Отчетность Orange S.A.
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 $
|
|
|
|
|
|
|
|
|
66.01 |
67.29 |
77.61 |
95.96 |
74.15 |
69.22 |
57.55 |
41.44 |
29.15 |
32.52 |
45.7 |
44.14 |
40.23 |
47.17 |
43.07 |
39.2 |
33.27 |
30.37 |
|
29.68 |
|
|
Выручка, млрд $
|
23.67 |
24.67 |
27.25 |
33.77 |
43.1 |
46.59 |
46.04 |
47.12 |
49 |
51.7 |
53.04 |
53.61 |
45.94 |
45.5 |
45.28 |
43.52 |
40.98 |
39.45 |
40.24 |
40.92 |
41.1 |
39.39 |
41.34 |
37.95 |
46.48 |
47.51 |
47.85 |
47.33 |
|
|
Чистая прибыль, млрд $
|
2.24 |
2.3 |
2.77 |
3.67 |
-8.29 |
-20.72 |
3.2 |
2.78 |
5.71 |
4.14 |
6.31 |
4.08 |
3 |
4.88 |
3.9 |
0.82 |
1.873 |
0.925 |
2.65 |
2.94 |
1.906 |
1.86 |
2.94 |
4.33 |
0.8482 |
2.35 |
3.14 |
2.62 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
120.21 |
119.2 |
127.74 |
145.25 |
122.81 |
110.58 |
97.68 |
81.99 |
71.78 |
66.16 |
71.19 |
67.51 |
62.26 |
68.03 |
75.09 |
59.78 |
65.37 |
71.1 |
73.67 |
80.37 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.38 |
5.8 |
4.96 |
4.93 |
5.25 |
13.86 |
5.07 |
|
|
EBITDA, млрд $
|
7.84 |
8.41 |
9.59 |
11.82 |
1.4892 |
-2.4 |
11.16 |
14.51 |
14.3 |
14.14 |
15.77 |
14.67 |
14 |
15.21 |
14.78 |
10.18 |
11.08 |
10.19 |
11.36 |
10.12 |
11.32 |
11.09 |
13.86 |
12.77 |
14.28 |
15.71 |
15.65 |
14.69 |
|
|
FCF, млрд $
|
1.6682 |
2.47 |
3.11 |
-7.72 |
-1.4791 |
3.89 |
6.21 |
7.6 |
7.23 |
6.82 |
7.59 |
7.8 |
9.2 |
6.49 |
6.17 |
3.25 |
1.142 |
2.69 |
1.756 |
0.258 |
2.65 |
1.77 |
1.7 |
3.73 |
2.64 |
2.69 |
3.58 |
4.53 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.17 |
9.05 |
9.94 |
11.4 |
12.28 |
12.28 |
3.58 |
12.93 |
|
|
Баланс стоимость, млрд $
|
|
|
|
6.07 |
|
-26.15 |
-9.22 |
-3.13 |
-2.61 |
-1.032 |
2.34 |
1.9625 |
-0.304 |
2.78 |
1.246 |
-3.08 |
-3.04 |
2.17 |
3.52 |
-2.61 |
-2.81 |
29.2 |
31.05 |
30.88 |
35.35 |
34.74 |
34.74 |
28.83 |
|
|
Операционная прибыль, млрд $
|
3.83 |
4.13 |
4.46 |
4.87 |
5.21 |
14.91 |
9.54 |
10.82 |
18.86 |
7.55 |
11.02 |
10.77 |
8.59 |
8.88 |
8.28 |
6.05 |
6.41 |
5.11 |
4.78 |
5.39 |
5.52 |
4.6 |
5.8 |
4.96 |
4.93 |
5.25 |
13.86 |
5.07 |
|
|
Операционные расходы, млрд $
|
11.48 |
12.3 |
13.1 |
16.13 |
20.24 |
13.14 |
19.31 |
19.18 |
10.01 |
21.34 |
18.83 |
19.14 |
18.18 |
17.25 |
17.36 |
18.37 |
16.61 |
17.08 |
17.76 |
17.25 |
-0.44 |
17.02 |
18.03 |
16.95 |
22.02 |
20.69 |
1.4663 |
3.21 |
|
|
CAPEX, млрд $
|
4.52 |
4.66 |
5 |
14.35 |
8.57 |
7.94 |
5.09 |
5.21 |
6.14 |
7.04 |
7.08 |
7.23 |
6.13 |
6.1 |
6.71 |
6.76 |
6.12 |
6.11 |
7.77 |
8.49 |
7.53 |
7.28 |
8.24 |
7.67 |
9.64 |
9.59 |
8.4 |
8.4 |
|
|
|
2018Q2 |
2018Q4 |
2019Q2 |
2019Q4 |
2020Q2 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
20.26 |
21.12 |
20.57 |
21.67 |
20.77 |
21.5 |
|
20.87 |
|
21.66 |
|
21.3 |
12.02 |
22.17 |
11.68 |
21.55 |
23.37 |
24.49 |
|
|
Чистая прибыль, млрд $
|
0.88 |
1.28 |
1.14 |
2.09 |
1.02 |
4.04 |
|
-2.61 |
|
3.38 |
|
1.47 |
0.3948 |
1.15 |
0.4756 |
1.09 |
0.9512 |
1.9566 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
65.37 |
|
72.82 |
18.92 |
70.81 |
78.15 |
62.44 |
72.77 |
80.39 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
1.3 |
1.15 |
1.15 |
1.38 |
1.38 |
1.7954 |
1.7954 |
1.1887 |
|
1.9414 |
8.82 |
|
|
EBITDA, млрд $
|
5.93 |
6.23 |
6.51 |
7.63 |
6.43 |
7.55 |
|
6.31 |
|
6 |
|
6.54 |
3.7 |
7.15 |
3.18 |
6.2 |
6.72 |
10.77 |
|
|
FCF, млрд $
|
0.78 |
1.09 |
-0.01 |
1.75 |
0.93 |
3.22 |
|
1.17 |
|
1.31 |
|
1.86 |
|
0.603 |
1.1095 |
2.05 |
2.22 |
2.34 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
4.19 |
2.68 |
2.93 |
3.21 |
3.21 |
3.08 |
3.08 |
3.04 |
3.04 |
3.11 |
|
6.22 |
6.78 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
1.092 |
-2.6 |
-3.1 |
-0.399 |
35.35 |
-0.358 |
35.8 |
34.47 |
34.74 |
33.24 |
33.24 |
34.04 |
28.84 |
|
|
Операционная прибыль, млрд $
|
4.18 |
5.33 |
4.14 |
6.02 |
4.33 |
8.37 |
|
5.36 |
|
5.88 |
|
5.64 |
1.7955 |
5.6 |
1.1887 |
5.74 |
1.9414 |
8.82 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
6.18 |
|
|
|
|
|
|
3.36 |
1.2733 |
2.91 |
|
1.911 |
-0.334 |
|
|
CAPEX, млрд $
|
3.46 |
3.59 |
4.11 |
4.25 |
4.21 |
0.78 |
2.09 |
2.29 |
2.49 |
2.49 |
2.07 |
2.07 |
2.71 |
4.26 |
2 |
4.41 |
4 |
4.44 |
|
|
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
|
1.9152 |
2.62 |
2.82 |
3.34 |
3.2 |
4.09 |
3.97 |
4.03 |
4.81 |
3.95 |
4.43 |
8.04 |
8.32 |
5.92 |
6.76 |
4.47 |
6.36 |
8.68 |
5.36 |
6.34 |
7.31 |
9.42 |
6.56 |
6.56 |
6.03 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.7 |
4.77 |
4.82 |
2.54 |
4.98 |
4.98 |
2.87 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.04 |
10.46 |
7.22 |
12.18 |
13.05 |
9.63 |
9.63 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.965 |
0.906 |
0.814 |
1.05 |
1.15 |
1.15 |
1.2359 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.63 |
7.96 |
7.72 |
9.24 |
10.34 |
1.7906 |
9.62 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21 |
24.65 |
22.71 |
28.46 |
29.5 |
29.5 |
26.72 |
|
|
Чистые активы, млрд
|
31.13 |
18.77 |
|
15.15 |
21.23 |
33.68 |
41.75 |
43.6 |
38.42 |
37.29 |
38.61 |
35.77 |
32.05 |
33.55 |
35.77 |
30.91 |
30.69 |
30.49 |
20.84 |
24.45 |
22.53 |
28.24 |
29.27 |
29.27 |
29.51 |
|
|
Активы, млрд
|
121.65 |
113.36 |
106.5 |
99.66 |
96.25 |
109.27 |
103.17 |
101.34 |
95.52 |
92.04 |
94.28 |
96.08 |
89.98 |
85.83 |
88.4 |
91.43 |
94.67 |
94.71 |
91.95 |
104.03 |
96.73 |
118.12 |
119.85 |
119.85 |
122.01 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.98 |
5.12 |
6.03 |
5.28 |
7.76 |
7.76 |
10.72 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.42 |
37.85 |
27.23 |
35.16 |
35.26 |
35.26 |
34.04 |
|
|
Задолженность, млрд
|
88.62 |
87.38 |
106.67 |
81.7 |
76.54 |
80.85 |
71.53 |
66.96 |
64.25 |
63.3 |
62.73 |
66.49 |
63.6 |
59.5 |
56.7 |
58.16 |
61.49 |
61.77 |
60.3 |
70.35 |
63.48 |
79.47 |
81.64 |
81.64 |
89.66 |
|
|
Чистый долг, млрд
|
26.76 |
45.93 |
70.32 |
62.74 |
56.93 |
54.2 |
51.9 |
50.13 |
49.29 |
48.66 |
41.36 |
40.13 |
40.56 |
42.63 |
33.64 |
25.49 |
23.37 |
22.03 |
27.02 |
36.29 |
30.96 |
38.02 |
43.67 |
43.67 |
50.46 |
|
|
Долг, млрд
|
28.68 |
48.55 |
73.14 |
66.09 |
60.13 |
58.29 |
55.87 |
54.16 |
54.1 |
52.61 |
45.79 |
48.17 |
48.88 |
48.55 |
40.4 |
29.96 |
29.73 |
32.6 |
32.39 |
42.64 |
38.28 |
47.44 |
50.23 |
50.23 |
56.48 |
|
|
|
2018Q2 |
2018Q4 |
2019Q2 |
2019Q4 |
2020Q2 |
2020Q4 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
5.41 |
5.63 |
5.96 |
6.48 |
6.36 |
8.15 |
6.79 |
|
9.42 |
9.13 |
9.03 |
6.51 |
6.56 |
6.38 |
6.02 |
6.53 |
6.03 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
2.54 |
2.44 |
6.12 |
7.87 |
4.98 |
6.99 |
6.99 |
7.16 |
2.87 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
9.61 |
9.61 |
9.49 |
9.45 |
10.1 |
13.05 |
9.81 |
6.55 |
10.05 |
9.63 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
1.05 |
1.05 |
1.09 |
1.09 |
1.1366 |
1.15 |
1.1544 |
1.1544 |
1.1821 |
1.236 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
1.9034 |
4.61 |
1.9864 |
|
4.78 |
1.9566 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
28.46 |
28.46 |
29.21 |
29.22 |
29.07 |
29.5 |
27.92 |
27.92 |
28.59 |
26.73 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
34.4 |
29.9 |
28.24 |
28.24 |
28.99 |
28.99 |
42.92 |
29.27 |
|
|
|
|
|
|
Активы, млрд
|
|
|
|
|
|
107.73 |
102.87 |
|
114.82 |
114.45 |
120.06 |
118.92 |
119.85 |
117.55 |
117.55 |
120.38 |
122.02 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
5.28 |
6.14 |
5.1 |
|
7.76 |
7.58 |
5.98 |
7.76 |
10.72 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
35.16 |
|
36.56 |
|
35.26 |
|
33.74 |
|
|
|
|
Задолженность, млрд
|
|
|
|
|
|
70.7 |
70.5 |
|
79.47 |
77 |
80.92 |
81.01 |
81.64 |
81.12 |
81.12 |
83.07 |
89.68 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
34.49 |
35.85 |
|
38.02 |
37.91 |
40.1 |
-6.51 |
43.67 |
42.45 |
33.34 |
43.47 |
50.46 |
|
|
Долг, млрд
|
28.25 |
30.3 |
29.13 |
27.7 |
26.85 |
28.29 |
26.39 |
|
47.44 |
47.04 |
49.12 |
|
50.23 |
48.83 |
30.92 |
50 |
56.49 |
|
|
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, %
|
|
|
|
11.79 |
-44.19 |
|
21.13 |
13.1 |
16.94 |
9.91 |
14.47 |
10.62 |
8.04 |
17.71 |
13.75 |
3.16 |
7.7 |
3.05 |
8.16 |
8.94 |
5.36 |
6.53 |
9.77 |
13.98 |
2.56 |
6.69 |
7.73 |
|
8.32 |
15.11 |
|
|
ROA, %
|
|
|
|
3.02 |
-7.32 |
-19.45 |
3.21 |
2.89 |
5.22 |
4.01 |
6.23 |
4.27 |
3.26 |
5.24 |
4.09 |
0.88 |
2.13 |
0.94 |
2.74 |
2.96 |
1.73 |
2.09 |
3 |
4.31 |
0.7895 |
1.9713 |
2.03 |
|
2.18 |
4.82 |
|
|
ROIC, %
|
|
|
|
5.99 |
5.71 |
|
70.32 |
9 |
17.87 |
2.52 |
10.35 |
7.66 |
6.12 |
9.53 |
7.52 |
8 |
12.03 |
7.14 |
12.36 |
11.98 |
8.11 |
8.16 |
9.52 |
7.15 |
0.92 |
|
|
|
0.92 |
14.54 |
|
|
ROS, %
|
13.31 |
15.17 |
16.76 |
14.77 |
-26.06 |
-39.11 |
1.33 |
10.14 |
14.84 |
12.22 |
14.41 |
12.83 |
16.51 |
19.23 |
17.78 |
8.85 |
12.26 |
10.52 |
12.17 |
1.81 |
10.39 |
11.13 |
13.46 |
12.29 |
5.04 |
9.31 |
4.93 |
5.13 |
5.13 |
10.60 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.94 |
7.54 |
6.95 |
5.58 |
5.97 |
5.68 |
|
5.68 |
10.86 |
|
|
Рентаб EBITDA, %
|
36.01 |
35.68 |
34.81 |
35.02 |
3.46 |
-5.57 |
23.78 |
30.8 |
29.19 |
27.36 |
29.72 |
27.37 |
30.48 |
33.43 |
32.65 |
23.4 |
27.03 |
25.83 |
28.24 |
29.42 |
1.67 |
28.16 |
33.54 |
33.66 |
30.72 |
33.07 |
32.7 |
|
31.03 |
28.92 |
|
|
Чистая рентаб, %
|
9.48 |
9.33 |
10.17 |
10.87 |
-19.24 |
-44.47 |
6.95 |
5.9 |
11.64 |
8.01 |
11.9 |
7.61 |
6.52 |
19.5 |
18.3 |
13.9 |
15.6 |
13 |
11.9 |
13.2 |
13.4 |
4.72 |
7.12 |
11.41 |
1.82 |
4.94 |
6.55 |
|
5.53 |
10.62 |
|
|
Operation Margin, %
|
16.19 |
16.75 |
16.37 |
14.42 |
12.08 |
31.99 |
20.71 |
22.95 |
38.48 |
14.61 |
20.78 |
20.08 |
18.7 |
19.51 |
18.3 |
13.89 |
15.63 |
12.96 |
11.87 |
1.81 |
13.43 |
11.94 |
13.98 |
13.48 |
5.93 |
|
11.05 |
10.71 |
10.71 |
19.46 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.72 |
8.6 |
1.88 |
4.57 |
2.08 |
6.13 |
6.73 |
3.99 |
4.01 |
6.48 |
10.8 |
0.02 |
|
|
|
0.02 |
18.26 |
|
|
Доходность FCF, %
|
|
|
|
|
|
|
|
|
10.95 |
10.14 |
9.78 |
8.13 |
12.41 |
9.37 |
10.72 |
7.85 |
3.92 |
8.28 |
3.84 |
0.5846 |
6.44 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q2 |
2020Q4 |
2021Q2 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
11.71 |
|
|
|
|
1.2848 |
2.26 |
1.3683 |
|
2.8 |
4.56 |
15.11 |
|
|
ROA, %
|
|
3.62 |
|
|
|
|
0.3317 |
0.6639 |
0.3975 |
|
0.8121 |
1.2702 |
4.82 |
|
|
ROCE, %
|
|
|
|
1.3656 |
1.5959 |
1.5796 |
2.04 |
2.04 |
1.3557 |
|
2.26 |
3.68 |
10.86 |
|
|
Рентаб EBITDA, %
|
30.95 |
35.13 |
30.23 |
27.7 |
|
30.69 |
30.76 |
32.25 |
27.18 |
28.77 |
28.77 |
44 |
28.92 |
|
|
Чистая рентаб, %
|
|
18.12 |
|
|
|
|
3.28 |
3.28 |
4.07 |
|
4.07 |
7.99 |
10.62 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
1.561 |
1.33 |
1.13 |
0.0119 |
0.115 |
0.0568 |
|
|
0.0553 |
|
Расходы на обслуживание долга
|
1.274 |
1.28 |
1.2 |
1.1 |
1.04 |
1.01 |
1.4431 |
|
1.4429 |
|
Всего задолженность
|
|
30.3 |
27.69 |
28.29 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
138626 |
132002 |
130307 |
127109 |
|
|
|
2020Q4 |
2022Q4 |
2023Q3 |
CAGR 5 |
Расходы на обслуживание долга
|
0.3235 |
0.6377 |
0.7343 |
|