Отчетность Nelnet, Inc.
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 $
|
|
|
|
|
|
2.08 |
2.19 |
1.3675 |
0.6174 |
0.718 |
0.8516 |
1.1453 |
1.1501 |
1.4001 |
1.9384 |
2.13 |
1.4435 |
2.08 |
2.19 |
2.09 |
2.27 |
3.11 |
3.52 |
|
3.46 |
|
|
Выручка, млрд $
|
0.0649 |
0.1151 |
0.3161 |
0.2961 |
0.5227 |
0.6133 |
0.6332 |
0.6209 |
0.5104 |
0.6503 |
0.829 |
0.751 |
0.73 |
0.913 |
0.932 |
0.87 |
0.807 |
0.692 |
0.9983 |
0.9786 |
1.06 |
1.23 |
1.41 |
1.15 |
2.13 |
|
|
Чистая прибыль, млрд $
|
0.0045 |
0.0071 |
0.0485 |
0.0271 |
0.1492 |
0.1811 |
0.0682 |
0.0329 |
0.0287 |
0.1391 |
0.189 |
0.204 |
0.178 |
0.303 |
0.308 |
0.268 |
0.257 |
0.173 |
0.2279 |
0.1418 |
0.3524 |
0.3933 |
0.4073 |
0.2437 |
0.0915 |
|
|
EV, млрд $
|
|
|
|
|
|
19.39 |
22.26 |
22.35 |
53.21 |
24.65 |
25.06 |
25.58 |
1.2099 |
1.3998 |
29.87 |
2.24 |
26.12 |
2.08 |
24.22 |
22.47 |
20.99 |
19.68 |
15.78 |
3.7 |
14.09 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.9566 |
0.8766 |
0.7834 |
0.7439 |
0.9507 |
0.8016 |
1.009 |
|
|
EBITDA, млрд $
|
|
|
0.4051 |
0.3445 |
0.5858 |
1.0125 |
1.5169 |
1.8186 |
1.1167 |
0.6362 |
0.5671 |
0.3943 |
0.5763 |
0.7131 |
0.7622 |
0.7489 |
0.8202 |
0.3645 |
1.14 |
0.9816 |
0.9021 |
0.8177 |
1.02 |
0.8754 |
1.0882 |
|
|
FCF, млрд $
|
|
0.0752 |
0.1208 |
0.1366 |
0.2246 |
0.1399 |
0.1633 |
0.253 |
0.316 |
0.3235 |
0.182 |
0.297 |
0.289 |
0.37 |
0.331 |
0.375 |
0.258 |
0.072 |
0.1459 |
0.2064 |
0.0995 |
0.4859 |
0.3687 |
0.5534 |
0.3588 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2709 |
0.2989 |
0.2128 |
0.5449 |
0.3687 |
0.3061 |
0.4329 |
|
|
Баланс стоимость, млрд $
|
|
0.0252 |
0.0708 |
0.0979 |
0.2471 |
0.4282 |
0.4963 |
0.5153 |
0.5405 |
0.6762 |
0.8311 |
1.0176 |
1.1294 |
1.4135 |
1.7026 |
1.8817 |
2.06 |
2.14 |
2.3 |
2.39 |
2.63 |
2.95 |
3.2 |
3.23 |
3.26 |
|
|
Операционная прибыль, млрд $
|
0.0635 |
0.1112 |
0.0758 |
0.0463 |
0.2344 |
0.2839 |
0.1069 |
0.0571 |
0.0447 |
0.2157 |
0.3025 |
0.3218 |
0.2001 |
0.4655 |
0.4695 |
0.4206 |
0.3988 |
0.2267 |
0.2863 |
0.8766 |
0.7834 |
0.7439 |
0.9507 |
0.8016 |
1.009 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
0.895 |
1.681 |
2.02 |
1.466 |
0.779 |
0.726 |
0.657 |
0.724 |
0.678 |
0.735 |
0.782 |
0.886 |
1.023 |
1.46 |
1.6 |
1.28 |
0.7263 |
0.8344 |
1.17 |
0.8232 |
|
|
CAPEX, млрд $
|
|
0.0063 |
0.0134 |
0.0164 |
0.0165 |
0.0192 |
0.0519 |
0.0201 |
0.0051 |
0.0012 |
0.013 |
0.014 |
0.01 |
0.017 |
0.026 |
0.017 |
0.068 |
0.156 |
0.125 |
0.0925 |
0.1133 |
0.059 |
0.0594 |
0.0975 |
0.0741 |
|
|
|
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 $
|
0.46 |
0.44 |
0.43 |
0.41 |
0.36 |
0.5794 |
0.3287 |
0.3552 |
0.3437 |
0.4043 |
0.446 |
0.3207 |
0.3464 |
0.217 |
0.266 |
0.5275 |
0.283 |
0.2753 |
|
|
Чистая прибыль, млрд $
|
0.03 |
0.04 |
-0.04 |
0.09 |
0.07 |
0.2283 |
0.1211 |
0.0816 |
0.0503 |
0.1269 |
0.1866 |
0.0851 |
0.1048 |
0.0308 |
0.023 |
0.0185 |
0.0453 |
-0.0494 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
18.26 |
17.2 |
15.85 |
15.75 |
3.35 |
16.12 |
15.31 |
1.2249 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.3098 |
0.2037 |
0.2788 |
0.0849 |
0.2342 |
0.2312 |
0.25 |
0.1657 |
|
|
EBITDA, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.3268 |
0.222 |
0.2976 |
0.105 |
0.2508 |
0.2906 |
0.2851 |
0.1877 |
|
|
FCF, млрд $
|
0.14 |
0.13 |
-0.17 |
0.02 |
0.25 |
-0.0035 |
0.032 |
0.1301 |
0.1901 |
0.1335 |
0.1697 |
0.2799 |
0.1629 |
-0.2437 |
0.0997 |
0.0646 |
0.1389 |
0.1016 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.1855 |
0.2982 |
0.1732 |
-0.2882 |
0.1228 |
0.0761 |
0.1542 |
0.1016 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
|
|
|
3.09 |
3.1 |
3.18 |
3.2 |
3.23 |
3.26 |
3.29 |
3.26 |
|
|
Операционная прибыль, млрд $
|
0.16 |
0.16 |
-0.14 |
0.04 |
0.28 |
0.0291 |
0.0499 |
0.141 |
0.204 |
0.1498 |
0.3098 |
0.2037 |
0.2788 |
0.0849 |
0.2342 |
0.0774 |
-0.0711 |
-0.1043 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.2059 |
0.1966 |
0.122 |
0.6378 |
0.2101 |
0.2094 |
0.2144 |
0.2266 |
|
|
CAPEX, млрд $
|
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.0314 |
0.0202 |
0.0202 |
0.0157 |
0.0176 |
0.0158 |
0.0184 |
0.0103 |
0.0444 |
0.0244 |
0.0187 |
0.0154 |
0.0214 |
|
|
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
|
0.0233 |
0.0364 |
0.0402 |
0.1984 |
0.04 |
0.1037 |
0.1061 |
0.1117 |
0.1898 |
0.0123 |
0.2838 |
0.0426 |
0.066 |
0.0633 |
0.1305 |
0.0635 |
0.0697 |
0.0668 |
0.1213 |
0.3809 |
1.11 |
1.71 |
2.23 |
0.0265 |
1.0255 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0707 |
0.0527 |
0.3486 |
0.9297 |
2.11 |
1.07 |
0.9379 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.7551 |
0.8763 |
0.098 |
0.1714 |
15.24 |
0.1962 |
1.0817 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.1 |
1.8813 |
2.15 |
2.4 |
|
|
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0869 |
0.105 |
0.1187 |
0.0737 |
0.0741 |
0.1913 |
0.0791 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1809 |
1.31 |
1.56 |
2.82 |
17.38 |
28.5 |
0.5632 |
|
|
Чистые активы, млрд
|
|
0.0632 |
0.1091 |
0.3055 |
0.4562 |
0.6495 |
0.6719 |
0.6089 |
0.6432 |
0.7846 |
0.9066 |
2.13 |
1.1652 |
1.4437 |
1.7254 |
1.8844 |
2.06 |
2.15 |
0.1809 |
1.31 |
1.56 |
19.81 |
17.38 |
28.5 |
0.1374 |
|
|
Активы, млрд
|
4.02 |
8.13 |
9.77 |
11.93 |
15.16 |
22.8 |
26.8 |
29.16 |
27.85 |
25.88 |
25.89 |
25.85 |
26.61 |
27.77 |
30.1 |
30.49 |
27.18 |
23.96 |
2.83 |
23.71 |
22.65 |
21.68 |
19.37 |
18.09 |
16.74 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.31 |
0.9447 |
0.5484 |
0.1171 |
14.64 |
0.9673 |
0.2227 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.22 |
20.53 |
19.32 |
17.63 |
14.64 |
13.44 |
10.2 |
|
|
Задолженность, млрд
|
3.97 |
8.07 |
9.66 |
11.63 |
14.7 |
22.15 |
26.13 |
28.55 |
27.21 |
25.09 |
24.99 |
24.79 |
25.44 |
26.33 |
28.37 |
28.59 |
25.11 |
21.8 |
22.91 |
21.32 |
20.02 |
18.73 |
16.17 |
14.86 |
13.51 |
|
|
Чистый долг, млрд
|
-0.0233 |
7.89 |
9.41 |
10.57 |
11.97 |
17.31 |
20.07 |
20.98 |
52.59 |
23.93 |
24.21 |
24.44 |
0.0599 |
-0.000298 |
27.93 |
0.1114 |
24.68 |
-0.0497 |
22.1 |
20.15 |
18.21 |
15.92 |
12.41 |
-0.0265 |
10.82 |
|
|
Долг, млрд
|
|
7.93 |
9.45 |
10.77 |
12.01 |
17.41 |
20.18 |
21.1 |
52.78 |
23.94 |
24.5 |
24.48 |
0.1259 |
0.063 |
28.06 |
0.1749 |
24.75 |
0.346 |
22.22 |
20.53 |
19.32 |
17.63 |
14.64 |
13.01 |
11.84 |
|
|
|
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
|
1.14 |
1.22 |
1.1 |
0.92 |
0.9 |
0.9584 |
0.9472 |
1.08 |
1.25 |
1.19 |
1.81 |
2.12 |
2.13 |
2.23 |
0.0265 |
0.814 |
0.1877 |
2.04 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
0.9382 |
1.29 |
1.38 |
2.11 |
1.07 |
1.0481 |
1.0593 |
0.8753 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
0.1449 |
0.1528 |
0.1541 |
15.24 |
0.1814 |
0.1906 |
0.1842 |
13.11 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.4 |
30.17 |
29.75 |
28.71 |
|
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0188 |
0.0201 |
0.0342 |
0.0594 |
0.0351 |
0.022 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
1.25 |
18.94 |
1.6 |
17.38 |
28.5 |
28.14 |
27.14 |
16.02 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
|
|
|
|
1.25 |
18.94 |
1.6 |
17.38 |
28.5 |
0.1305 |
0.1267 |
|
|
|
Активы, млрд
|
|
|
|
|
|
|
|
|
|
|
20.99 |
20.62 |
19.56 |
19.37 |
18.09 |
17.81 |
17.22 |
16.74 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.1067 |
0.0941 |
0.3364 |
14.64 |
0.9673 |
1.5726 |
1.5543 |
1.4222 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
16.74 |
16.12 |
-15.04 |
14.64 |
13.44 |
-13.07 |
10.56 |
10.2 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
|
|
|
|
17.9 |
17.53 |
16.4 |
16.17 |
14.86 |
14.56 |
13.96 |
13.51 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
|
|
|
|
14.92 |
14 |
12.92 |
12.41 |
-0.0265 |
12.53 |
11.92 |
-2.04 |
|
|
Долг, млрд
|
|
|
|
|
|
|
|
|
|
|
16.74 |
16.12 |
15.04 |
14.64 |
13.01 |
12.65 |
12.11 |
11.84 |
|
|
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, %
|
8.87 |
32.7 |
27.89 |
10.14 |
5.4 |
4.46 |
17.73 |
22.36 |
20.59 |
15.95 |
23.2 |
19.41 |
14.85 |
13.01 |
8.22 |
10.23 |
6.05 |
14.05 |
14.09 |
13.25 |
7.58 |
|
2.83 |
|
|
|
ROA, %
|
0.23 |
0.98 |
0.79 |
0.25 |
0.11 |
0.1 |
0.54 |
0.73 |
0.78 |
0.68 |
1.11 |
1.06 |
0.88 |
0.89 |
0.68 |
9.33 |
1.0685 |
1.5206 |
1.7746 |
1.9845 |
1.3011 |
|
0.507 |
|
|
|
ROIC, %
|
0.24 |
1.2 |
1.01 |
0.33 |
0.16 |
0.1 |
0.56 |
0.74 |
9.38 |
10.52 |
20.82 |
17.59 |
13.69 |
12.04 |
7.5 |
0.94 |
3.93 |
3.78 |
1.92 |
|
|
|
|
|
|
|
ROS, %
|
82.09 |
93.56 |
147.32 |
212.86 |
250.79 |
210.26 |
92.35 |
64.6 |
42.87 |
74.38 |
76.1 |
79.56 |
83.07 |
97.43 |
101.68 |
95.82 |
89.58 |
73.83 |
55.31 |
31.63 |
28.97 |
4.3 |
4.3 |
|
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44.81 |
3.86 |
3.55 |
3.43 |
20.07 |
4.65 |
|
6.12 |
|
|
|
Рентаб EBITDA, %
|
49.9 |
63.35 |
165.1 |
239.56 |
292.89 |
218.81 |
97.83 |
68.44 |
52.53 |
78.99 |
78.1 |
81.82 |
86.1 |
101.64 |
52.7 |
114.32 |
100.31 |
85.01 |
66.35 |
72.89 |
76.11 |
|
51.06 |
|
|
|
Чистая рентаб, %
|
9.15 |
28.54 |
29.53 |
10.76 |
5.29 |
5.62 |
21.39 |
22.81 |
27.22 |
24.4 |
33.15 |
33.02 |
30.81 |
31.82 |
25.04 |
22.83 |
14.49 |
33.22 |
31.91 |
28.97 |
21.19 |
|
4.3 |
|
|
|
Operation Margin, %
|
15.63 |
44.85 |
46.3 |
16.88 |
9.2 |
8.77 |
33.17 |
36.5 |
42.87 |
27.43 |
50.99 |
50.4 |
48.36 |
49.42 |
32.78 |
28.68 |
115.01 |
100.85 |
40.52 |
|
67.62 |
47.37 |
47.37 |
|
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
22.81 |
27.05 |
24.4 |
33.15 |
33.02 |
30.81 |
31.82 |
25.04 |
22.83 |
14.49 |
32.74 |
31.22 |
|
|
|
32.74 |
|
|
|
Доходность FCF, %
|
|
|
6.71 |
7.47 |
18.5 |
51.18 |
45.06 |
21.38 |
25.91 |
25.16 |
26.44 |
17.07 |
17.58 |
17.85 |
3.35 |
|
|
|
|
|
|
|
|
|
|
|
|
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
6.46 |
2.87 |
3.45 |
0.9894 |
0.7286 |
0.8842 |
1.4028 |
-1.517 |
|
|
|
ROA, %
|
0.8749 |
0.4091 |
0.5215 |
0.1581 |
0.1229 |
0.1575 |
0.2588 |
-0.2907 |
|
|
|
ROCE, %
|
1.4162 |
0.9538 |
1.3557 |
0.5197 |
1.5183 |
1.6161 |
1.8638 |
1.0096 |
|
|
|
Рентаб EBITDA, %
|
73.26 |
69.23 |
85.9 |
48.37 |
94.3 |
116.91 |
100.72 |
68.19 |
|
|
|
Чистая рентаб, %
|
41.85 |
26.55 |
30.25 |
14.18 |
8.65 |
11.37 |
16.02 |
-17.93 |
|
|
|
Остальное
Отчетность Годовая
Квартальная
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.9243 |
0.9487 |
0.6197 |
0.5238 |
0.7428 |
0.6176 |
|
1.0974 |
|
Расходы на обслуживание долга
|
0.6699 |
0.6993 |
0.3301 |
0.1762 |
0.4301 |
0.5815 |
|
0.8451 |
|
Персонал, чел
|
|
|
|
6199 |
7988 |
8237 |
7550 |
|
|
|
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.1252 |
0.1516 |
0.2031 |
0.2629 |
0.266 |
0.284 |
0.2846 |
0.2753 |
|
Расходы на обслуживание долга
|
0.0481 |
0.0736 |
0.1266 |
0.1818 |
0.1994 |
0.2331 |
0.2072 |
0.2053 |
|