Loading...
MISXABRD
Market cap257mUSD
Jun 17, Last price  
272.60RUB
1D
-0.80%
1Q
5.99%
Jan 2017
172.60%
IPO
410.97%
Name

Abrau-Durso PAO

Chart & Performance

D1W1MN
MISX:ABRD chart
P/E
21.15
P/S
2.13
EPS
12.89
Div Yield, %
2.24%
Shrs. gr., 5y
—
Rev. gr., 5y
10.33%
Revenues
12.52b
+5.57%
1,226,307,1991,972,652,5343,214,292,5723,506,318,2644,995,330,5197,733,519,0517,824,100,3796,935,875,0006,628,516,0007,660,565,0008,229,835,0008,723,055,0009,870,484,00011,863,936,00012,524,619,000
Net income
1.26b
-27.90%
79,825,230168,186,019454,879,882315,370,587653,929,63337,520,847151,800,155494,501,000826,426,0001,090,607,0001,285,544,0001,104,977,0001,354,390,0001,752,092,0001,263,263,000
CFO
-557m
L
0000357,248,7241,223,201,757-197,446,0651,033,132,000208,663,000503,291,0001,229,100,000418,840,000878,836,0001,752,092,000-557,070,000
Dividend
Jul 17, 20243.27 RUB/sh

Profile

Public Joint Stock Company Abrau-Durso produces and sells wine in Russia. The company offers sparkling wines, still wines, cider, low-alcohol beverages, spirits, artesian water, and non-alcoholic beverages. It also engages in the event, restaurant, hotel, and outdoor activities. The company was founded in 1870 and is headquartered in Moscow, Russia.
URL
https://www.abraudurso.ru/
IPO date
Apr 11, 2012
Employees
Domiciled in
RU
Incorporated in
RU

Valuation

Title
RUB in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
12,524,619
5.57%
11,863,936
20.20%
9,870,484
13.15%
Cost of revenue
10,283,481
7,614,547
6,979,631
Unusual Expense (Income)
NOPBT
2,241,138
4,249,389
2,890,853
NOPBT Margin
17.89%
35.82%
29.29%
Operating Taxes
384,095
548,678
382,826
Tax Rate
17.14%
12.91%
13.24%
NOPAT
1,857,043
3,700,711
2,508,027
Net income
1,263,263
-27.90%
1,752,092
29.36%
1,354,390
22.57%
Dividends
(597,083)
(321,778)
(279,693)
Dividend yield
2.31%
1.47%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
592,742
1,549,890
1,211,508
Long-term debt
9,697,026
6,713,100
5,817,221
Deferred revenue
201,072
162,077
Other long-term liabilities
1,649,455
Net debt
10,147,417
7,924,955
6,489,942
Cash flow
Cash from operating activities
(557,070)
1,752,092
878,836
CAPEX
(1,419,056)
(1,362,226)
(745,852)
Cash from investing activities
(1,737,499)
(1,341,856)
(462,654)
Cash from financing activities
2,079,794
753,575
(468,040)
FCF
(2,920,832)
1,396,173
2,139,264
Balance
Cash
135,511
336,647
186,141
Long term investments
6,840
1,388
352,646
Excess cash
45,263
Stockholders' equity
11,394,324
10,651,408
9,296,244
Invested Capital
24,892,417
19,589,261
17,248,224
ROIC
8.35%
20.09%
14.89%
ROCE
9.00%
20.81%
15.98%
EV
Common stock shares outstanding
98,000
98,000
98,000
Price
263.40
 
193.50
-3.25%
Market cap
25,813,248
 
18,963,036
-3.25%
EV
35,979,791
25,504,146
EBITDA
3,040,332
4,881,811
3,638,071
EV/EBITDA
11.83
7.01
Interest
645,363
518,491
Interest/NOPBT
15.19%
17.94%