Stocks
Zimmer Biomet Holdings Financial Statements (ZBH) |
||||||||||
| Zimmer Biomet Holdingssmart-lab.ru | % | 2021 | 2021 | 2022 | 2022 | 2023 | LTM ? | |||
|---|---|---|---|---|---|---|---|---|---|---|
| Report date | 07.02.2022 | 25.02.2022 | 31.12.2022 | 24.02.2023 | 23.02.2024 | 02.05.2024 | ||||
| Currency | USD | USD | USD | USD | USD | USD | ||||
| Financial report URL | ||||||||||
| Revenue, bln rub | ? | 7 836 | 6 827 | 6 940 | 6 940 | 7 394 | 5 767 | |||
| Operating Income, bln rub | -1 561 | 860.3 | 696.3 | 1 064 | 1 387 | 1 211 | ||||
| EBITDA, bln rub | ? | 1 277 | 1 955 | 1 495 | 1 991 | 2 339 | 1 968 | |||
| Net profit, bln rub | ? | 402.0 | 401.6 | 291.2 | 231.4 | 1 024 | 754.3 | |||
| OCF, bln rub | ? | 1 499 | 1 499 | 1 356 | 1 285 | 1 582 | 1 154 | |||
| CAPEX, bln rub | ? | 172.0 | 152.0 | 187.9 | 187.9 | 689.2 | 388.7 | |||
| FCF, bln rub | ? | 1 327 | 1 347 | 1 168 | 1 097 | 892.4 | 765.3 | |||
| Dividend payout, bln rub | 200.1 | 200.1 | 201.2 | 201.2 | 200.9 | 149.7 | ||||
| Ordinary share dividend yield, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||
| Dividend payout ratio, % | 49.8% | 49.8% | 69.1% | 86.9% | 19.6% | 19.8% | ||||
| OPEX, bln rub | 7 056 | 3 862 | 4 224 | 3 728 | 3 276 | 2 747 | ||||
| Cost of production, bln rub | 2 341 | 1 960 | 2 020 | 2 020 | 2 731 | 1 777 | ||||
| R&D, bln rub | 497.0 | 435.8 | 406.0 | 406.0 | 458.7 | 338.1 | ||||
| Interest expenses, bln rub | 208.0 | 208.4 | 164.8 | 164.8 | 195.3 | 152.1 | ||||
| Assets, bln rub | 23 456 | 23 456 | 21 066 | 21 066 | 21 497 | 21 452 | ||||
| Net Assets, bln rub | ? | 0.000 | 12 661 | 12 027 | 12 021 | 12 481 | 12 598 | |||
| Debt, bln rub | 5 463 | 7 079 | 5 697 | 5 697 | 5 995 | 5 796 | ||||
| Cash, bln rub | 478.0 | 378.1 | 375.7 | 375.7 | 415.8 | 393.0 | ||||
| Net debt, bln rub | 4 985 | 6 701 | 5 321 | 5 321 | 5 579 | 5 403 | ||||
| Ordinary share price, rub | 159.9 | 123.2 | 127.5 | 127.5 | 121.7 | 108.2 | ||||
| Number of ordinary shares, mln | 208.9 | 208.6 | 209.6 | 209.6 | 208.7 | 205.2 | ||||
| Market cap, bln rub | 33 401 | 25 708 | 26 724 | 26 724 | 25 399 | 22 207 | ||||
| EV, bln rub | ? | 38 386 | 32 409 | 32 045 | 32 045 | 30 978 | 27 610 | |||
| Book value, bln rub | -15 491 | -1 792 | -1 617 | -1 623 | -1 194 | -928 | ||||
| EPS, rub | ? | 1.92 | 1.93 | 1.39 | 1.10 | 4.91 | 3.68 | |||
| FCF/share, rub | 6.35 | 6.46 | 5.57 | 5.23 | 4.28 | 3.73 | ||||
| BV/share, rub | -74.2 | -8.59 | -7.71 | -7.74 | -5.72 | -4.52 | ||||
| EBITDA margin, % | ? | 16.3% | 28.6% | 21.5% | 28.7% | 31.6% | 34.1% | |||
| Net margin, % | ? | 5.13% | 5.88% | 4.20% | 3.33% | 13.8% | 13.1% | |||
| FCF yield, % | ? | 3.97% | 5.24% | 4.37% | 4.10% | 3.51% | 3.45% | |||
| ROE, % | ? | 3.17% | 2.42% | 1.92% | 8.20% | 5.99% | ||||
| ROA, % | ? | 1.71% | 1.71% | 1.38% | 1.10% | 4.76% | 3.52% | |||
| P/E | ? | 83.1 | 64.0 | 91.8 | 115.5 | 24.8 | 29.4 | |||
| P/FCF | 25.2 | 19.1 | 22.9 | 24.4 | 28.5 | 29.0 | ||||
| P/S | ? | 4.26 | 3.77 | 3.85 | 3.85 | 3.43 | 3.85 | |||
| P/BV | ? | -2.16 | -14.3 | -16.5 | -16.5 | -21.3 | -23.9 | |||
| EV/EBITDA | ? | 30.1 | 16.6 | 21.4 | 16.1 | 13.2 | 14.0 | |||
| Debt/EBITDA | 3.90 | 3.43 | 3.56 | 2.67 | 2.39 | 2.75 | ||||
| R&D/CAPEX, % | 289.0% | 286.7% | 216.1% | 216.1% | 66.6% | 87.0% | ||||
| CAPEX/Revenue, % | 2.19% | 2.23% | 2.71% | 2.71% | 9.32% | 6.74% | ||||
| Zimmer Biomet Holdings shareholders | ||||||||||
