Объединённая вагонная компания logo
Объединённая вагонная компания UWGN

Объединённая вагонная компания Financial Statements 2011-2025 | UWGN

Key Metrics Объединённая вагонная компания

2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011

Operating Cash Flow Per Share

101 43.4 -66 -49.5 -43.8 13 -30.4 80.8 -23 -73.8 0.114 0.147 0.0

Free Cash Flow Per Share

99.1 40.2 -71.9 -55 -65.3 -15.5 -68.6 14.3 -83.2 -232 0.004 0.051 0.0

Cash Per Share

125 68.8 20.2 13.9 37.2 8.32 92.2 69.4 30.7 4.34 0.055 0.052 0.0

Price To Sales Ratio

0.295 0.213 0.128 0.207 0.564 0.608 1.47 1.8 1.83 4.16 179 321 -

Dividend Yield

- - - - - - - - - - - - -

Payout Ratio

- - - - - - - - - - - - -

Revenue Per Share

261 361 600 686 556 659 539 440 403 170 3.94 2.2 -

Net Income Per Share

108 -162 -54.6 -194 10.9 -84.3 -39.3 5.16 -92.7 5.54 0.177 0.117 -0.0

Book Value Per Share

85.9 -364 -163 -127 91.6 64.6 119 149 15.5 75.1 0.294 0.117 0.0

Tangible Book Value Per Share

78.8 -382 -188 -161 -41.7 -63.7 -9.32 22.7 -119 46.9 0.243 0.104 0.0

Shareholders Equity Per Share

85.9 -364 -163 -127 91.6 64.6 119 149 15.5 75.1 0.294 0.117 0.0

Interest Debt Per Share

49.2 715 697 606 629 1.14 K 1.09 K 1.04 K 1.07 K 971 32.7 0.001 -

Market Cap

24.2 B 8.91 B 8.91 B 16.5 B 36.3 B 46.5 B 90.9 B 87.1 B 77.1 B 71 B 71 B 71 B 71 B

Enterprise Value

442 M 76.7 B 81 B 79.3 B 91.1 B 156 B 200 B 187 B 174 B 159 B 71 B 71 B 71 B

P/E Ratio

0.711 -0.475 -1.41 -0.731 28.8 -4.75 -20.1 153 -7.97 127 3.99 K 6.02 K -35.5 M

P/OCF Ratio

0.76 1.77 -1.16 -2.87 -7.16 30.8 -26 9.77 -32.1 -9.57 6.21 K 4.79 K 8.88 M

P/FCF Ratio

0.775 1.91 -1.07 -2.58 -4.8 -25.9 -11.5 55.3 -8.87 -3.05 197 K 13.7 K 8.88 M

P/B Ratio

0.895 -0.211 -0.471 -1.12 3.42 6.2 6.64 5.31 47.6 9.39 2.4 K 6.02 K 8.88 M

EV/Sales

0.005 1.83 1.16 0.996 1.41 2.04 3.22 3.86 4.14 9.3 179 321 -

EV/EBITDA

0.042 -14.5 18.8 -21.4 6.26 15.4 13.9 12.4 25.1 15.9 -147 -101 -35.5 M

EV/OCF

0.014 15.2 -10.6 -13.8 -17.9 104 -57.1 21 -72.4 -21.4 6.21 K 4.79 K 8.87 M

Earnings Yield

1.41 -2.11 -0.71 -1.37 0.035 -0.21 -0.05 0.007 -0.126 0.008 0.0 0.0 -0.0

Free Cash Flow Yield

1.29 0.523 -0.937 -0.388 -0.208 -0.039 -0.087 0.018 -0.113 -0.328 0.0 0.0 0.0

Debt To Equity

0.573 -1.8 -3.94 -4.4 6.19 16.1 8.24 6.27 61.9 11.9 - - -

Debt To Assets

0.136 1.17 0.851 0.663 0.41 0.755 0.736 0.694 0.836 0.845 - - -

Net Debt To EBITDA

-2.26 -12.8 16.7 -16.9 3.76 10.8 7.58 6.61 14 8.77 0.011 0.007 9

Current Ratio

0.809 0.273 0.443 0.528 0.93 0.669 1.13 0.879 0.575 1.14 1.15 1.08 1.8

Interest Coverage

- -1.62 -0.464 -0.311 1.4 0.35 0.593 0.652 0.145 0.055 0.007 159 -

Income Quality

0.936 -0.268 1.21 0.261 -1.62 -0.154 0.773 15.7 0.237 8.84 0.471 0.905 -4

Sales General And Administrative To Revenue

0.039 0.019 0.019 0.007 0.011 0.006 0.006 0.008 0.007 0.016 0.003 0.001 -

Intangibles To Total Assets

0.019 0.032 0.033 0.04 0.096 0.093 0.096 0.094 0.117 0.027 0.036 0.024 -

Capex To Operating Cash Flow

0.02 0.074 -0.09 -0.112 -0.49 2.19 -1.25 0.823 -2.61 -2.14 0.968 0.652 -

Capex To Revenue

0.008 0.009 0.01 0.008 0.039 0.043 0.071 0.151 0.149 0.931 0.028 0.044 -

Capex To Depreciation

0.121 0.092 0.146 0.08 0.489 0.56 0.88 1.28 1.18 5.09 2.96 6.17 -

Stock Based Compensation To Revenue

- - - - - - - - - - - - -

Graham Number

457 1.15 K 447 746 150 350 324 131 180 96.8 1.08 0.556 0.0

Return On Invested Capital, ROIC

0.193 -0.367 -0.05 -0.037 0.065 0.034 0.075 0.019 0.016 -0.003 0.002 0.005 -0.25

Return On Tangible Assets, ROTA

0.305 -0.298 -0.075 -0.24 0.009 -0.068 -0.033 0.004 -0.091 0.005 0.129 0.211 -0.111

Graham Net Net

-127 -813 -825 -903 -1.19 K -1.2 K -1.04 K -1.06 K -1.03 K -921 -1.08 -25.9 0.0

Working Capital

-15.7 B -76.3 B -43.7 B -38.8 B -5.66 B -22.5 B 4.27 B -4.33 B -19.7 B 3.53 B 17.2 M 3.43 M 8 K

Tangible Asset Value

24.8 B -44.3 B -21.8 B -18.7 B -4.84 B -7.39 B -1.07 B 2.5 B -12.4 B 4.72 B 24.4 M 10.4 M 8 K

Net Current Asset Value, NCAV

-20.3 B -78.6 B -71.7 B -69.3 B -75.1 B -107 B -102 B -100 B -91.6 B -70.1 B 17.2 M 3.43 M 8 K

Invested Capital

29.5 B -42.3 B 4.77 B 11.4 B 68 B 75.7 B 99.4 B 94.1 B 66.8 B 77.2 B 29.6 M 11.5 M 8 K

Average Receivables

574 M 1.05 B 1.6 B 1.63 B 5.27 B 5.86 B 2.58 B 2.81 B 5.75 B 3.75 B -1.71 B -1.71 B -

Average Payables

2.92 B 2.96 B 4.21 B 4.69 B 4.77 B 4.89 B 6.6 B 7.74 B 3.96 B 258 M 288 K 288 K -

Average Inventory

11.5 B 11.7 B 12.3 B 11.3 B 11.6 B 12 B 11.5 B 9.74 B 4.4 B 134 M 162 K 2.5 K -

Days Sales Outstanding

5.94 -1.63 12 4.17 13.3 39.1 20.8 12.2 34.7 161 - -5.65 K -

Days Payables Outstanding

19.4 16.4 20.6 23.7 33.2 25.5 35.5 75.8 70.2 12.4 - 1.03 -

Days Of Inventory On Hand

65 83.1 70 59.7 76.9 64.7 84.3 103 80.8 6.42 0.312 0.009 -

Receivables Turnover

61.5 -224 30.5 87.5 27.4 9.34 17.6 30 10.5 2.27 - -0.065 -

Payables Turnover

18.8 22.3 17.7 15.4 11 14.3 10.3 4.82 5.2 29.5 - 355 -

Inventory Turnover

5.62 4.39 5.21 6.11 4.74 5.64 4.33 3.55 4.52 56.9 1.17 K 40.9 K -

Return On Equity, ROE

1.26 0.445 0.335 1.53 0.119 -1.3 -0.33 0.035 -5.97 0.074 0.601 0.999 -0.25

Capex Per Share

2.04 3.2 5.95 5.53 21.5 28.5 38.2 66.6 60.2 158 0.11 0.096 -

All numbers in RUB currency

Quarterly Key Metrics Объединённая вагонная компания

2024-Q2 2024-Q1 2023-Q4 2023-Q3 2023-Q2 2023-Q1 2022-Q4 2022-Q3 2021-Q2 2020-Q4 2020-Q2 2019-Q4 2019-Q2 2018-Q4 2018-Q2 2017-Q4 2017-Q2 2016-Q4 2016-Q2 2015-Q4 2015-Q2 2014-Q4

Operating Cash Flow Per Share

1.77 1.77 27.1 27.1 17.3 17.3 36.4 36.4 - - - - -10.9 -10.9 3.25 3.25 -7.6 -7.6 20.1 20.1 -5.76 -18.4

Free Cash Flow Per Share

1.72 1.72 26.6 26.6 16.5 16.5 35.9 35.9 - - - - -16.3 -16.3 0.8 0.8 -17.1 -17.1 3.55 3.55 -20.8 -57.9

Cash Per Share

17.9 17.9 76.3 76.3 60 61.1 68.8 69.7 - - - - 35.3 93.7 49.2 91.5 67.4 66.4 106 28.9 30 -

Price To Sales Ratio

6.7 6.7 1.64 1.64 0.527 0.527 1.22 1.22 - - - - 2.89 2.88 3.91 4.8 5.9 5.87 6.64 6.76 7.18 16.6

Dividend Yield

- - - - - - - - - - - - - - - - - - - - - -

Payout Ratio

- - - - - - - - - - - - - - - - - - - - - -

Revenue Per Share

11.5 11.5 46.9 46.9 146 146 63.1 63.1 - - - - 139 139 165 165 135 135 109 109 101 42.4

Net Income Per Share

3.55 3.55 35.9 36 -13 -13 -33.7 -33.7 - - - - 2.72 2.72 -21.1 -21.1 -9.83 -9.83 -1.7 -1.7 -23.2 1.36

Book Value Per Share

16.4 16.4 52.6 52.6 -389 -389 -364 -364 - - - - 81.4 64.6 90.1 118 140 142 41.9 14.6 58.9 -

Tangible Book Value Per Share

15.6 15.6 48.3 48.3 -407 -407 -382 -382 - - - - -45.3 -63.7 -41.7 -9.25 16.4 21.7 -86.5 -112 30 -

Shareholders Equity Per Share

16.4 16.4 52.6 52.6 -389 -389 -364 -364 - - - - 81.4 64.6 90.1 118 140 142 41.9 14.6 58.9 -

Interest Debt Per Share

5.57 5.57 30.1 30.1 621 620 654 653 - - - - 1.04 K 1.05 K 987 999 982 921 945 930 856 -

Market Cap

223 B 223 B 39.4 B 39.4 B 8.91 B 8.91 B 8.91 B 8.91 B - - - - 46.5 B 46.5 B 74.8 B 91.6 B 91.5 B 91 B 80.5 B 81.9 B 75.5 B 71 B

Enterprise Value

187 B 187 B 15.7 B 15.7 B 73.8 B 73.7 B 76.7 B 76.6 B 65.6 B 62.8 B 60.7 B 54.8 B 155 B 156 B 181 B 201 B 198 B 191 B 181 B 179 B 159 B -

P/E Ratio

5.41 5.41 0.534 0.533 -1.48 -1.48 -0.57 -0.57 - - - - 36.8 36.8 -7.65 -9.37 -20.2 -20.1 -107 -109 -7.8 129

P/OCF Ratio

43.3 43.3 2.84 2.84 4.43 4.43 2.11 2.11 - - - - -36.6 -36.6 198 243 -105 -104 36.1 36.8 -126 -38.3

P/FCF Ratio

44.8 44.8 2.88 2.88 4.64 4.64 2.14 2.14 - - - - -24.6 -24.6 806 988 -46.4 -46.1 205 208 -34.8 -12.2

P/B Ratio

4.68 4.68 1.46 1.46 -0.197 -0.197 -0.211 -0.211 - - - - 4.93 6.2 7.16 6.69 5.69 5.55 17.3 50.6 12.3 -

EV/Sales

5.62 5.62 0.652 0.652 4.37 4.36 10.5 10.5 - - - - 9.59 9.68 9.45 10.5 12.8 12.3 14.9 14.8 15.1 -

EV/EBITDA

15.5 15.5 3.43 3.43 99.6 99.4 -70.6 -70.5 - - - - 77.8 -80.4 70.8 65.6 64.5 53.1 83.1 85.7 111 -

EV/OCF

36.3 36.3 1.13 1.13 36.7 36.7 18.2 18.2 - - - - -122 -123 479 532 -227 -218 81.1 80.3 -264 -

Earnings Yield

0.046 0.046 0.468 0.469 -0.169 -0.169 -0.438 -0.438 - - - - 0.007 0.007 -0.033 -0.027 -0.012 -0.012 -0.002 -0.002 -0.032 0.002

Free Cash Flow Yield

0.022 0.022 0.347 0.347 0.215 0.215 0.468 0.468 - - - - -0.041 -0.041 0.001 0.001 -0.022 -0.022 0.005 0.005 -0.029 -0.082

Debt To Equity

0.34 0.34 0.573 0.573 -1.6 -1.59 -1.8 -1.79 -4.46 -4.4 68.6 6.19 12.5 16.1 10.7 8.24 6.82 6.27 21.9 61.9 14.1 -

Debt To Assets

0.132 0.132 0.136 0.136 1.04 1.04 1.17 1.17 0.702 0.663 0.478 0.41 0.748 0.755 0.716 0.736 0.721 0.694 0.783 0.836 0.829 -

Net Debt To EBITDA

-2.97 -2.97 -5.18 -5.18 87.6 87.4 -62.4 -62.3 - - - - 54.4 -56.5 41.5 35.6 34.8 27.8 46.1 46.4 58.3 -

Current Ratio

1.38 1.38 0.81 0.81 0.354 0.354 0.273 0.273 0.523 0.528 0.827 0.93 0.664 0.669 0.802 1.13 1.06 0.879 0.799 0.575 1.08 -

Interest Coverage

- - - - - - - - - - - - 1.56 1.56 0.22 0.22 0.72 0.72 0.903 0.903 0.123 0.892

Income Quality

0.5 0.5 0.754 0.754 -1.38 -1.38 -1.09 -1.09 - - - - -1.62 -1.62 -0.154 -0.154 0.773 0.773 15.7 15.7 0.249 -13.3

Sales General And Administrative To Revenue

0.025 0.025 0.044 0.045 0.031 0.031 0.098 0.098 - - - - 0.011 0.011 0.006 0.006 0.006 0.006 0.008 0.008 0.007 0.016

Intangibles To Total Assets

0.018 0.018 0.019 0.019 0.03 0.03 0.032 0.032 0.038 0.04 0.036 0.096 0.093 0.093 0.098 0.096 0.093 0.094 0.11 0.117 0.029 -

Capex To Operating Cash Flow

0.033 0.033 0.017 0.017 0.045 0.045 0.012 0.012 - - - - -0.49 -0.49 0.754 0.754 -1.25 -1.25 0.823 0.823 -2.61 -2.14

Capex To Revenue

0.005 0.005 0.01 0.01 0.005 0.005 0.007 0.007 - - - - 0.039 0.039 0.015 0.015 0.071 0.071 0.151 0.151 0.149 0.931

Capex To Depreciation

0.105 0.105 0.136 0.136 0.095 0.095 0.049 0.049 - - - - 0.489 0.489 0.193 0.193 0.88 0.88 1.28 1.28 1.18 5.09

Stock Based Compensation To Revenue

- - - - - - - - - - - - - - - - - - - - - -

Graham Number

36.2 36.2 206 207 337 337 525 525 - - - - 70.6 62.9 207 237 176 177 40 23.6 175 -

Return On Invested Capital, ROIC

0.137 0.137 0.103 0.059 -0.012 -0.012 -0.07 -0.07 - - - - 0.012 0.012 0.006 0.005 0.023 0.023 0.008 0.008 0.004 -

Return On Tangible Assets, ROTA

0.086 0.086 0.166 0.166 -0.022 -0.022 -0.062 -0.062 - - - - 0.002 0.002 -0.017 -0.018 -0.008 -0.008 -0.002 -0.002 -0.024 -

Graham Net Net

-5.26 -5.26 -77.8 -77.8 -851 -849 -813 -806 - - - - -1.18 K -1.11 K -1.09 K -1.04 K -1.03 K -1.02 K -947 -972 -868 -

Working Capital

21.6 B 21.6 B -15.6 B -15.6 B -64 B -64 B -76.3 B -76.3 B -40 B -38.8 B -13.1 B -5.66 B -20.5 B -22.5 B -9.93 B 4.27 B 1.99 B -4.33 B -8.75 B -19.7 B 2.26 B -

Tangible Asset Value

45.4 B 45.4 B 24.8 B 24.8 B -47.2 B -47.2 B -44.3 B -44.3 B -18.9 B -18.7 B -3.92 B -4.84 B -5.25 B -7.39 B -4.83 B -1.07 B 1.89 B 2.5 B -9.6 B -12.4 B 3.13 B -

Net Current Asset Value, NCAV

3.09 B 3.09 B -20.2 B -20.2 B -79.2 B -79.2 B -78.6 B -78.6 B -67.7 B -69.3 B -70 B -75.1 B -108 B -107 B -105 B -102 B -99.7 B -100 B -90.6 B -91.6 B -67.5 B -

Invested Capital

64.3 B 64.3 B 29.6 B 29.6 B -31.8 B -31.9 B -42.3 B -42.4 B 8.68 B 11.4 B 48.1 B 68 B 86.2 B 75.7 B 81.7 B 99.4 B 99.4 B 94.1 B 78.5 B 66.8 B 72.5 B -

Average Receivables

74 M 720 M 1.36 B 944 M 524 M 168 M 277 M - - - - - - - - - - - - - - -

Average Payables

5.13 B 4.49 B 3.85 B 3.89 B 3.92 B 2.96 B 2 B - - - - - - - - - - - - - - -

Average Inventory

14.9 B 13.9 B 12.9 B 14.6 B 16.3 B 13.2 B 10.1 B - - - - - - - - - - - - - - -

Days Sales Outstanding

0.2 0.2 5.1 5.1 2.79 2.79 -2.3 9.12 - - - - 11.8 45.7 28.5 16.6 24.7 9.39 13.3 29.7 10.4 -

Days Payables Outstanding

21.7 21.7 16.5 16.5 23.2 23.2 20.9 20.9 - - - - 44.7 31.2 29 27.5 28.8 55.3 88.7 68.4 64.7 -

Days Of Inventory On Hand

62.8 62.8 55.3 55.3 96.5 96.5 106 106 - - - - 90.9 79 92.4 65.3 91.8 75 135 78.8 64.7 -

Receivables Turnover

450 450 17.7 17.7 32.3 32.3 -39.1 9.87 - - - - 7.6 1.97 3.16 5.41 3.64 9.59 6.78 3.03 8.67 -

Payables Turnover

4.15 4.15 5.45 5.45 3.88 3.88 4.3 4.3 - - - - 2.01 2.89 3.1 3.27 3.13 1.63 1.01 1.32 1.39 -

Inventory Turnover

1.43 1.43 1.63 1.63 0.932 0.932 0.846 0.846 - - - - 0.99 1.14 0.974 1.38 0.98 1.2 0.667 1.14 1.39 -

Return On Equity, ROE

0.216 0.216 0.683 0.684 0.033 0.033 0.093 0.093 - - - - 0.033 0.042 -0.234 -0.178 -0.07 -0.069 -0.04 -0.116 -0.393 -

Capex Per Share

0.058 0.058 0.448 0.448 0.785 0.785 0.44 0.44 - - - - 5.37 5.37 2.45 2.45 9.54 9.54 16.5 16.5 15 39.5

All numbers in RUB currency