |
8.19 |
8.16 |
|
|
Чистая прибыль, млрд $
|
-0.075 |
0.043 |
0.077 |
0.048 |
0.057 |
0.063 |
0.076 |
0.094 |
0.09 |
0.124 |
0.198 |
0.267 |
0.041 |
0.169 |
0.416 |
0.428 |
0.396 |
0.355 |
0.402 |
0.485 |
0.519 |
0.443 |
0.413 |
0.348 |
0.117 |
0.492 |
0.553 |
0.643 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
2.12 |
2.24 |
3.16 |
3.54 |
2.56 |
3.73 |
5.17 |
5.29 |
6.26 |
6.38 |
7.6 |
8.54 |
8.64 |
8.31 |
8.02 |
7.01 |
8.32 |
8.91 |
9.58 |
9.06 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.703 |
0.664 |
0.582 |
0.709 |
0.762 |
0.795 |
0.96 |
|
|
EBITDA, млрд $
|
0.009 |
0.163 |
0.244 |
0.219 |
0.22 |
0.208 |
0.226 |
0.239 |
0.252 |
0.307 |
0.425 |
0.568 |
0.272 |
0.491 |
0.878 |
0.883 |
0.808 |
0.78 |
0.852 |
1.011 |
1.057 |
0.938 |
0.94 |
0.893 |
0.929 |
0.986 |
1.01 |
1.179 |
|
|
FCF, млрд $
|
0.099 |
-0.032 |
-0.082 |
0.069 |
0.077 |
0.128 |
0.153 |
0.062 |
0.102 |
0.059 |
0.081 |
-0.307 |
0.44 |
0.235 |
0.037 |
0.419 |
0.321 |
0.455 |
0.406 |
0.487 |
0.455 |
0.353 |
0.352 |
0.496 |
0.092 |
-0.148 |
-0.138 |
0.741 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.769 |
0.703 |
0.68 |
0.829 |
0.392 |
0.152 |
0.153 |
1.057 |
|
|
Баланс стоимость, млрд $
|
|
0.037 |
0.101 |
0.132 |
0.175 |
0.224 |
0.285 |
0.36 |
0.429 |
0.528 |
0.694 |
0.92 |
0.919 |
1.046 |
1.412 |
1.769 |
2.05 |
2.28 |
2.55 |
2.9 |
3.26 |
2.39 |
2.72 |
2.98 |
3.14 |
3.2 |
3.3 |
3.59 |
|
|
Операционная прибыль, млрд $
|
0.048 |
0.07 |
0.156 |
0.171 |
0.166 |
0.153 |
0.174 |
0.179 |
0.183 |
0.224 |
0.347 |
0.434 |
0.278 |
0.364 |
0.681 |
0.697 |
0.613 |
0.606 |
0.685 |
0.827 |
0.871 |
0.703 |
0.664 |
0.582 |
0.709 |
0.762 |
0.795 |
0.96 |
|
|
Операционные расходы, млрд $
|
0.193 |
0.196 |
0.256 |
0.27 |
0.133 |
0.114 |
0.15 |
0.175 |
0.149 |
0.192 |
0.239 |
0.271 |
0.242 |
0.36 |
0.445 |
0.541 |
0.518 |
0.509 |
0.557 |
0.575 |
0.593 |
0.601 |
0.591 |
0.628 |
0.634 |
0.728 |
0.757 |
0.789 |
|
|
CAPEX, млрд $
|
0.116 |
0.122 |
0.28 |
0.143 |
0.094 |
0.078 |
0.083 |
0.104 |
0.143 |
0.171 |
0.177 |
0.228 |
0.146 |
0.159 |
0.263 |
0.313 |
0.298 |
0.276 |
0.28 |
0.284 |
0.314 |
0.35 |
0.328 |
0.333 |
0.3 |
0.3 |
0.291 |
0.316 |
|
|
|
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 $
|
1.46 |
1.55 |
1.54 |
1.35 |
1.5 |
1.59 |
1.61 |
1.76 |
1.76 |
1.76 |
1.89 |
2.04 |
2.02 |
1.99 |
2.14 |
2.07 |
2.03 |
1.921 |
|
|
Чистая прибыль, млрд $
|
0.1 |
0.11 |
0.08 |
0.07 |
0.09 |
0.12 |
-0.243 |
0.181 |
0.119 |
0.068 |
0.13 |
0.142 |
0.106 |
0.114 |
0.191 |
0.163 |
0.158 |
0.131 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
7.92 |
8.09 |
7.67 |
8.88 |
9.24 |
9.18 |
8.67 |
8.99 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.21 |
0.213 |
0.134 |
0.157 |
0.291 |
0.249 |
0.221 |
0.189 |
|
|
EBITDA, млрд $
|
0.24 |
0.24 |
0.21 |
0.2 |
0.26 |
0.24 |
0.25 |
0.147 |
0.211 |
0.171 |
0.266 |
0.269 |
0.187 |
0.211 |
0.345 |
0.251 |
0.213 |
0.243 |
|
|
FCF, млрд $
|
0.16 |
0.09 |
-0.03 |
0.14 |
0.19 |
0.18 |
-0.081 |
0.108 |
0.046 |
0.019 |
-0.137 |
-0.011 |
0.025 |
-0.025 |
-0.127 |
0.252 |
0.289 |
0.327 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
0.022 |
0.107 |
0.13 |
0.133 |
-0.052 |
0.048 |
0.084 |
0.072 |
-0.051 |
0.33 |
0.368 |
0.41 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
3.67 |
3.8 |
3.88 |
3.9 |
3.32 |
3.18 |
3.11 |
3.2 |
3.3 |
3.38 |
3.36 |
3.54 |
|
|
Операционная прибыль, млрд $
|
0.24 |
0.19 |
0.07 |
0.22 |
0.27 |
0.27 |
-0.018 |
0.147 |
0.13 |
0.133 |
0.21 |
0.213 |
0.134 |
0.157 |
0.291 |
0.251 |
0.213 |
0.189 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
0.153 |
0.167 |
0.164 |
0.15 |
0.167 |
0.175 |
0.19 |
0.196 |
0.196 |
0.188 |
0.203 |
0.211 |
|
|
CAPEX, млрд $
|
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.055 |
0.052 |
0.051 |
0.052 |
0.065 |
0.085 |
0.059 |
0.059 |
0.097 |
0.076 |
0.078 |
0.079 |
0.083 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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
|
0.085 |
0.036 |
0.041 |
0.041 |
0.065 |
0.036 |
0.07 |
0.101 |
0.116 |
0.131 |
0.175 |
0.107 |
0.175 |
0.302 |
0.401 |
0.609 |
0.574 |
0.58 |
0.434 |
0.512 |
0.604 |
0.327 |
0.264 |
0.665 |
0.328 |
0.236 |
0.216 |
0.401 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.007 |
0.004 |
|
0.004 |
0.003 |
0.006 |
0.008 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.951 |
0.977 |
1.01 |
1.13 |
1.41 |
1.279 |
1.279 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.824 |
0.861 |
0.917 |
1.17 |
1.6 |
1.62 |
1.45 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.247 |
0.276 |
0.311 |
0.22 |
0.224 |
0.22 |
0.219 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.14 |
2.16 |
2.65 |
2.7 |
3.31 |
3.31 |
3.4 |
|
|
Чистые активы, млрд
|
|
|
|
0.96 |
0.857 |
0.828 |
0.978 |
1.114 |
1.239 |
1.374 |
1.624 |
1.398 |
1.695 |
1.976 |
2.1 |
2.44 |
2.4 |
2.18 |
2.14 |
2.57 |
2.92 |
2.14 |
2.16 |
2.65 |
2.7 |
3.31 |
3.4 |
2.41 |
|
|
Активы, млрд
|
1.666 |
1.946 |
2.21 |
2.34 |
2.23 |
2.02 |
2.21 |
2.37 |
2.39 |
2.66 |
3.1 |
3.21 |
2.95 |
5.07 |
5.32 |
5.59 |
5.36 |
5.09 |
5.07 |
5.78 |
6.08 |
5.73 |
6.04 |
6.86 |
7 |
7.56 |
7.65 |
7.64 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.169 |
0.082 |
0.058 |
0.308 |
0.543 |
0.522 |
0.448 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.93 |
1.77 |
1.75 |
1.74 |
1.94 |
1.94 |
1.74 |
|
|
Задолженность, млрд
|
0.674 |
0.802 |
0.986 |
1.171 |
1.223 |
1.094 |
1.221 |
1.268 |
1.162 |
1.313 |
1.477 |
1.801 |
1.248 |
3.07 |
3.18 |
3.13 |
2.93 |
2.88 |
2.89 |
3.19 |
3.16 |
3.32 |
3.3 |
3.79 |
3.77 |
4.3 |
4.28 |
3.99 |
|
|
Чистый долг, млрд
|
0.252 |
0.214 |
0.181 |
0.679 |
0.691 |
0.564 |
0.48 |
0.467 |
0.412 |
0.423 |
0.474 |
0.759 |
0.369 |
1.467 |
1.548 |
1.191 |
1.236 |
1.247 |
1.404 |
1.444 |
1.269 |
1.77 |
1.7 |
1.66 |
1.72 |
2.25 |
2.42 |
1.787 |
|
|
Долг, млрд
|
0.337 |
0.25 |
0.222 |
0.72 |
0.756 |
0.6 |
0.55 |
0.568 |
0.528 |
0.554 |
0.649 |
0.866 |
0.544 |
1.769 |
1.949 |
1.8 |
1.81 |
1.827 |
1.838 |
1.956 |
0.12 |
2.1 |
1.97 |
2.32 |
2.05 |
2.48 |
2.64 |
2.19 |
|
|
|
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
|
0.44 |
0.26 |
0.28 |
1.05 |
0.55 |
0.67 |
0.576 |
0.542 |
0.434 |
0.328 |
0.324 |
0.318 |
0.294 |
0.236 |
0.216 |
0.257 |
0.335 |
0.401 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
0.004 |
0.004 |
0.003 |
0.005 |
0.006 |
0.006 |
0.008 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
1.4 |
1.41 |
1.41 |
1.46 |
1.37 |
1.38 |
1.279 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
1.4 |
1.5 |
1.6 |
1.66 |
1.62 |
1.502 |
1.45 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.053 |
0.054 |
0.054 |
0.055 |
0.056 |
0.054 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
3.18 |
3.27 |
3.31 |
3.4 |
3.31 |
3.29 |
3.4 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
2.66 |
2.85 |
3.12 |
3.14 |
3.13 |
3.18 |
3.27 |
3.31 |
3.4 |
2.41 |
2.4 |
|
|
|
Активы, млрд
|
|
|
|
|
|
|
6.8 |
7.1 |
6.99 |
7 |
7.44 |
7.39 |
7.4 |
7.56 |
7.65 |
7.6 |
7.55 |
7.64 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
0.652 |
0.709 |
0.543 |
0.701 |
0.522 |
0.466 |
0.448 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
1.74 |
1.74 |
1.94 |
1.94 |
1.94 |
1.94 |
1.74 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
4.12 |
4.16 |
3.78 |
3.77 |
4.02 |
4.12 |
4.22 |
4.3 |
4.28 |
4.13 |
4.08 |
3.99 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
1.766 |
1.811 |
1.864 |
1.919 |
1.93 |
2.07 |
2.15 |
2.25 |
2.42 |
2.2 |
2.07 |
1.787 |
|
|
Долг, млрд
|
0.96 |
0.97 |
0.94 |
1.28 |
0.96 |
1.08 |
1.38 |
1.1 |
1.46 |
1.51 |
2.25 |
2.39 |
2.45 |
2.48 |
2.64 |
2.46 |
2.41 |
2.19 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
|
|
|
5 |
6.65 |
7.61 |
7.77 |
8.44 |
7.26 |
9.02 |
12.19 |
19.1 |
2.42 |
9.24 |
20.39 |
18.85 |
16.36 |
15.5 |
18.61 |
20.6 |
19.02 |
16.78 |
16.17 |
12.21 |
3.83 |
15.54 |
17.03 |
|
18.95 |
-704.45 |
|
|
ROA, %
|
-4.5 |
2.21 |
3.48 |
2.05 |
2.56 |
3.13 |
3.44 |
3.97 |
3.77 |
4.66 |
6.38 |
8.33 |
1.39 |
4.21 |
8.01 |
7.85 |
7.23 |
6.79 |
7.91 |
8.94 |
8.75 |
7.5 |
7.02 |
5.4 |
1.6887 |
6.76 |
7.27 |
|
8.46 |
9.05 |
|
|
ROIC, %
|
|
|
|
6.92 |
9.19 |
6.83 |
7.75 |
7.9 |
6.65 |
7.85 |
10.78 |
14.32 |
5.4 |
6.99 |
12.06 |
11.52 |
10.51 |
9.69 |
11.04 |
12.41 |
12.21 |
10.72 |
10.18 |
7.77 |
3.19 |
|
|
|
10.52 |
13.70 |
|
|
ROS, %
|
-6.63 |
4.7 |
7.03 |
4.5 |
4.93 |
5.61 |
5.95 |
6 |
6.19 |
7.36 |
8.85 |
11.16 |
3.87 |
7.69 |
10.73 |
9.78 |
9.23 |
9.75 |
11.04 |
13.35 |
13.51 |
10.99 |
10.55 |
9.49 |
4.55 |
5.77 |
6.19 |
7.88 |
7.88 |
8.92 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.7 |
13.09 |
10.07 |
12.92 |
13.42 |
13.82 |
|
16.35 |
19.31 |
|
|
Рентаб EBITDA, %
|
10.65 |
11.4 |
16.02 |
11.74 |
12.14 |
11.12 |
11.23 |
10.82 |
10.68 |
11.71 |
12.53 |
14.4 |
7.41 |
11.24 |
14.12 |
12.86 |
12.14 |
13 |
14.3 |
16.61 |
17.1 |
14.91 |
15.14 |
14.92 |
13.48 |
12.41 |
12.36 |
|
14.45 |
24.91 |
|
|
Чистая рентаб, %
|
-5.29 |
2.97 |
4.44 |
2.57 |
3.02 |
3.37 |
3.62 |
4.12 |
3.81 |
4.73 |
5.84 |
6.77 |
1.12 |
8.3 |
11 |
10.1 |
9.2 |
10.1 |
11.5 |
13.7 |
14.1 |
7.04 |
6.65 |
5.81 |
1.7 |
6.19 |
6.75 |
|
7.88 |
8.92 |
|
|
Operation Margin, %
|
3.39 |
4.83 |
8.99 |
9.17 |
8.8 |
8.18 |
8.28 |
7.84 |
7.75 |
8.55 |
10.23 |
11 |
7.57 |
8.34 |
10.95 |
10.15 |
9.21 |
10.1 |
11.5 |
13.73 |
14.24 |
12.2 |
11.61 |
11.27 |
4.5 |
|
9.58 |
11.76 |
11.76 |
14.73 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.87 |
6.69 |
6.23 |
5.95 |
5.92 |
6.75 |
8.05 |
8.4 |
7.04 |
6.65 |
5.81 |
1.7 |
|
|
|
6.87 |
14.20 |
|
|
Доходность FCF, %
|
|
|
|
|
|
|
|
|
5.96 |
3.25 |
3.01 |
-11.05 |
20.04 |
10.39 |
1.0217 |
10.21 |
6.39 |
8.86 |
6.56 |
6.87 |
4.92 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
-8.9 |
6.37 |
4.12 |
2.29 |
4.3 |
4.51 |
3.32 |
3.57 |
5.97 |
5.06 |
4.81 |
3.87 |
-704.45 |
|
|
ROA, %
|
|
|
-3.6 |
2.56 |
1.6757 |
0.9582 |
1.8013 |
1.9158 |
1.4332 |
1.5237 |
2.51 |
2.14 |
2.09 |
1.7247 |
9.05 |
|
|
ROCE, %
|
|
|
|
|
|
|
3.7 |
3.83 |
2.41 |
2.8 |
5.19 |
4.37 |
3.81 |
3.23 |
19.31 |
|
|
Рентаб EBITDA, %
|
17.23 |
14.75 |
15.51 |
8.34 |
11.97 |
9.74 |
14.06 |
13.16 |
9.24 |
10.62 |
16.14 |
12.13 |
10.48 |
12.65 |
24.91 |
|
|
Чистая рентаб, %
|
|
|
-15.24 |
10.1 |
6.69 |
3.82 |
6.87 |
6.95 |
5.24 |
5.74 |
8.94 |
7.88 |
7.77 |
6.82 |
8.92 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.011 |
0.009 |
0.007 |
0.006 |
|
|
|
|
|
|
Расходы на обслуживание долга
|
0.079 |
0.081 |
0.081 |
0.081 |
0.074 |
0.099 |
0.107 |
|
0.114 |
|
Всего задолженность
|
|
0.946 |
0.967 |
1.458 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
12000 |
12000 |
11700 |
11600 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Расходы на обслуживание долга
|
0.019 |
0.019 |
0.02 |
0.016 |
0.024 |
0.017 |
0.024 |
0.034 |
0.032 |
0.03 |
0.026 |
0.026 |
|