Отчетность Wheaton Precious Metals Corp.
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 $
|
|
|
|
0.9268 |
1.3933 |
2.6 |
4.29 |
1.984 |
5.5 |
14.13 |
10.31 |
12.88 |
7.27 |
8.05 |
5.35 |
8.54 |
9.8 |
8.71 |
13.39 |
19.64 |
18.43 |
|
18.58 |
|
|
Выручка, млрд $
|
0.000563 |
0.000725 |
|
0.0709 |
0.1585 |
0.1754 |
0.1667 |
0.2393 |
0.423 |
0.73 |
0.85 |
0.706 |
0.62 |
0.649 |
0.892 |
0.843 |
0.794 |
0.8613 |
1.1 |
1.2 |
1.07 |
0.9723 |
1.0347 |
|
|
Чистая прибыль, млрд $
|
|
0.0001 |
-0.000152 |
0.0253 |
0.0852 |
0.0919 |
0.0173 |
0.1179 |
0.29 |
0.55 |
0.586 |
0.375 |
0.2 |
-0.162 |
0.195 |
0.058 |
0.4271 |
0.0861 |
0.5078 |
0.7549 |
0.6691 |
0.6231 |
0.5376 |
|
|
EV, млрд $
|
|
|
|
|
1.3533 |
3.01 |
4.66 |
2.13 |
5.3 |
13.37 |
9.58 |
13.78 |
7.96 |
9.42 |
6.42 |
9.21 |
9.78 |
13.98 |
18.76 |
18.84 |
17.92 |
22.07 |
22.07 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2443 |
0.2916 |
0.5199 |
0.6009 |
0.5119 |
0.4508 |
0.5219 |
|
|
EBITDA, млрд $
|
|
0.0001 |
-0.0001 |
0.0305 |
0.0981 |
0.1126 |
0.0398 |
0.1589 |
0.3343 |
0.616 |
0.7023 |
0.5209 |
0.3616 |
0.0379 |
0.528 |
0.345 |
0.4918 |
0.5504 |
0.7678 |
0.8576 |
0.7462 |
0.6785 |
0.7418 |
|
|
FCF, млрд $
|
|
0 |
|
0.0295 |
-0.1807 |
-0.4386 |
-0.0734 |
-0.0547 |
0.147 |
0.485 |
0.079 |
-1.505 |
0.297 |
-1.371 |
-0.22 |
0.537 |
-0.6483 |
0.4984 |
0.7636 |
0.3192 |
0.7218 |
0.66 |
0.0788 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5388 |
0.4774 |
0.5016 |
0.7654 |
0.8451 |
0.7434 |
0.668 |
0.7661 |
|
|
Баланс стоимость, млрд $
|
|
-0.000258 |
-0.000425 |
0.0705 |
0.1554 |
0.2528 |
0.2566 |
0.3739 |
0.6513 |
0.8548 |
1.3185 |
1.6976 |
1.5633 |
1.4404 |
1.5479 |
1.4625 |
5.17 |
5.33 |
5.71 |
6.25 |
6.72 |
6.81 |
6.95 |
|
|
Операционная прибыль, млрд $
|
0 |
0.0001 |
-0.0001 |
0.0245 |
0.0816 |
0.0909 |
0.0202 |
0.1175 |
0.258 |
0.558 |
0.602 |
0.39 |
0.274 |
0.23 |
0.296 |
0.305 |
0.2443 |
0.2916 |
0.5199 |
0.6009 |
0.5119 |
0.4508 |
0.5219 |
|
|
Операционные расходы, млрд $
|
|
0.000427 |
|
0.006 |
0.0165 |
0.0217 |
0.0173 |
0.0173 |
0.0247 |
0.0284 |
0.0308 |
0.0353 |
0.0379 |
0.0322 |
0.0344 |
0.0347 |
0.049 |
0.0516 |
0.0657 |
0.0548 |
0.0559 |
0.151 |
0.0605 |
|
|
CAPEX, млрд $
|
|
0.0000 |
|
0.0005 |
0.2854 |
0.5579 |
0.1845 |
0.2206 |
0.172 |
0.141 |
0.641 |
2.04 |
0.135 |
1.802 |
0.805 |
0.002 |
1.13 |
0.0032 |
0.0018 |
0.526 |
0.0217 |
0.1506 |
0.6872 |
|
|
|
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 $
|
0.3 |
0.29 |
0.34 |
0.34 |
0.41 |
0.373 |
0.4104 |
0.4057 |
0.3389 |
0.3507 |
0.3072 |
0.3029 |
0.2188 |
0.2361 |
0.2145 |
0.3559 |
0.2231 |
0.3221 |
|
|
Чистая прибыль, млрд $
|
0.1 |
0.1 |
0.13 |
0.15 |
0.2 |
0.2049 |
0.2051 |
0.204 |
0.17 |
0.3679 |
0.1575 |
0.1491 |
0.1965 |
0.1661 |
0.1114 |
0.19 |
0.1164 |
0.1684 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
21.12 |
16.69 |
12.86 |
17.93 |
|
18.67 |
18.52 |
22.08 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.1597 |
0.1498 |
0.1026 |
0.0997 |
0.0986 |
0.1443 |
0.1225 |
0.1659 |
|
|
EBITDA, млрд $
|
0.19 |
0.2 |
0.24 |
0.23 |
0.29 |
0.2791 |
0.2967 |
0.2891 |
0.2454 |
0.2475 |
0.2192 |
0.2162 |
0.1503 |
0.1605 |
0.1516 |
0.2579 |
0.1692 |
0.2367 |
|
|
FCF, млрд $
|
0.19 |
0.17 |
0.24 |
0.21 |
0.3 |
0.2734 |
0.1027 |
0.1875 |
0.2531 |
-0.1365 |
0.1645 |
0.1908 |
0.1069 |
0.2595 |
0.1028 |
0.1528 |
0.0765 |
-0.2208 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
0.2322 |
0.2164 |
0.2013 |
0.1953 |
0.2105 |
0.2064 |
0.1545 |
0.172 |
0.1351 |
0.3375 |
0.5086 |
0.2485 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
2.1 |
2.2 |
2.27 |
2.5 |
6.35 |
6.42 |
6.55 |
6.72 |
6.81 |
6.85 |
6.84 |
6.95 |
|
|
Операционная прибыль, млрд $
|
0.19 |
0.17 |
0.24 |
0.21 |
0.3 |
0.2738 |
0.294 |
0.2653 |
0.2561 |
0.2445 |
0.1597 |
0.1498 |
0.1026 |
0.0997 |
0.0986 |
0.2722 |
0.1122 |
0.1659 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
0.0115 |
0.0185 |
0.0122 |
0.0142 |
0.0193 |
0.0113 |
0.0084 |
0.0169 |
0.1145 |
0.1278 |
0.0129 |
0.0158 |
|
|
CAPEX, млрд $
|
0.08 |
0.08 |
0.09 |
0.08 |
0.08 |
0.0785 |
0.0895 |
0.0869 |
0.0699 |
0.0754 |
0.046 |
0.0155 |
0.0476 |
0.0874 |
0.0000 |
0.0737 |
0.0946 |
0.4692 |
|
|
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
|
0.0001 |
0.0001 |
0.000323 |
0.1177 |
0.06 |
0.01 |
0.0071 |
0.2276 |
0.4286 |
0.8402 |
0.7782 |
0.0958 |
0.3081 |
0.1033 |
0.1243 |
0.0985 |
0.0758 |
0.104 |
0.1927 |
0.226 |
0.6961 |
0.7997 |
0.5437 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0024 |
0.0077 |
0.0067 |
0.0124 |
0.0102 |
0.0159 |
0.0159 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0415 |
0.0024 |
0.0087 |
0.0105 |
0.0066 |
0.0014 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2519 |
0.2587 |
0.2479 |
0.2567 |
0.2342 |
0.2199 |
0.2199 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0797 |
0.1548 |
0.2018 |
0.2497 |
0.7201 |
0.8221 |
0.5645 |
|
|
Чистые активы, млрд
|
0.000456 |
0.000426 |
0.0503 |
0.2642 |
0.6415 |
0.7822 |
0.888 |
1.7239 |
2.26 |
2.65 |
3.11 |
3.37 |
3.63 |
4.15 |
4.94 |
4.9 |
0.0797 |
0.1548 |
0.2018 |
0.2497 |
0.7201 |
0.8221 |
5.71 |
|
|
Активы, млрд
|
0.000495 |
0.00051 |
0.0537 |
0.2662 |
0.6629 |
1.2085 |
1.2706 |
2.24 |
2.64 |
2.87 |
3.19 |
4.65 |
4.65 |
5.63 |
6.15 |
5.68 |
6.47 |
6.28 |
5.96 |
6.3 |
6.76 |
6.91 |
7 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0056 |
0.000724 |
0.000773 |
0.000813 |
0.000818 |
0.000601 |
0.000601 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.26 |
0.878 |
0.1979 |
0.0021 |
0.0012 |
0.000941 |
0.0012 |
|
|
Задолженность, млрд
|
0.0000 |
0.0001 |
0.0033 |
0.002 |
0.0214 |
0.4262 |
0.3826 |
0.5133 |
0.3731 |
0.2181 |
0.0823 |
1.019 |
1.019 |
1.4815 |
1.2133 |
0.7836 |
1.3 |
0.9521 |
0.2427 |
0.046 |
0.0422 |
0.093 |
0.0513 |
|
|
Чистый долг, млрд
|
-0.0001 |
-0.0001 |
-0.000323 |
-0.1177 |
-0.04 |
0.4099 |
0.3707 |
0.1449 |
-0.1991 |
-0.7616 |
-0.7281 |
0.903 |
0.6918 |
1.3646 |
1.0689 |
1.4415 |
1.19 |
0.7748 |
0.006 |
-0.2232 |
-0.6941 |
-0.5375 |
-0.5375 |
|
|
Долг, млрд
|
|
0.0000 |
|
|
0.02 |
0.4199 |
0.3778 |
0.3725 |
0.2295 |
0.0786 |
0.0501 |
0.9989 |
0.9999 |
1.4679 |
1.1932 |
0.77 |
1.26 |
0.8788 |
0.1986 |
0.0029 |
0.002 |
0.0062 |
0.0062 |
|
|
|
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
|
0.2 |
0.13 |
0.18 |
0.18 |
0.28 |
0.2455 |
0.2403 |
0.2916 |
0.4718 |
0.2855 |
0.3762 |
0.4486 |
0.4946 |
0.6961 |
0.7997 |
1.1 |
0.5032 |
0.5437 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
0.0136 |
0.0115 |
0.0102 |
0.0082 |
0.0061 |
0.0095 |
0.0159 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
0.0074 |
0.012 |
0.0113 |
0.0105 |
0.0066 |
0.005 |
0.0024 |
0.0014 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0477 |
0.0608 |
0.0543 |
0.0549 |
0.0468 |
0.0708 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
0.414 |
0.4783 |
0.5209 |
0.7201 |
0.8221 |
0.8494 |
0.8562 |
0.5645 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
5.82 |
5.94 |
6 |
6.25 |
0.414 |
0.4783 |
0.5209 |
0.7201 |
0.8221 |
5.7 |
5.75 |
|
|
|
Активы, млрд
|
|
|
|
|
|
|
5.93 |
5.98 |
6.05 |
6.3 |
6.47 |
6.45 |
6.59 |
6.76 |
6.91 |
6.88 |
6.88 |
7 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.00083 |
0.000824 |
0.000803 |
0.000818 |
|
0.000609 |
0.00059 |
0.000601 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.0019 |
0.0016 |
0.0013 |
0.0012 |
0.000941 |
0.0059 |
0.0057 |
|
|
|
Задолженность, млрд
|
|
|
|
|
|
|
0.105 |
0.0382 |
0.0424 |
0.046 |
0.1206 |
0.0319 |
0.0388 |
0.0422 |
0.093 |
0.0335 |
0.0383 |
0.0513 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
-0.1877 |
-0.2321 |
-0.3694 |
-0.2232 |
-0.3735 |
-0.4462 |
-0.4925 |
-0.6941 |
|
-0.8223 |
-0.8277 |
-0.5375 |
|
|
Долг, млрд
|
0.04 |
0.08 |
0.17 |
0.09 |
0.05 |
0.0397 |
0.1219 |
0.0332 |
0.0365 |
0.0375 |
0.0027 |
0.0024 |
0.0022 |
0.002 |
0.1157 |
0.025 |
0.0062 |
0.0062 |
|
|
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, %
|
9.58 |
13.28 |
11.75 |
1.95 |
6.84 |
14.56 |
22.38 |
20.34 |
11.6 |
5.71 |
-4.17 |
4.29 |
1.17 |
8.48 |
1.6411 |
9.2 |
12.62 |
10.32 |
9.21 |
|
7.87 |
34.57 |
|
|
ROA, %
|
9.5 |
12.85 |
7.6 |
1.36 |
5.27 |
11.91 |
19.97 |
19.34 |
9.91 |
4.42 |
-3.15 |
3.31 |
0.98 |
7.03 |
1.3514 |
8.3 |
12.32 |
10.25 |
9.12 |
|
7.81 |
12.64 |
|
|
ROIC, %
|
|
|
7.74 |
1.4 |
|
13.72 |
21.56 |
19.86 |
10.14 |
4.48 |
-3.09 |
3.62 |
1.28 |
7.68 |
1.87 |
8.53 |
12.41 |
|
|
|
12.32 |
17.63 |
|
|
ROS, %
|
34.56 |
51.48 |
51.82 |
12.19 |
49.1 |
65.3 |
76.48 |
70.72 |
53.29 |
32.42 |
-24.87 |
24.45 |
9.7 |
60.3 |
14.17 |
47.23 |
62.83 |
71.6 |
62.82 |
51.96 |
51.96 |
15.93 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.79 |
4.69 |
8.77 |
9.59 |
7.61 |
6.61 |
|
7.48 |
24.82 |
|
|
Рентаб EBITDA, %
|
44.15 |
61.89 |
64.2 |
23.88 |
66.4 |
78.96 |
84.38 |
82.66 |
73.73 |
58.3 |
5.84 |
59.18 |
40.93 |
61.94 |
63.9 |
70.04 |
71.37 |
70.06 |
69.79 |
|
71.7 |
35.11 |
|
|
Чистая рентаб, %
|
35.68 |
53.75 |
52.39 |
10.38 |
49.27 |
61 |
76.4 |
70.8 |
55.3 |
44.2 |
35.4 |
33.2 |
36.1 |
53.79 |
10 |
46.32 |
62.82 |
62.83 |
64.08 |
|
51.96 |
18.28 |
|
|
Operation Margin, %
|
34.56 |
51.48 |
51.82 |
12.12 |
49.1 |
63.56 |
76.86 |
70.62 |
54.88 |
32.71 |
-24.24 |
25.01 |
8.86 |
61.71 |
14.57 |
47.95 |
50.28 |
|
48.06 |
50.44 |
50.44 |
26.88 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
68.52 |
75.35 |
68.98 |
53.15 |
32.22 |
-24.98 |
21.89 |
6.84 |
53.79 |
10 |
46.32 |
62.82 |
|
|
|
63.33 |
18.98 |
|
|
Доходность FCF, %
|
3.18 |
-12.97 |
-16.88 |
-1.7108 |
-2.76 |
2.68 |
3.44 |
0.7634 |
-11.58 |
-21.93 |
-17 |
-4.04 |
6.29 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
2.92 |
2.92 |
2.32 |
4.91 |
2.59 |
2.41 |
3.11 |
2.58 |
1.6965 |
2.12 |
1.7194 |
2.46 |
34.57 |
|
|
ROA, %
|
|
|
2.73 |
2.79 |
2.24 |
4.73 |
2.47 |
2.31 |
3.01 |
2.49 |
1.6303 |
2.05 |
1.6913 |
2.43 |
12.64 |
|
|
ROCE, %
|
|
|
|
|
|
|
2.6 |
2.39 |
1.6031 |
1.5294 |
1.4868 |
2.14 |
1.7963 |
2.41 |
24.82 |
|
|
Рентаб EBITDA, %
|
70.95 |
74.83 |
72.3 |
71.26 |
72.4 |
70.57 |
71.34 |
71.36 |
68.69 |
67.99 |
70.68 |
72.47 |
75.85 |
73.47 |
35.11 |
|
|
Чистая рентаб, %
|
|
|
49.98 |
50.28 |
50.17 |
104.9 |
51.25 |
49.21 |
89.77 |
70.38 |
51.94 |
53.38 |
52.15 |
52.29 |
18.28 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0248 |
0.0402 |
0.0489 |
0.0166 |
0.0056 |
0.0021 |
0.0106 |
|
0.0289 |
|
Расходы на обслуживание долга
|
0.025 |
0.0358 |
0.0449 |
0.0167 |
0.000352 |
9.1E-5 |
0.0014 |
|
0.000207 |
|
Всего задолженность
|
|
0.0288 |
0.0647 |
0.0312 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
39 |
39 |
42 |
42 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0 |
0.0015 |
0.000685 |
0.0015 |
8.2E-5 |
0.000441 |
0.0016 |
0.0025 |
0.006 |
0.0073 |
0.0093 |
0.0099 |
|
Расходы на обслуживание долга
|
0.000262 |
0.0014 |
3.0E-5 |
2.8E-5 |
2.6E-5 |
2.4E-5 |
2.2E-5 |
1.9E-5 |
0.0014 |
3.6E-5 |
7.8E-5 |
7.6E-5 |
|