eBay (EBAY) 📈: 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 $	28.82	31.44	31.59	37.4	24	35.68	43.03	23.14	22.95		22.88	29.76	-0.89
Выручка, млрд $		8.98	9.57	10.75	10.48	10.27	10.42	9.8	10.11	10.28	10.28	10.18	0.02
Чистая прибыль, млрд $		7.27	-1.02	2.53	1.79	2.54	0.252	-1.27	2.77	1.98	1.98	1.25	-4.86
EV, млрд $		38.58	26.51	35.01	38.09	43.23	51.71	29.55	29.6	36.52	36.52	38.12	-3.32
EBIT, млрд $		2.33	2.27	3.05	2.29	2.71	5.29	-1.38	3.97	2.54	2.54	2.63	-1.29
EBITDA, млрд $		4.56	3.24	3.74	2.97	3.32	5.79	-0.924	4.37	2.86	2.86	3.08	-2.94
OIBDA, млрд $						1.2	-9.52	2.7	3.55	3.2	3.2	0.2260	21.67
Баланс стоимость, млрд $		14.96	13.94	6.28	2.71	3.56	9.78	5.15	6.4	5.16	5.16	6.01	7.71
FCF, млрд $		2.2	2.48	2.01	2.56	1.93	2.21	1.81	1.97	1.96	1.96	1.98	0.31
Операционный денежный поток, млрд $		2.83	3.15	2.66	3.11	2.42	2.66	2.25	2.43	2.41	2.41	2.43	-0.08
Операционная прибыль, млрд $		2.33	2.27	2.22	2.29	2.71	5.29	2.35	1.94	2.32	2.32	2.92	-3.06
Операционные расходы, млрд $		4.65	5.08	6.14	5.76	5.09	4.85	4.77	5.34	5.09	5.09	5.03	0.00
CAPEX, млрд $		0.626	0.666	0.651	0.552	0.494	0.444	0.449	0.456	0.458	0.458	0.4602	-1.50

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Капитализация, млрд $	33.61	23.17	20.17	22.44	23.83	23.86	23.32	22.73	0	0				23.24	0.26
Выручка, млрд $				2.51	2.51	2.54	2.5	2.55	2.56	2.57	2.58	2.58	2.59	2.58	0.23
Чистая прибыль, млрд $				0.672	0.567	0.171	1.31	0.724	0.438	0.224	0.634	0.679	0.503	0.4956	2.81
EV, млрд $				28.94	29.08	29.17	28.98	29.05	33.39	33.36	38.43	36.52	36.19	35.58	1.62
EBIT, млрд $			0.568	0.565	0.558	0.6189	-0.757	0.507	0.602	0.393	0.86	0.682		0.6088	6.11
EBITDA, млрд $				0.672	0.665	0.619	-0.66	0.605	0.678	0.47	0.952	0.761	0.616	0.6954	-1.90
OIBDA, млрд $									0.871	0.795	0.913	0.625	0.729	0.7866	-3.50
Баланс стоимость, млрд $				5.15	5.39	5.27	5.9	6.4	6.27	5.53	5.42	5.16	4.95	5.47	-4.62
FCF, млрд $				0.531	0.709	0.488	0.777	-0.004	0.472	0.278	0.646	0.56	0.644	0.5200	6.41
Операционный денежный поток, млрд $				0.684	0.841	0.601	0.862	0.122	0.615	0.367	0.755	0.677	0.787	0.6402	5.06
Операционная прибыль, млрд $				0.565	0.558	0.518	0.455	0.507	0.631	0.549	0.595	0.543	0.616	0.5868	-0.48
Операционные расходы, млрд $				1.26	1.25	1.3	1.34	1.34	1.23	1.29	1.25	1.32	1.16	1.25	-1.17
CAPEX, млрд $				0.153	0.132	0.113	0.085	0.126	0.143	0.089	0.109	0.117	0.143	0.1202	0.00

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2004	2005	2006	2007	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $							1.82	5.86	2.2	0.923	1.43	1.38	2.15	1.99	2.43	2.43	1.88	11.19
Short Term Investments $							5.33	3.74	2.71	1.85	2.4	5.94	5.32	7.03	3.46	3.46	4.83	7.59
Long term investments $					5.78	3.39	3.97	6.33	3.78	1.32	0.833	7.97	1.8	1.13			2.61	-3.06
Total Receivables $							0.592	0.695	1.38	0.691	0.412	0.779	0.975	1.21	0.962	0.962	0.8676	18.48
Total Current Assets $							8.88	7.74	7.13	4.57	7.19	9.11	9.29	11.02	7.57	7.57	8.84	1.04
Чистые активы, млрд $						6.58	10.54	8.06	7.13	4.57	7.19	9.11	1.24	8.6		1.24	6.14	13.48
Активы, млрд $							23.85	25.98	22.82	17.73	19.31	26.63	20.85	21.62	19.37	19.37	21.56	0.06
Short Term Debt $							1.45	0.781	1.55	1.02	0.018	1.36	1.28	0.868	1.79	1.79	1.06	150.91
Long Term Debt $							7.51	9.23	7.69	6.74	7.75	7.73	7.72	6.97	5.75	5.75	7.18	-5.80
Задолженность, млрд $							13.31	17.92	16.54	15.02	15.75	16.85	15.7	15.22	14.21	14.21	15.55	-2.04
Чистый долг, млрд $							7.14	7.9	7.03	7.31	6.72	7.9	7.14	6.24	5.43	5.43	6.69	-4.17
Долг, млрд $							8.96	0.781	9.23	8.23	8.14	9.28	9.29	8.23	7.86	7.86	8.56	-0.70
Interest income $						0.22	0.125	0.177	0.176	0.12	0.039	0.019	0.073	0.204			0.0910	11.20
Расходы на обслуживание долга $							0.225	0.292	0.326	0.311	0.337	0.269	0.165	0.263	0.259	0.259	0.2586	-5.13
Чист. проц. доходы, млрд $							-0.1	0.177	0.176	0.12	0.039	0.019	0.073	0.204		0.204	0.0910	11.20
Goodwill $					9.09	4.45	4.5	4.77	5.16	4.93	4.68	4.18	4.26	4.27			4.46	-2.83
Амортизация, млрд $							0.682	0.676	0.696	0.675	0.609	0.502	0.451	0.403	0.324	0.324	0.4578	-11.86
Себестоимость, млрд $							2.01	2.22	2.38	2.51	2.47	2.65	2.68	2.83	2.88	2.88	2.70	3.12
Товарно материальные запасы $	0.1554	0.0297	0.1446	0.0876							1.19		0.002				0.2908	-41.70

	2015Q3	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд $																2.15	2.08	2.27	2.55	2.01	2.21	2.2	1.59	2.43	3.03	2.29	6.51
Short Term Investments $																5.32	4.79	4.86	6.17	7.01	5.98	3.2	3.3	3.46	1.76	3.54	-21.70
Long term investments $											0.933	7.97	5.96	5.07	4.39	1.8	1.66	1.5	1.35	1.13						1.49	-8.89
Total Receivables $																0.763	0.779	0.789	0.908	1.21	1.29	1.17	1.24	0.962	1.29	1.19	0.00
Total Current Assets $																9.29	8.6	8.72	10.31	11.02	10.41	7.27	7.06	7.57	6.87	7.84	-7.98
Чистые активы, млрд $													7.35	5.07	5.29	9.29	1.24	1.23	5.9	6.4	6.27	5.53				5.07	35.07
Активы, млрд $																20.85	20	19.96	21.18	21.62	21.42	20.38	19.92	19.37	18.95	20.01	-2.42
Short Term Debt $																1.15	0.125	1.15	0.75	0.868	1.67	1.67	1.36	1.79	0.994	1.50	-9.86
Long Term Debt $															6.58	7.72	7.72	7.72	6.97	6.97	6.17	6.17	6.18	5.75		6.25	-3.78
Задолженность, млрд $																15.7	14.62	14.69	15.29	15.22	15.15	14.85	14.5	14.21	14	14.54	-1.57
Чистый долг, млрд $																7.14	6.03	5.83	5.53	6.22	6	5.98	6.27	5.43	4.02	5.54	-7.70
Долг, млрд $																9.29	8.12	8.87	8.08	8.23	8.21	8.18	7.86	7.86	7.05	7.83	-3.00
Interest income $		0.051	0.142	0.015	0.002	0.182	0.095	0.238									0.042									0.1118	83.84
Расходы на обслуживание долга $																0.055	0.026	0.019	0.006	0.065	0.066	0.065	0.063	0.065	0.061	0.0640	-1.56
Чист. проц. доходы, млрд $												0.026	-0.05	-0.031	-0.029	-0.055	0.042	-0.019	-0.006	-0.008	0.061					0.0140	7.75
Goodwill $											4.14	4.18	4.14	4.11	4.06	4.26	4.29	4.24	4.24	4.27						4.26	0.05
Амортизация, млрд $															0.104	0.107	0.107	0.000122	0.097	0.098	0.076	0.077	0.092	0.079		0.0844	-4.22
Себестоимость, млрд $																0.681	0.7	0.718	0.705	0.705	0.7	0.735	0.727	0.718	0.723	0.7206	0.65
Товарно материальные запасы $	1.23						1.12	1.19	1.17	1.41	1.57			-0.007	-0.023	0.002							0.185			0.3454	-34.80

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	6.35	-0.95	2.55	2.09	3.54	0.3801	-2.28	5.19	3.94		3.94	2.15	2.16
Цена акции ао		29.69	37.74	28.07	36.11	50.25	45.35	43.62	61.95	71.92	71.92	54.62	7.43
Число акций ао, млн	1144	1064	991	855	718	663	558	533	501		501	594.60	-6.94
FCF/акцию	1.92	2.33	2.03	2.99	2.68	3.34	3.23	3.7	3.9		3.9	3.37	7.79

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS						1.24	1.05	0.3184	2.45	1.39	0.8439	0.4418	1.28	1.36	1.06		0.9971	4.67
Цена акции ао			58.25	48.75	44.55	41.42	45.82	44.39	44.61	41.39					66.3	71.92	53.72	10.13
Число акций ао, млн	658	606	587	556	548	544	541	537	532	521							535.00	-0.86
FCF/акцию						0.9761	1.31	0.9088	1.46	-0.0077	0.9094	0.5483	1.31	1.12	1.36		1.05	8.38

	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, %				84.91	-10.92	35.28	39.74	81.1	3.78	-17.07	47.92	34.19		34.19	-51.74	29.98	-15.87
ROA, %				34.91	-4.08	10.37	8.81	13.73	1.1	-5.37	13.03	9.64		9.64	11.14	6.43	-6.83
ROIC, %			8.81	42.71	-5.04	15.89	14.58	51.62	89.11	-5.17	22.57			87.1	17.23	34.54	9.13
ROS, %					26.8	28.35	23.26	67	134.58	-13.01	27.36	19.21	19.21	19.21	10.56	37.47	-32.25
ROCE, %					28.09	16.59	16.46	17.71	24.03	-8.29	23.22	19.12	49.19	49.19	-67.99	21.45	15.40
Ebit margin, %							21.86	26.6	50.83	-14.04	39.26	24.67	24.67	24.67		25.08	-13.46
Рентаб EBITDA, %					33.91	34.82	28.3	32.32	55.57	-9.43	43.25	27.82	27.82	27.82	17.83	29.01	-12.92
Чистая рентаб, %				25.9	23.7	23.54	17.04	24.75	2.42	-13.01	27.36	19.21		19.21	10.56	12.15	-4.94
Operation Margin, %					23.68	20.68	21.49	26.39	28.05	23.99	19.2	22.54	22.54	22.54	14.47	23.26	-4.28
Чистая процентная маржа, %	17.8	0.26	20.08	80.92	-10.62	23.54	16.54	55.17	130.6					113.26	8.02	43.05	-265.18
Доходность FCF, %		15.25	11.68	7	7.85	5.86	8.49	6.02	5.53	6.89	8.58					7.10	0.21

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %				10.92	10.56	3.25	24.64	12.97	7.49	3.74	10.63	11.81	9.27		-51.74	8.59	4.36
ROA, %				3.36	2.78	0.8569	6.34	3.38	2.04	1.07	3.15	3.46	2.63		11.14	2.47	5.21
ROIC, %				5.64	5.3	2.15	10.28	5.83	3.98	2.62	5.76	6.2	5.31		17.23	4.77	5.94
ROS, %					22.59	6.73	52.2	28.38	17.14	8.71	24.61	26.33	19.46	19.21	10.56	19.66	17.14
ROCE, %				3.46	3.48	11.75	-4.58	3.04	3.64	2.45	5.54	4.68		49.19	-67.99	13.10	68.33
Ebit margin, %							-30.28	19.87	23.55	15.28	33.39	26.44		24.67		24.67	0.93
Рентаб EBITDA, %					26.49	24.37	-26.4	23.72	26.53	18.27	36.96	29.51	23.83	27.82	17.83	27.28	8.77
Чистая рентаб, %				26.77	22.59	6.73	52.2	28.38	17.14	8.71	24.61	26.33	19.46		10.56	19.25	2.57
Operation Margin, %					22.23	20.39	18.2	19.87	24.69	21.35	23.1	21.05	23.83	22.54	14.47	22.37	1.09
Доходность FCF, %	5.31	4.03	7.26	8.05	8.33	9.87	10.7	8.67	6.36	5.64						8.25	-10.59

	Industry average	5 quarters average	CAGR 5

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	18.6	5.7	11.06	17.24	14.37	173.85	2.31	8.44	15.74		15.74	36.99	42.94	1.84
P/BV	4.7	3.4	4.46	11.37	10.25	4.48	4.35	3.65	6.03		6.03	-12.13	5.75	-10.07
P/S	3.9	4.4	2.6	2.94	3.56	4.2	2.29	2.31	3.02		3.02	3.80	3.08	-3.24
P/FCF		9.64	8.86	9.07	17.03	18.21	14.52	12.68	11.61	11.7	11.7	27.06	13.74	-8.47
E/P		-0.028	0.0738	0.0592	0.0794	0.0063	-0.0486	0.1206	0.1209	0.0863	0.0863	0.04	0.0571	68.79
EV/EBIT				16.63	15.66	9.68	-21.49	7.46	14.4	14.4	14.4		4.89	8.27
EV/EBITDA	9.92	8.17	9.36	12.84	13.02	8.93	-31.98	6.77	12.77		12.77	23.41	1.90	-0.39
EV/S		4.62	3.84	3.53	3.73	4.58	3.02	2.93	3.55	3.55	3.55	4.14	3.53	-4.97
EV/FCF		17.82	20.57	14.45	19.92	21.57	16.37	15.02	18.67	18.67	18.67	42.91	18.06	-2.85
Debt/EBITDA		0.24	2.47	2.78	2.45	1.6	-10.05	1.88	2.75	2.75	2.75	2.30	-0.2140	11.44
Netdebt/Ebitda		2.67	2.06	2.35	1.57	8.73	-7.72	1.43	1.9	1.9	1.9	1.91	1.25	-26.29
Debt/Ratio		0.69	0.72	0.84	0.82	0.63	0.4455	0.3806	0.406	0.406	0.406	0.40	0.4536	-8.41
Debt/Equity		2.22	2.63	5.33	4.42	1.72	1.8	1.29	1.52	2.75	2.75	-3.91	1.82	9.84
Debt/Net Income		-9.86	3.65	4.34	3.05	36.04	-7.29	2.97	3.98	3.98	3.98	3.88	7.94	-35.64
PEG										15.67	15.67		15.67	0.00
Бета					1.16	1.14	1.33	0.2445	0.7777	0.759	0.759	0.75	0.8502	-7.81
Индекс Альтмана		2.44	2.71	3.37	4.82	1.91	2.9	2.27	2.49	2.95	2.95	5.45	2.50	9.08

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E						-18.75	35.75	17.57	8.72	8.41	10.55	10.53	16.45	15.81	16.36		36.99	13.94	9.17
P/BV						4.23	4.28	4.43	3.98	3.57	4.37	4.96	5.93	6.03	6.5		-12.13	5.56	8.26
P/S						2.28	2.37	2.37	2.36	2.31	2.74	2.76	3.24	3.05	3.24		3.80	3.01	3.41
P/FCF		227.63	64.51	231.65	38.94	42.43	34.96	48.85	30.54	-5391.17						11.7	27.06	-1053.0240	-19.66
E/P		0.0455	-0.0392	-0.0198	-0.0029	0.0298	0.0229	0.0072	0.055	0.0336						0.0863	0.04	0.0410	30.39
EV/EBIT								47.13	-38.29	57.3	55.47	84.89	44.69	53.55		14.4		50.60	-23.64
EV/EBITDA						5.69	10.99	47.12	22.36	23.64	9.39	9.33	14.21	12.77	12.93		23.41	11.73	6.61
EV/S							12.17	11.48	11.59	11.39	13.06	12.97	14.92	14.16	14	3.55	4.14	11.92	-22.83
EV/FCF							43.09	59.77	37.3	-7262.56	70.75	120.01	59.5	65.22	56.19	18.67	42.91	63.92	-31.07
Debt/EBITDA							12.2	14.33	-12.24	13.6	12.11	17.4	8.26	10.33	11.44	2.75	2.30	10.04	-30.86
Netdebt/Ebitda							9.07	9.42	-8.38	10.28	8.85	12.72	6.59	7.14	6.52	1.9	1.91	6.97	-31.63
Debt/Ratio							0.3922	0.4445	0.3813	0.3806	0.3832	0.4013	0.3946	0.406	0.3718	0.406	0.40	0.3959	0.23
Debt/Equity							1.46	1.68	1.37	1.29	1.31	1.48	1.45	1.52	1.42	2.75	-3.91	1.72	13.19
Debt/Net Income							13.84	51.88	6.19	11.36	18.74	36.5	12.4	11.58	14.01	3.98	3.88	15.69	-35.80
PEG																15.67		15.67	0.00
Бета															-0.5359	0.759	0.75	0.1115	-219.01
Индекс Альтмана	2.24	2.6	2.36	2	1.89	1.67	1.88	1.8							2.49	2.95	5.45	2.16	12.05

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	1.59	0.473	0.473	0.473	0.447	0.466	0.489	0.528	0.533			0.506		0.4926	3.58
Дивиденд			0.18	0.22	0.56	0.64	0.72	0.66	1.02	1.1	0.29	1.39		0.7580	-16.63
Див доход, ао, %			0	0	1.18	1.27	1.08	1.95	2.08	1.67	1.53	1.72	0.23	1.66	7.21
Дивиденды / прибыль, %		0	0	18.7	26.48	17.58	184.92	-41.44	19.08	26.99		26.99	7.18	41.43	8.95
Dividend Coverage Ratio			-2.15	5.35	4	5.45	0.5153	-2.41	-5.24	5.47	3.9	3.9		0.4471	49.90

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд						0.119	0.134	0.133	0.132	0.129	0.139	0.135	0.131	0.128	0.134			0.1334	-0.73
Дивиденд	0.18	0.18	0.22	0.22	0.22	0.22	0.25	0.25	0.25	0.25								0.2440	2.59
Див доход, ао, %	0.2511	0.2522	0.3777	0.4513	0.4938	0.5311	0.5456	0.5631	0.5604	0.604							0.23	0.5608	2.61
Дивиденды / прибыль, %						17.71	23.63	77.78	10.11	17.82	31.74	60.27	20.66	18.85	26.64		7.18	31.63	-3.44
Dividend Coverage Ratio																3.9		3.90	0.00

Other

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	CAGR 5
НИОКР, млрд	1.11	1.22	1.29	1.24	1.09	1.33	1.33	1.54		1.37	4.43
Всего задолженность			4.45	4.07	4						-3.49
CAPEX/Выручка, %					5.55	4.26	4.58	4.51	4.45	4.45	-4.32
Персонал, чел						12 700	10 800	11 600	12 300		-0.80

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	CAGR 5
НИОКР, млрд	0.301	0.344	0.345	0.34	0.352	0.392	0.401	0.399	0.351	0.379				-0.67
CAPEX/Выручка, %									5.59	3.46	4.23	4.54	5.53	-0.22

	CAGR 5

Investing Port

eBay

Reporting eBay

Reports

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other