Отчетность UBS Group AG
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 $
|
|
|
|
|
|
102.93 |
100.56 |
119.96 |
128.52 |
52.88 |
60.79 |
63.58 |
44.41 |
60.5 |
73.27 |
64.47 |
74.07 |
60.11 |
70.64 |
46.64 |
46.63 |
63.79 |
66.92 |
|
75.94 |
|
|
Выручка, млрд $
|
49.31 |
48.97 |
24.86 |
27.49 |
35.75 |
38.51 |
39.26 |
26.59 |
3.4 |
23.19 |
34.3 |
29.49 |
27.79 |
31.02 |
28.16 |
30.27 |
27.75 |
29.87 |
30 |
28.97 |
33.08 |
35.06 |
33.27 |
33.49 |
39.06 |
|
|
Чистая прибыль, млрд $
|
4.81 |
3 |
2.56 |
5.15 |
7.09 |
10.68 |
10.05 |
-3.86 |
-19.51 |
-2.64 |
8.06 |
4.42 |
-2.75 |
3.8 |
3.65 |
6.28 |
3.15 |
1.08 |
4.52 |
4.3 |
6.63 |
7.46 |
7.63 |
6.52 |
27.85 |
|
|
EV, млрд $
|
|
|
|
|
|
-62.3 |
301.75 |
364.49 |
283.88 |
184 |
223.9 |
209.66 |
151.79 |
113.63 |
130.55 |
105.89 |
130.78 |
148.52 |
128.65 |
118.12 |
94.55 |
89.53 |
83.78 |
117.28 |
152.15 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.36 |
12.77 |
12.46 |
12.72 |
16.14 |
17.93 |
29.9 |
|
|
EBITDA, млрд $
|
|
|
5.93 |
8.32 |
10.99 |
10.87 |
13.27 |
-1.2341 |
-23.87 |
-0.1836 |
9.08 |
6.63 |
-1.0724 |
4.7 |
10.83 |
13.61 |
12.69 |
11.28 |
17.65 |
14.71 |
14.59 |
14.83 |
18.2 |
20.01 |
32.8 |
|
|
FCF, млрд $
|
6.21 |
6.54 |
-2.99 |
1.635 |
-25.45 |
-49.55 |
-5.33 |
-46.88 |
70.94 |
51.83 |
12.22 |
-16.33 |
72.22 |
59.82 |
6.56 |
1.283 |
-17.9 |
-53.9 |
27.23 |
18.12 |
35.1 |
29.58 |
13 |
-39.35 |
48.06 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-52.27 |
28.91 |
19.71 |
36.96 |
31.43 |
14.65 |
-37.74 |
49.85 |
|
|
Баланс стоимость, млрд $
|
14.51 |
17.42 |
23.63 |
29.62 |
32.82 |
33.8 |
40.29 |
33.57 |
13.91 |
11.35 |
20.63 |
25.08 |
23.26 |
27.58 |
22.27 |
32.46 |
25.03 |
25.93 |
52.93 |
54.53 |
59.52 |
60.66 |
56.88 |
56.75 |
87.29 |
|
|
Операционная прибыль, млрд $
|
33.21 |
30.66 |
25.27 |
29.02 |
32.67 |
47.71 |
78.26 |
88.85 |
30.62 |
15.92 |
21.5 |
17.98 |
11.66 |
12.88 |
2.69 |
5.85 |
4.21 |
5.35 |
5.99 |
12.77 |
12.46 |
12.72 |
16.14 |
17.93 |
29.9 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.61 |
35.27 |
35.75 |
33.81 |
34.06 |
37.09 |
35.95 |
-24.87 |
-25.6 |
-17.14 |
-9.16 |
-9.16 |
|
|
CAPEX, млрд $
|
1.0122 |
1.2176 |
1.277 |
1.11 |
1.007 |
1.44 |
1.4699 |
1.6836 |
1.1366 |
0.8251 |
0.579 |
1.2 |
1.225 |
1.393 |
1.937 |
1.863 |
1.744 |
1.635 |
1.69 |
1.58 |
1.85 |
1.84 |
1.64 |
1.62 |
1.7985 |
|
|
|
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 $
|
|
|
|
|
|
|
8.68 |
8.86 |
9.02 |
8.71 |
9.38 |
8.92 |
7.95 |
7.88 |
8.74 |
9.54 |
10.74 |
10.42 |
|
|
Чистая прибыль, млрд $
|
1.04 |
0.72 |
1.55 |
1.19 |
1.93 |
1.55 |
1.66 |
1.83 |
2.1 |
1.25 |
2.14 |
2.11 |
1.73 |
1.65 |
1.03 |
25.96 |
-0.785 |
-0.279 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
68.52 |
63.27 |
64.17 |
81.56 |
113.62 |
166.88 |
178.77 |
151.6 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
3.5 |
3.68 |
4.07 |
4.89 |
5.3 |
29.24 |
-0.259 |
-0.752 |
|
|
EBITDA, млрд $
|
|
|
|
|
|
|
3.8 |
4.07 |
4.35 |
3.06 |
4.01 |
4.18 |
4.58 |
5.43 |
5.83 |
30.1 |
0.691 |
0.154 |
|
|
FCF, млрд $
|
-0.75 |
6.94 |
-14.51 |
10.13 |
1.44 |
-7.75 |
11.26 |
0.002 |
9.91 |
-4.45 |
26.88 |
-9.49 |
-3.57 |
-0.815 |
-25.48 |
2.97 |
30.07 |
2.97 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
0.362 |
-2.5 |
23.43 |
10.13 |
27.28 |
-9.13 |
-3.15 |
-0.353 |
-25.11 |
42.77 |
30.47 |
2.97 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
40.48 |
40.14 |
42.33 |
43.85 |
58.86 |
56.85 |
55.76 |
56.88 |
56.75 |
87 |
84.86 |
87.29 |
|
|
Операционная прибыль, млрд $
|
-0.38 |
7.37 |
-14.15 |
10.57 |
1.9 |
-7.27 |
11.65 |
0.4244 |
10.33 |
-3.99 |
3.5 |
3.68 |
4.07 |
4.89 |
5.3 |
3.38 |
-0.259 |
-0.752 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
|
|
|
|
-5.88 |
-5.24 |
-3.88 |
0 |
0 |
19.7 |
-11 |
-11.17 |
|
|
CAPEX, млрд $
|
|
|
|
|
|
|
0.432 |
0.464 |
0.458 |
0.487 |
0.402 |
0.359 |
0.42 |
0.462 |
0.375 |
0.455 |
0.397 |
0.4791 |
|
|
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
|
1.8387 |
12.65 |
127.29 |
200.97 |
229.19 |
258.27 |
44.2 |
70.25 |
90.77 |
65.19 |
47.15 |
67.85 |
95.97 |
110.48 |
104.76 |
99.08 |
119.88 |
105.59 |
110.73 |
107.07 |
158.23 |
194.8 |
172.83 |
146.96 |
314.15 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.67 |
6.35 |
8.26 |
8.84 |
2.24 |
2.24 |
2.23 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.6 |
18.01 |
24.66 |
26.33 |
23.43 |
21.04 |
21.04 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
345.62 |
391.49 |
429.56 |
379.83 |
623.72 |
623.72 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.293 |
1.94 |
2.13 |
2.12 |
2.06 |
2.89 |
2.9 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
753.46 |
131.42 |
191.15 |
229.97 |
189.26 |
176.7 |
337.42 |
|
|
Чистые активы, млрд
|
27.67 |
26.23 |
28.19 |
28.63 |
30.65 |
33.71 |
40.74 |
31.26 |
30.73 |
39.6 |
49.97 |
57.02 |
50.13 |
53.91 |
51.05 |
60.62 |
52.63 |
52.5 |
753.46 |
131.42 |
191.15 |
229.97 |
189.26 |
176.7 |
12.29 |
|
|
Активы, млрд
|
671.25 |
755.09 |
855.25 |
1 117.81 |
1 520.19 |
1 568.06 |
1 964.68 |
2 003.24 |
1 881.95 |
1 295.21 |
1 409.2 |
1 508 |
1 379.36 |
1 137.91 |
1 068.78 |
1 037.43 |
918.91 |
940 |
958.49 |
972.18 |
1 125.77 |
1 117.18 |
1 104.36 |
1 053.13 |
1 717.57 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39.03 |
21.84 |
46.67 |
43.1 |
29.68 |
27.41 |
52.91 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
125.63 |
159.41 |
200.48 |
212.95 |
188.26 |
169.43 |
366.11 |
|
|
Задолженность, млрд
|
641.79 |
726.39 |
824.46 |
1 085.94 |
1 484.87 |
1 528.52 |
1 918.95 |
1 965.75 |
1 843.84 |
1 248.22 |
1 353.71 |
1 446.52 |
1 324.32 |
1 081.64 |
1 017.88 |
976.57 |
865.99 |
887.36 |
905.39 |
917.48 |
1 065.93 |
1 056.18 |
1 047.15 |
996.03 |
1 629.75 |
|
|
Чистый долг, млрд
|
22.34 |
11.56 |
-88.98 |
-156.87 |
-153.46 |
-165.23 |
201.19 |
244.53 |
155.36 |
131.12 |
163.11 |
146.08 |
107.38 |
53.13 |
57.29 |
41.43 |
56.71 |
88.39 |
81.02 |
70.24 |
42.24 |
23.84 |
20.45 |
51.69 |
51.96 |
|
|
Долг, млрд
|
24.18 |
24.21 |
38.31 |
44.1 |
75.73 |
93.04 |
245.4 |
314.78 |
246.13 |
196.31 |
210.26 |
213.93 |
203.35 |
163.61 |
162.05 |
140.51 |
176.59 |
52.31 |
191.75 |
177.31 |
200.48 |
218.64 |
193.28 |
198.65 |
366.11 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
165.99 |
167.52 |
180.86 |
192.82 |
209.55 |
193 |
169.04 |
172.83 |
146.96 |
265.4 |
265.73 |
314.15 |
|
|
Short Term Investments
|
|
|
|
|
9.09 |
2.25 |
2.24 |
2.24 |
2.24 |
2.22 |
2.21 |
2.23 |
|
|
Total Receivables
|
|
|
|
|
25.06 |
23.66 |
27.01 |
23.43 |
27.5 |
35.54 |
38.32 |
21.04 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
379.83 |
|
541.27 |
533.93 |
623.72 |
|
|
Амортизация, млрд
|
|
|
|
|
|
0.503 |
0.508 |
0.544 |
0.525 |
0.866 |
0.95 |
0.906 |
|
|
Total Current Assets
|
|
|
|
|
243.69 |
218.92 |
198.28 |
189.26 |
176.7 |
303.16 |
306.26 |
337.42 |
|
|
Чистые активы, млрд
|
58.03 |
58.77 |
60.22 |
60.66 |
243.69 |
218.92 |
198.28 |
189.26 |
176.7 |
18.33 |
17.92 |
|
|
|
Активы, млрд
|
1 107.71 |
1 086.52 |
1 088.77 |
1 117.18 |
1 139.92 |
1 113.19 |
1 111.75 |
1 104.36 |
1 053.13 |
1 678.78 |
1 644.52 |
1 717.57 |
|
|
Short Term Debt
|
|
|
|
|
37.54 |
31.53 |
24.85 |
29.68 |
27.41 |
40.52 |
38.04 |
52.91 |
|
|
Long Term Debt
|
|
|
|
|
168.85 |
165.89 |
157.68 |
188.26 |
169.43 |
321.2 |
317.66 |
366.11 |
|
|
Задолженность, млрд
|
1 049.38 |
1 027.47 |
1 028.22 |
1 056.18 |
1 080.71 |
1 056.01 |
1 055.67 |
1 047.15 |
996.03 |
1 591.15 |
1 559.12 |
1 629.75 |
|
|
Чистый долг, млрд
|
50.79 |
53.35 |
30.24 |
20.14 |
-0.892 |
6.44 |
15.23 |
20.45 |
51.69 |
104.02 |
96.82 |
51.96 |
|
|
Долг, млрд
|
216.77 |
220.87 |
211.1 |
212.95 |
208.65 |
199.45 |
184.27 |
193.28 |
198.65 |
369.42 |
362.55 |
366.11 |
|
|
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, %
|
|
|
|
|
|
17.97 |
8.27 |
-5.14 |
6.85 |
6.66 |
11.71 |
5.79 |
2.06 |
8.56 |
8.01 |
11.62 |
12.41 |
12.98 |
11.48 |
|
38.64 |
10.13 |
|
|
ROA, %
|
|
|
|
|
|
0.6 |
0.3 |
-0.19 |
0.28 |
0.32 |
0.62 |
0.34 |
0.12 |
0.4756 |
0.4459 |
0.632 |
0.6649 |
0.6868 |
0.6047 |
|
1.9738 |
3.98 |
|
|
ROIC, %
|
|
|
|
|
|
|
|
|
7.14 |
2.14 |
3.79 |
1.69 |
2.05 |
2.53 |
2.05 |
|
|
|
|
|
|
7.49 |
|
|
ROS, %
|
|
|
|
|
|
|
|
|
|
32.27 |
34.9 |
37.96 |
32.15 |
53.16 |
53.77 |
41.38 |
35.92 |
20.82 |
22.93 |
71.3 |
71.3 |
265.80 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.86 |
1.398 |
1.1976 |
1.2357 |
1.5671 |
1.8302 |
|
1.785 |
7.11 |
|
|
Рентаб EBITDA, %
|
|
|
|
|
|
|
|
|
15.15 |
35.27 |
37.95 |
41.53 |
35.71 |
58.83 |
50.76 |
44.08 |
42.31 |
54.69 |
59.77 |
|
83.97 |
283.61 |
|
|
Чистая рентаб, %
|
|
|
|
|
|
|
|
|
12.26 |
12.84 |
18.43 |
10.96 |
3.07 |
15.05 |
14.86 |
20.04 |
21.27 |
22.93 |
19.48 |
|
71.3 |
272.60 |
|
|
Operation Margin, %
|
|
|
|
|
|
|
|
|
41.53 |
8.75 |
16.3 |
13.78 |
16.94 |
18.7 |
18.21 |
|
|
|
48.51 |
76.55 |
76.55 |
275.59 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
23.5 |
14.99 |
-9.9 |
11.52 |
12.45 |
20.73 |
11.33 |
3.62 |
15.05 |
14.85 |
20.31 |
21.27 |
|
|
|
21.72 |
25.27 |
|
|
Доходность FCF, %
|
-48.14 |
-5.3 |
-39.08 |
55.2 |
98.01 |
20.1 |
-25.69 |
162.63 |
98.87 |
7.4 |
5.13 |
-24.7 |
-86.65 |
|
|
|
|
|
|
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
3.12 |
3.42 |
3.86 |
2.27 |
3.59 |
3.55 |
2.96 |
2.87 |
1.811 |
47.86 |
-1.1589 |
-0.3712 |
10.13 |
|
|
ROA, %
|
0.1633 |
0.1828 |
0.2096 |
0.1222 |
0.1893 |
0.1871 |
0.1558 |
0.1492 |
0.0954 |
2.11 |
-0.0472 |
-0.0166 |
3.98 |
|
|
ROCE, %
|
|
|
|
|
0.3426 |
0.3571 |
0.3923 |
0.4708 |
0.5201 |
2.52 |
-0.0201 |
-0.0518 |
7.11 |
|
|
Рентаб EBITDA, %
|
43.79 |
45.95 |
48.21 |
35.15 |
42.73 |
46.86 |
57.61 |
68.93 |
66.64 |
315.5 |
6.44 |
1.48 |
283.61 |
|
|
Чистая рентаб, %
|
21.02 |
22.64 |
25.29 |
15.49 |
22.77 |
23.65 |
21.8 |
20.98 |
11.77 |
302.64 |
-7.31 |
-2.68 |
272.60 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
14.57 |
17.07 |
10.69 |
8.81 |
9.96 |
13.19 |
15.84 |
|
28.52 |
|
Расходы на обслуживание долга
|
7.82 |
10.38 |
7.19 |
4.25 |
3.26 |
6.56 |
9.6 |
|
28.22 |
|
Персонал, чел
|
|
|
|
|
71304 |
71385 |
72597 |
112842 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
2.6 |
2.6 |
2.67 |
2.54 |
2.55 |
2.73 |
3.36 |
4.54 |
5.2 |
7.6 |
11.19 |
11.53 |
|
Расходы на обслуживание долга
|
0.988 |
0.974 |
0.972 |
0.768 |
0.782 |
1.07 |
1.76 |
2.95 |
3.81 |
5.88 |
9.08 |
9.44 |
|