AMD (AMD) 📈: отчетность и дивиденды за 2025

Reports

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023
Финансовый отчет	link	link	link	link	link	link	link	link

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2
Финансовый отчет	link	link	link	link	link	link	link	link	link	link

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $	2.09	2.4	11.78	10.94	20.68	108.7	177.27	101.11	167.73		170.37	115.10	51.99
Выручка, млрд $		4.27	5.33	6.48	6.73	9.76	16.43	23.6	22.68	25.79	25.79	19.65	21.45
Чистая прибыль, млрд $		-0.497	0.043	0.337	0.341	2.49	3.16	1.32	0.854	1.64	1.64	1.89	-8.01
EV, млрд $		4	10.67	19.13	53.65	108.96	183.79	102.13	225.92	198.86	198.86	163.93	12.79
EBIT, млрд $		-0.372	0.204	0.451	0.208	0.208	0.968	1.26	0.401	1.9	1.9	0.9474	55.65
EBITDA, млрд $		-0.169	0.339	0.633	0.466	0.466	1.32	1.32	0.401	1.9	1.9	1.08	32.46
OIBDA, млрд $						0.398	4.47	1.26	-0.052	2.16	2.16	1.65	40.25
Баланс стоимость, млрд $		-7.8	-7.78	1.27	2.83	5.84	7.5	54.75	55.89	57.57	57.57	36.31	58.04
FCF, млрд $		0.013	-0.045	-0.129	0.276	0.276	0.777	3.12	1.12	2.41	2.41	1.54	54.25
Операционный денежный поток, млрд $		0.09	0.068	0.034	0.493	1.07	3.52	3.57	1.67	3.04	3.04	2.57	23.22
Операционная прибыль, млрд $		-0.382	0.204	0.451	0.208	1.32	3.64	1.26	0.401	1.9	1.9	1.70	7.56
Операционные расходы, млрд $		1.38	1.67	2	2.24	2.24	2.98	9.34	8.22	10.83	10.83	6.72	37.05
CAPEX, млрд $		0.077	0.113	0.163	0.217	0.294	0.301	0.45	0.546	0.636	0.636	0.4454	16.69

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Капитализация, млрд $	166.7	140.9	109.76	104.47	157.89	183.62	166.16	238.22	0	262.46				201.67	10.70
Выручка, млрд $				5.6	5.35	5.36	5.8	6.17	5.47	5.84	6.82	7.66	7.44	6.65	6.35
Чистая прибыль, млрд $				0.021	-0.139	0.027	0.299	0.667	0.123	0.265	0.771	0.482	0.709	0.4700	41.95
EV, млрд $			108.64	100.4	154.66	173.94	166.79	226.34	294.8	260.61	266.78	198.49		249.40	-2.59
EBIT, млрд $			-0.042	-0.117	-0.102	-0.02	0.224	0.416	0.115	0.35	0.76	0.907		0.5096	16.87
EBITDA, млрд $			0.548	0.484	0.416	0.853	1.07	1.22	0.899	1.12	1.55	1.69		1.30	6.73
OIBDA, млрд $									0.812	1.12	1.5	2.08		1.38	26.51
Баланс стоимость, млрд $				54.75	54.69	55.14	54.97	55.89	56.2	56.54	56.99	57.57	57.88	57.04	0.59
FCF, млрд $				0.443	0.328	0.254	0.297	0.242	0.379	0.439	0.496	1.09	0.727	0.6262	13.91
Операционный денежный поток, млрд $				0.567	0.486	0.379	0.421	0.381	0.521	0.593	0.628	1.3	0.939	0.7962	12.50
Операционная прибыль, млрд $				-0.117	-0.102	-0.02	0.224	0.342	0.036	0.269	0.724	0.871	0.806	0.5412	86.21
Операционные расходы, млрд $				2.55	2.5	2.46	2.52	2.79	2.69	2.76	2.7	3.01	6.63	3.56	19.77
CAPEX, млрд $				0.124	0.158	0.125	0.124	0.139	0.142	0.154	0.132	0.208	0.212	0.1696	8.35

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $			1.26	1.19	1.08	1.47	1.47	1.6	2.54	3.93	3.79	3.79	2.67	20.85
Short Term Investments $			0.002	0.002	0.078	0.037	0.695	1.07	1.02	1.84	1.35	1.35	1.19	14.20
Long term investments $	0.003	0.007	0.059	0.058	0.058	0.058	0.063	0.069	0.083	0.099			0.0744	11.29
Total Receivables $			0.311	0.4	1.24	1.86	2.07	2.71	4.13	5.39	6.93	6.93	4.25	27.34
Total Current Assets $			2.53	2.62	3.54	4.6	6.14	8.58	15.02	16.77	19.05	19.05	13.11	25.41
Чистые активы, млрд $		-0.412	0.416	0.611	3.54	4.6	6.14	8.58	1.97	15.66		1.97	7.39	27.76
Активы, млрд $			3.32	3.54	4.56	6.03	8.96	12.42	67.58	67.89	69.23	69.23	45.22	50.52
Short Term Debt $		0.23	0.23	0.07	0.136	0.043	0.043	0.312	0.312	0.751		0.751	0.2922	77.19
Long Term Debt $			1.44	1.33	1.11	0.486	0.33	0.001	2.47	1.72	1.72	1.72	1.25	39.12
Задолженность, млрд $			2.91	2.93	3.29	3.2	3.13	4.92	12.83	11.99	11.66	11.66	8.91	30.09
Чистый долг, млрд $			1.61	0.21	0.172	-0.781	-0.781	-1.06	-1.87	-0.93	-1.58	-1.58	-1.2442	15.13
Долг, млрд $			2.87	0.07	1.25	0.685	0.685	0.531	2.78	3	2.21	2.21	1.84	26.40
Interest income $		0.163	0.002	0.006	0.018	0.015	0.039	0.03	0.085	0.206			0.0750	68.87
Расходы на обслуживание долга $			0.156	0.126	0.121	0.094	0.094	0.047	0.034	0.106	0.092	0.092	0.0746	-0.43
Чист. проц. доходы, млрд $			-0.154	0.006	0.018	0.015	0.039	0.03	0.085	0.206		0.206	0.0750	68.87
Goodwill $	0.32	0.278	0.289	0.289	0.289	0.289	0.289	0.289	24.18	24.26			9.86	142.55
Амортизация, млрд $			0.135	0.144	0.17	0.258	0.258	0.354	0.055	3.55	0.003	0.003	0.8440	-58.97
Себестоимость, млрд $			3.27	3.47	4.03	3.86	5.42	8.51	13	12.22	13.06	13.06	10.44	19.23
Товарно материальные запасы $			0.691	0.694	0.845	0.982	1.4	1.96	3.77	4.35	5.73	5.73	3.44	32.56

	2020Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд $							4.84	3.83	3.84	3.56	3.93	4.02	3.96	3.9	3.79	6.05	4.34	8.52
Short Term Investments $							1.02	2.11	2.44	2.22	1.84	2.01	1.38	0.647	1.35	1.26	1.33	-8.92
Long term investments $		0.069	0.069	0.072	0.076	0.08	0.083	0.084	0.09	0.093	0.099						0.0898	3.59
Total Receivables $							4.13	4.04	4.31	5.06	5.39	5.07	5.77	7.27	6.93	5.44	6.10	1.42
Total Current Assets $							15.02	15.66	16.51	16.69	16.77	17.08	17.47	18.74	19.05	21.6	18.79	4.81
Чистые активы, млрд $				13.37	13.46	14.42	15.02	1.5	2	2.07	55.89	56.2	56.54				34.54	95.10
Активы, млрд $							67.58	67.63	67.97	67.63	67.89	67.9	67.89	69.64	69.23	71.55	69.24	1.05
Short Term Debt $			0.312	0.312	0.312	0.312	0.093		0.753	0.752	0.751	0.75				0.947	0.7906	4.69
Long Term Debt $							2.47	2.47	1.71	1.72	1.72	1.72	1.72	1.72	1.72	3.22	2.02	13.36
Задолженность, млрд $							12.83	12.94	12.83	12.66	11.99	11.7	11.35	12.65	11.66	13.67	12.21	3.16
Чистый долг, млрд $							-1.97	-0.977	-0.981	-0.699	-0.93	-1.03	-1.72	-1.66	-1.58	-1.89	-1.5760	12.91
Долг, млрд $							2.86	2.85	2.47	2.86	3	3	2.25	2.24	2.21	4.16	2.77	6.76
Interest income $	0.014				0.035	0.034	0.024	0.025	0.028	0.026							0.0274	-5.22
Расходы на обслуживание долга $							0.019	0.025	0.028	0.026	0.027	0.025	0.025	0.023	0.019	0.02	0.0224	-4.36
Чист. проц. доходы, млрд $		-0.007	-0.008	-0.013	0.035	0.034	0.024	0.025	0.028	0.026	0.179						0.0564	49.46
Goodwill $		0.289	0.289	23.08	24.19	24.19	24.18	24.18	24.18	24.19	24.26						24.20	0.07
Амортизация, млрд $						0.59	0.601	0.518	0.873	0.848	0.799	0.784	0.769	0.786	0.787		0.7850	-0.30
Себестоимость, млрд $							3.2	2.99	2.92	3.05	3.04	2.68	2.74	3.4	3.78	3.7	3.26	6.66
Товарно материальные запасы $							3.77	4.24	4.57	4.45	4.35	4.65	4.99	5.37	5.73	6.42	5.43	6.66

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-0.6	-0.03	0.3167	0.3045	2.06	2.62	0.8189	0.5255	1		1	1.40	-13.46
Цена акции ао		11.34	10.28	18.46	45.86	91.71	79.75	147.41	120.79	118.5	118.5	111.63	5.26
Число акций ао, млн	835	1039	1064	1120	1207	1229	1612	1625	1637		1637	1462.00	6.28
FCF/акцию	0.0156	-0.1061	-0.1212	0.2464	0.2279	0.6437	1.93	0.6898	1.47		1.47	0.9923	45.18

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS						0.013	-0.0863	0.0166	0.1835	0.4097	0.075	0.1619	0.4713	0.295	0.4365		0.2879	42.23
Цена акции ао			119.38	93.61	85.15	66.01	81.38	104	108.55	117.86					114.81	118.5	112.74	2.64
Число акций ао, млн	1230.67	1230.4	1410	1632	1625	1618	1611	1627	1629	1628							1622.60	0.12
FCF/акцию						0.2738	0.2036	0.1561	0.1823	0.1486	0.2312	0.2682	0.3032	0.6677	0.4476		0.3836	14.12

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %				-119.47	8.37	35.91	16.66	57.48	47.43	4.24	1.54	2.89		2.89	37.18	22.72	-45.01
ROA, %				-15.46	1.25	8.33	6.44	33.22	29.58	3.3	1.26	2.39		2.39	15.00	13.95	-40.93
ROIC, %	1.11	-11.59	-30.81	-23.31	6.62	18.23	13.62	50.98	42.92					10.57	28.12	26.47	45.33
ROS, %					2.13	6.93	7.12	13.59	22.57	5.59	3.77	6.36	6.36	6.36	22.00	8.93	-22.38
ROCE, %					33.39	17.53	5.67	3.18	11.84	2.06	0.6553	3.06	3.3	3.06	25.63	4.18	-22.55
Ebit margin, %							9.37	13.47	22.16	5.36	1.77	7.36	7.36	7.36		8.80	-19.78
Рентаб EBITDA, %					6.36	9.78	6.92	4.77	8.04	5.59	1.77	7.37	7.37	7.37	33.47	6.03	-1.73
Чистая рентаб, %				-8.9	3.8	5.2	5.07	25.5	19.24	5.59	3.77	6.36		6.36	22.00	12.09	-24.25
Operation Margin, %					2.19	6.78	6.76	14.02	22.2	5.36	1.77	7.37	7.37	7.37	25.67	8.81	-19.79
Чистая процентная маржа, %	-1.57	-7.32	-16.54	-11.63	0.81	5.2	5.07	25.5	19.24					17.98	26.15	11.16	88.43
Доходность FCF, %		-6.49	-15.4	0.5425	-0.9356	-0.6945	0.7757	0.9642	2.59	2.12	0.6683					1.42	-2.94

	2016Q4	2020Q3	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %						0.0428	-0.2533	0.049	0.5453	1.21	0.2222	0.4756	1.37	0.8514	1.24		37.18	0.8318	41.04
ROA, %						0.031	-0.2056	0.0397	0.441	0.9844	0.1812	0.3903	1.12	0.6942	1.01		15.00	0.6791	41.00
ROIC, %	2.84	10.85			0.6577												28.12	4.78	-38.59
ROS, %							-2.6	0.5038	5.16	10.81	2.25	4.54	11.31	6.29	9.53	6.36	22.00	7.61	6.97
ROCE, %						-0.1905	-0.1663	-0.0363	0.3692	0.6858	0.1893	0.573	1.23	1.47		3.3	25.63	1.35	77.12
Ebit margin, %									3.86	6.74	2.1	6	11.15	11.84		7.36		7.69	28.51
Рентаб EBITDA, %						8.64	7.77	15.92	18.48	19.7	16.43	19.18	22.67	22.12		7.37	33.47	17.55	-14.81
Чистая рентаб, %						0.38	-2.6	0.5038	5.16	10.81	2.25	4.54	11.31	6.29	9.53		22.00	6.78	33.47
Operation Margin, %							-1.91	-0.3732	3.86	5.54	0.6578	4.61	10.62	11.37	10.84	7.37	25.67	8.96	9.84
Доходность FCF, %			0.55	0.64	0.77	0.42	0.21	0.14	0.18	0.1	0.13	0.17						0.1440	3.96

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	-4.78	-378	56.26	159.62	44.07	58.46	78.79	265.63	122.14		122.14	52.52	113.82	22.61
P/BV	27.5	19.1	14.98	19.25	18.8	24.66	1.9	4.06	3.48		3.48	13.29	10.58	-28.64
P/S	2.2	2	2.93	8.09	11.24	11.25	4.41	10	7.77		7.77	9.65	8.93	-7.12
P/FCF		-125.19	-176.01	204.38	145.18	54.61	47.21	54.61	151.98	70.84	70.84	51.22	75.85	5.34
E/P		0.0033	0.0181	0.0096	0.0309	0.0254	0.009	0.0051	0.005	0.0096	0.0096	0.03	0.0108	-17.68
EV/EBIT				85.03	83.86	47.41	80.8	563.39	104.83	104.83	104.83		180.25	17.20
EV/EBITDA	-23.68	31.47	30.23	115.13	233.82	139.02	77.43	563.39	104.66		104.66	39.19	223.66	-14.85
EV/S		2.45	2.9	5.15	8.14	7.49	4.33	9.96	7.71	7.71	7.71	9.82	7.44	0.58
EV/FCF		-290.69	-145.32	125.52	102.31	38.25	32.79	201.53	82.69	82.69	82.69	75.58	87.59	16.67
Debt/EBITDA		0.21	1.97	1.47	1.47	0.4017	2.11	7.49	1.16	1.16	1.16	3.00	2.46	23.63
Netdebt/Ebitda		1.54	0.34	-1.58	-0.78	-0.54	-1.42	-2.32	-0.8289	-0.8289	-0.8289	1.76	-1.1876	8.95
Debt/Ratio		0.83	0.72	0.53	0.35	0.4	0.0411	0.0442	0.032	0.032	0.032	0.21	0.1099	-39.66
Debt/Equity		4.96	2.6	1.13	0.54	0.66	0.0508	0.0537	0.0384	0.2025	0.0384	0.64	0.2011	-21.05
Debt/Net Income		32.44	3.71	1.55	0.1498	0.099	2.11	3.52	1.35	1.35	1.35	2.49	1.69	68.63
PEG										25.3	25.3		25.30	0.00
Бета					2.2	1.95	1.98	3.54	-2.44	0.4667	0.4667	0.51	1.10	-24.87
Индекс Альтмана		1.46	4.01	10.75	23.02	20.68	-9.62	2.79	2.13	2.68	2.68	8.99	3.73	-33.55

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E					71.5	-1128	-6680.76	810.63	266.63	263.53	193.03	146.77	122.05	75.29		52.52	160.13	-22.16
P/BV					1.87	2.85	3.17	3.05	4.07	5.26	4.64	4.71	3.48	2.88		13.29	4.19	-11.35
P/S					4.2	6.79	7.96	7.54	10	12.91	11.24	11.04	7.77	6.04		9.65	9.80	-14.09
P/FCF	224.72	182.17	168.61	164.33	241.08	399.71	666.15	595.4	792.86						70.84	51.22	504.99	-29.25
E/P	0.0059	0.0047	0.0029	0.000477	0.000197	-0.0011	0.00016	0.0017	0.0035						0.0096	0.03	0.0028	-254.23
EV/EBIT							-8696.89	744.62	544.08	2563.45	744.61	351.02	218.84		104.83		796.55	-47.24
EV/EBITDA				25.67	29.77	59.81	203.91	59.04	63.65	72.99	60.54	55.82	37.75			39.19	58.15	-9.92
EV/S				24.75	18.67		32.46	28.76	36.7	53.86	44.66	39.12	25.92		7.71	9.82	34.25	-32.21
EV/FCF				163.59	235.94		684.79	561.6	935.28	777.83	593.65	537.85	181.94		82.69	75.58	434.79	-36.13
Debt/EBITDA					5.92	6.85	2.89	2.67	2.47	3.33	2.01	1.45	1.31		1.16	3.00	1.85	-19.02
Netdebt/Ebitda					-4.07	-2.35	-1.15	-0.6521	-0.7654	-1.14	-1.53	-1.07	-0.9298		-0.8289	1.76	-1.0997	-6.17
Debt/Ratio					0.0379		0.0363	0.0423	0.0442	0.0442	0.0331	0.0321	0.032	0.0582	0.032	0.21	0.0375	-0.67
Debt/Equity					0.0468		0.0447	0.0521	0.0537	0.0533	0.0397	0.0393	0.0384	0.0719	0.2025	0.64	0.0784	38.52
Debt/Net Income					121.9		91.37	9.57	4.5	24.37	8.47	2.9	4.59	5.87	1.35	2.49	4.64	-30.74
PEG															25.3		25.30	0.00
Бета														1.07	0.4667	0.51	0.7684	-33.96
Индекс Альтмана	16.49	2.86	2.39	-1.99	1.4	1.5	1.88	1.5						2.13	2.68	8.99	1.94	12.31

Dividends

IFRS

Reporting Annual Quarterly

	1991	1992	1993	1994	1995	1996	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0104	0.0104	0.0104	0.0104	1.0E-5	1.0E-5								0.006	0.085	0.104	0.104					0.0598	535.93
Дивиденд							0	0	0	0	0	0	0	0	0					0
Див доход, ао, %											0	0	0	0	0	0	0	0	0	0	0.87
Дивиденды / прибыль, %										0	0	0	0	0	1.76	3.41	3.29	0		0	40.54	2.82	23.19
Dividend Coverage Ratio						30052.1								56.17	4.01	23.94	30.38					6033.32	-74.83

	1993Q4	1994Q1	1994Q2	1994Q3	1994Q4	1995Q1	1995Q2	2016Q4	2020Q3	2020Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.0026	0.0026	0.0026	0.0026	0.0026	1.0E-5		0.11	0.078	0.115			0.311									0.1228	691.68
Дивиденд							0.005															0.0050	0.00
Див доход, ао, %							0.0142														0.87	0.0142	0.00
Дивиденды / прибыль, %											0	0	0	0	0	0	0	0	0	0	40.54

Other

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	CAGR 5
НИОКР, млрд	1.01	1.2	1.43	1.55	1.98	2.85	5.01	5.87		5.22	30.52
Всего задолженность			1.98	2.36	2.42						6.92
CAPEX/Выручка, %					3.01	1.83	1.91	2.41	2.47	2.47	-3.88
Персонал, чел						12 600	15 500	25 000	26 000		19.85

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	CAGR 5
НИОКР, млрд	1.06	1.3	1.28	1.37	1.41	1.44	1.51	1.51	1.53	1.58				1.87
CAPEX/Выручка, %									2.59	2.64	1.94	2.72	2.85	1.93

	CAGR 5

Investing Port

AMD

Reporting AMD

Reports

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other