Отчетность Whitestone REIT
Капитализация
Отчетность Годовая
Квартальная
|
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 $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5177 |
0.5764 |
0.5027 |
0.572 |
0.5515 |
0.5008 |
0.4637 |
0.4823 |
|
|
Выручка, млрд $
|
0.0208 |
0.021 |
0.0235 |
0.0252 |
0.0298 |
0.031 |
0.0312 |
0.0327 |
0.0315 |
0.0349 |
0.0466 |
0.0621 |
0.0724 |
0.0934 |
0.1044 |
0.126 |
0.12 |
0.119 |
0.118 |
0.125 |
0.1384 |
0.1384 |
0.1479 |
|
|
Чистая прибыль, млрд $
|
0.0037 |
0.0035 |
0.0034 |
0.0024 |
0.0018 |
-0.0001 |
0.0011 |
0.0013 |
0.0011 |
0.0011 |
0.0001 |
0.0038 |
0.0076 |
0.0067 |
0.0079 |
0.0083 |
0.021 |
0.024 |
0.006 |
0.012 |
0.0179 |
0.0179 |
0.0192 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1689 |
1.1809 |
1.1318 |
1.1904 |
1.16 |
1.13 |
1.09 |
1.2342 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.047 |
0.0497 |
0.0309 |
0.0352 |
0.0467 |
0.0455 |
0.0542 |
|
|
EBITDA, млрд $
|
0.0125 |
0.0126 |
0.0143 |
0.0142 |
0.014 |
0.0119 |
0.0141 |
0.0143 |
0.0142 |
0.0154 |
0.0193 |
0.0277 |
0.0342 |
0.0418 |
0.0499 |
0.0596 |
0.073 |
0.077 |
0.061 |
0.064 |
0.0751 |
0.0751 |
0.0872 |
|
|
FCF, млрд $
|
0.0086 |
0.000746 |
-0.000746 |
-0.023 |
0.0148 |
-0.0056 |
-0.0025 |
-0.000332 |
-0.0024 |
-0.065 |
-0.0979 |
-0.1015 |
-0.1131 |
-0.1245 |
-0.0366 |
-0.1021 |
0.04 |
0.048 |
0.043 |
0.047 |
0.0479 |
0.0444 |
0.0453 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.041 |
0.0396 |
0.0477 |
0.0428 |
0.047 |
0.0479 |
0.0444 |
0.0453 |
|
|
Баланс стоимость, млрд $
|
-0.0028 |
-0.0042 |
-0.0057 |
-0.0088 |
-0.0131 |
-0.0192 |
-0.0233 |
-0.0264 |
-0.0307 |
-0.0411 |
-0.0578 |
-0.0757 |
-0.0939 |
-0.1169 |
-0.1417 |
-0.1767 |
-0.1814 |
-0.204 |
-0.2158 |
-0.224 |
-0.2228 |
-0.2145 |
0.4137 |
|
|
Операционная прибыль, млрд $
|
0.0085 |
0.0078 |
0.0091 |
0.0081 |
0.0075 |
0.005 |
0.0044 |
0.0082 |
0.007 |
0.0066 |
0.0111 |
0.0143 |
0.0162 |
0.022 |
0.024 |
0.0327 |
0.033 |
0.034 |
0.03 |
0.034 |
0.04 |
0.0455 |
0.0542 |
|
|
Операционные расходы, млрд $
|
0.0066 |
0.0078 |
0.0082 |
0.0089 |
0.0114 |
0.0169 |
0.0136 |
0.0115 |
0.0122 |
0.015 |
0.0178 |
0.0243 |
0.031 |
0.0401 |
0.0464 |
0.0512 |
0.049 |
0.0484 |
0.0496 |
0.0516 |
0.0499 |
0.0522 |
0.0148 |
|
|
CAPEX, млрд $
|
0.002 |
0.0082 |
0.0103 |
0.0318 |
0.0021 |
0.0102 |
0.0052 |
0.0092 |
0.0128 |
0.0735 |
0.1092 |
0.1254 |
0.1388 |
0.1607 |
0.0758 |
0.143 |
0.000936 |
0.048 |
0.0074 |
0.0912 |
0.1575 |
0.0507 |
0.0404 |
|
|
|
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
0.0306 |
0.0276 |
0.0299 |
0.031 |
0.0291 |
0.0308 |
0.0323 |
0.0327 |
0.0345 |
0.035 |
0.0354 |
0.0355 |
0.0362 |
0.0367 |
0.0371 |
0.0375 |
|
|
Чистая прибыль, млрд $
|
0.000747 |
0.0011 |
0.000906 |
0.0032 |
0.000812 |
0.0052 |
0.003 |
0.0027 |
0.0072 |
0.0043 |
0.0039 |
0.0202 |
0.0039 |
0.0115 |
0.0025 |
0.0033 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
1.2943 |
1.1721 |
1.0577 |
1.1017 |
1.0716 |
1.1253 |
1.1189 |
1.2372 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
0.0134 |
0.0107 |
0.0109 |
0.0117 |
0.0123 |
0.0199 |
0.0108 |
0.0115 |
|
|
EBITDA, млрд $
|
|
|
|
|
0.0146 |
0.0185 |
0.0165 |
0.0164 |
0.0212 |
0.0185 |
0.0187 |
0.0197 |
0.0201 |
0.0188 |
0.0191 |
0.0199 |
|
|
FCF, млрд $
|
0.0032 |
0.0093 |
0.0162 |
0.0141 |
0.0035 |
0.0153 |
0.0177 |
0.0144 |
0.0049 |
0.0134 |
0.0151 |
0.0115 |
0.0021 |
0.0156 |
0.0141 |
0.01 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
0.0041 |
0.0118 |
0.0176 |
0.0135 |
0.0049 |
0.0134 |
0.0151 |
0.011 |
0.0049 |
0.0168 |
0.0141 |
0.01 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
-0.219 |
-0.2188 |
-0.2213 |
-0.224 |
-0.2228 |
-0.2244 |
-0.2264 |
-0.2124 |
-0.2145 |
0.4254 |
0.4268 |
0.4137 |
|
|
Операционная прибыль, млрд $
|
0.0032 |
0.0093 |
0.0162 |
0.0141 |
0.0035 |
0.0153 |
0.0158 |
0.0144 |
0.003 |
0.0044 |
0.004 |
0.0115 |
0.0021 |
0.0156 |
0.0119 |
0.0121 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
0.0126 |
0.0118 |
0.013 |
0.0141 |
0.011 |
0.013 |
0.0127 |
0.0136 |
0.0129 |
0.0135 |
0.0137 |
0.0134 |
|
|
CAPEX, млрд $
|
0.007 |
0.007 |
0.0072 |
0.0072 |
0.007 |
0.0071 |
0.0073 |
0.0075 |
0.0079 |
0.0038 |
0.0029 |
0.0081 |
0.0079 |
0.0084 |
0.0382 |
|
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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
|
0.0061 |
0.000579 |
0.000632 |
0.000849 |
0.0083 |
0.0108 |
0.013 |
0.0063 |
0.0176 |
0.0057 |
0.0065 |
0.0065 |
0.0042 |
0.0026 |
0.0042 |
0.0078 |
0.0137 |
0.0155 |
0.0258 |
0.0109 |
0.0095 |
0.0095 |
0.0288 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0001 |
|
0.0346 |
|
|
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0277 |
0.0233 |
0.0233 |
0.0232 |
0.0269 |
0.0321 |
0.0321 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0001 |
0 |
0.064 |
0 |
0.0352 |
0.0352 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0257 |
0.0267 |
0.0283 |
0.029 |
0.0317 |
0.033 |
0.033 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.057 |
0.0512 |
0.0606 |
0.0525 |
0.0461 |
0.0609 |
0.0609 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
0.0459 |
0.0436 |
0.0627 |
0.116 |
0.166 |
0.2158 |
0.2101 |
0.243 |
0.2557 |
0.3583 |
0.3505 |
0.3453 |
0.3321 |
0.3928 |
0.3985 |
0.4126 |
1.0014 |
|
|
Активы, млрд
|
0.127 |
0.1341 |
0.1426 |
0.1715 |
0.1671 |
0.1751 |
0.1779 |
0.182 |
0.1964 |
0.2735 |
0.3854 |
0.508 |
0.6343 |
0.7839 |
0.8552 |
1.0717 |
1.0289 |
1.0563 |
1.045 |
1.1021 |
1.095 |
1.0939 |
1.1132 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0061 |
0.011 |
0.6442 |
0.6428 |
0.000735 |
0.0639 |
0.0639 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.6182 |
0.6447 |
0.6442 |
0.6428 |
0.6262 |
0.6402 |
0.6402 |
|
|
Задолженность, млрд
|
0.0456 |
0.0552 |
0.0663 |
0.0835 |
0.0765 |
0.0943 |
0.1108 |
0.1151 |
0.1122 |
0.1428 |
0.2125 |
0.2871 |
0.421 |
0.5369 |
0.5876 |
0.7134 |
0.6697 |
0.7032 |
0.7067 |
0.7031 |
0.6902 |
0.6754 |
0.6936 |
|
|
Чистый долг, млрд
|
0.0283 |
0.0468 |
0.0566 |
0.0722 |
0.0581 |
0.0727 |
0.187 |
0.1949 |
0.1818 |
0.2501 |
0.2933 |
0.5196 |
0.784 |
0.9969 |
1.0839 |
1.3103 |
0.6045 |
0.6292 |
1.2626 |
0.6271 |
0.6327 |
0.6277 |
0.6122 |
|
|
Долг, млрд
|
0.0344 |
0.0473 |
0.0572 |
0.073 |
0.0664 |
0.0835 |
0.2 |
0.2012 |
0.1994 |
0.2558 |
0.2998 |
0.5261 |
0.7882 |
0.9995 |
1.088 |
0.6591 |
0.6182 |
0.6447 |
0.6442 |
0.6289 |
0.6373 |
0.6373 |
0.641 |
|
|
|
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.0432 |
0.047 |
0.047 |
0.026 |
0.0299 |
0.0329 |
0.0214 |
0.0272 |
0.0207 |
0.0085 |
0.0095 |
0.0192 |
0.0137 |
0.0253 |
0.003 |
0.0046 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0033 |
0.0086 |
0.0127 |
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
0.0244 |
0.0265 |
0.0269 |
0.0283 |
0.0282 |
0.029 |
0.0306 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0.0033 |
0.0086 |
0.0127 |
0.0352 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
0.0079 |
0.008 |
0.0079 |
-0.0078 |
0.0083 |
0.0084 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
0.0468 |
0.0584 |
0.0461 |
0.042 |
0.0312 |
0.032 |
0.0352 |
|
|
Чистые активы, млрд
|
|
|
|
|
0.3321 |
0.36 |
0.388 |
0.3928 |
0.3985 |
0.4001 |
0.4052 |
0.4184 |
0.4126 |
1.01 |
1.0125 |
|
|
|
Активы, млрд
|
|
|
|
|
1.0366 |
1.0341 |
1.0711 |
1.1021 |
1.095 |
0.999 |
0.9945 |
1.1028 |
1.0939 |
1.13 |
1.0019 |
0.9917 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
0.638 |
0.6371 |
0.000735 |
0.000733 |
0.0084 |
0.0014 |
0.0639 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
0.638 |
0.6371 |
0.6262 |
0.6304 |
0.65 |
0.6335 |
0.6402 |
|
|
Задолженность, млрд
|
|
|
|
|
0.6983 |
0.6678 |
0.6768 |
0.7031 |
0.6902 |
0.6826 |
0.6889 |
0.6783 |
0.6754 |
0.6973 |
0.6328 |
0.6402 |
|
|
Чистый долг, млрд
|
|
|
|
|
0.6224 |
0.5922 |
1.2268 |
1.27 |
0.6327 |
0.6295 |
0.6276 |
0.62 |
0.6277 |
0.6478 |
0.6298 |
0.6356 |
|
|
Долг, млрд
|
|
|
|
|
0.6452 |
0.6144 |
1.2376 |
1.2857 |
0.6439 |
0.638 |
0.6371 |
0.6262 |
0.6311 |
0.6508 |
0.6328 |
0.6402 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
1.76 |
1.26 |
0.02 |
1.99 |
3.56 |
2.98 |
3.18 |
2.76 |
6.05 |
6.8 |
1.78 |
3.32 |
4.53 |
4.53 |
|
4.61 |
18.06 |
|
|
ROA, %
|
0.56 |
0.48 |
0.01 |
0.85 |
1.33 |
0.95 |
0.97 |
0.87 |
2.01 |
2.27 |
0.57 |
1.12 |
2.53 |
2.53 |
|
1.731 |
2.80 |
|
|
ROIC, %
|
3.79 |
2.76 |
1.66 |
3.13 |
3.24 |
3.06 |
3.38 |
3.39 |
4.54 |
4.99 |
3.06 |
3.54 |
|
|
|
4.11 |
7.44 |
|
|
ROS, %
|
22.16 |
20.27 |
19.48 |
22.93 |
25.49 |
23.58 |
26.29 |
25.7 |
39.17 |
42.24 |
27.29 |
29.51 |
12.93 |
25.11 |
12.98 |
12.98 |
25.74 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
4.77 |
4.95 |
3.13 |
3.35 |
4.41 |
4.3 |
|
5.07 |
4.64 |
|
|
Рентаб EBITDA, %
|
29.25 |
26.66 |
22.7 |
28.41 |
29.5 |
28.89 |
29.56 |
47.33 |
60.83 |
64.71 |
51.69 |
27.26 |
31.78 |
31.78 |
|
58.94 |
64.04 |
|
|
Чистая рентаб, %
|
3.5 |
18.8 |
23.8 |
23 |
22.4 |
23.6 |
22.9 |
25.9 |
27.9 |
28.5 |
25.2 |
27.5 |
12.97 |
12.97 |
|
12.97 |
25.72 |
|
|
Operation Margin, %
|
22.3 |
18.83 |
23.78 |
23 |
22.42 |
23.56 |
22.95 |
25.93 |
27.93 |
28.47 |
25.21 |
27.49 |
|
33.21 |
36.65 |
36.65 |
34.72 |
|
|
Чистая процентная маржа, %
|
|
3.22 |
0.06 |
6.11 |
10.48 |
7.22 |
7.59 |
6.62 |
17.63 |
19.83 |
5.12 |
9.61 |
|
|
|
13.58 |
51.84 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
0.4249 |
1.5235 |
0.8364 |
0.7231 |
1.8798 |
1.1128 |
0.9862 |
4.96 |
0.9445 |
2.74 |
0.5946 |
0.7884 |
18.06 |
|
|
ROA, %
|
0.136 |
0.4951 |
0.2754 |
0.24 |
0.6443 |
0.4143 |
0.3758 |
1.8104 |
0.3503 |
1.0173 |
0.2333 |
0.3141 |
2.80 |
|
|
ROCE, %
|
|
|
|
|
1.299 |
1.0268 |
1.0351 |
1.103 |
1.1597 |
1.865 |
1.0254 |
1.0918 |
4.64 |
|
|
Рентаб EBITDA, %
|
50.43 |
60.29 |
50.8 |
49.19 |
61.98 |
52.96 |
52.94 |
55.55 |
55.64 |
51.33 |
51.5 |
53.12 |
64.04 |
|
|
Чистая рентаб, %
|
4.87 |
16.74 |
8.94 |
7.84 |
20.74 |
12.4 |
11.06 |
56.23 |
10.63 |
31.01 |
6.69 |
8.83 |
25.72 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.00041 |
0.0011 |
0.000659 |
0.000278 |
0.000116 |
8.1E-5 |
7.1E-5 |
|
7.1E-5 |
|
Расходы на обслуживание долга
|
0.0237 |
0.0252 |
0.0263 |
0.0258 |
0.0246 |
0.0245 |
0.029 |
|
0.0402 |
|
Всего задолженность
|
|
0.0454 |
0.0518 |
0.0556 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
91 |
87 |
75 |
79 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
4.9E-5 |
2.3E-5 |
3.1E-5 |
1.3E-5 |
1.4E-5 |
1.6E-5 |
1.3E-5 |
2.2E-5 |
2.0E-5 |
1.8E-5 |
1.1E-5 |
0 |
|
Расходы на обслуживание долга
|
0.0061 |
0.0061 |
0.0061 |
0.0061 |
0.0061 |
0.0062 |
0.0068 |
0.0081 |
0.0079 |
0.0083 |
0.0084 |
0.0083 |
|