NASDAQ: MRNA - Moderna

Yield per half year: -46.5%
Sector: Healthcare

Reporting Moderna

Reports

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023
Финансовый отчет link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
0 5.02 7.22 5.04 41.44 96.85 70.77 48.7 38.68
Выручка, млрд $
0.0005 0.108 0.206 0.1351 0.048 0.2745 17.74 19.26 6.75 6.75
Чистая прибыль, млрд $
-0.0011 -0.216 -0.256 -0.3847 -0.514 -0.7471 12.2 8.36 -4.71 -4.71
EV, млрд $
-0.74 3.53 4.03 6.15 41.17 98.13 71.52 34.27 35.52
EBIT, млрд $
-0.0011 -0.2238 -0.2694 -0.3844 -0.5081 -0.7346 13.3 9.42 -4.24 -3.83
EBITDA, млрд $
-0.0011 -0.2001 -0.2355 -0.3595 -0.5457 -0.7631 13.3 9.77 -3.62 -3.21
Баланс стоимость, млрд $
-0.0011 -0.3657 -0.6219 1.53 1.17 2.56 14.15 19.12 13.85 13.85
FCF, млрд $
0.034 -0.39 -0.4366 -0.4905 1.96 13.34 4.58 -3.83 -3.83
Операционный денежный поток, млрд $
-0.000738 -0.3315 -0.3309 -0.3309 -0.459 2.03 13.62 4.98 -3.12 -3.12
Операционная прибыль, млрд $
-0.0011 -0.224 -0.269 -0.4133 -0.5457 -0.7631 13.3 9.42 -4.24 -4.24
Операционные расходы, млрд $
0.0011 0.3322 0.4752 0.5483 0.5938 1.03 1.82 4.43 6.3 6.3
CAPEX, млрд $
0.033 0.058 0.1058 0.0316 0.0674 0.284 0.4 0.707 0.707


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.000262 0.0501 0.756 0.6584 0.2359 2.62 6.85 3.21 2.91 2.91
Short Term Investments $
1.01 0.6212 0.8631 0.8671 1.98 3.88 6.7 5.7 5.7
Long term investments $
0.2366 0.1459 0.173 0.16 0.6388 6.84 8.32 4.74
Total Receivables $
0.0005 0.018 0.0167 0.0306 0.0163 1.41 3.3 1.39 0.892 1.08
Total Current Assets $
0.000262 1.09 0.7832 1.56 1.26 6.3 17.57 13.43 10.33 10.33
Чистые активы, млрд $
0.0001 0.8419 0.6253 1.56 1.26 6.3 17.57 2.14 12.12 13.43
Активы, млрд $
0.000262 1.42 1.08 1.96 1.59 7.34 24.67 25.86 18.43 18.43
Short Term Debt $
0.0251 0.0727 0.0791 0.0677 0.4696 0.211 0.196 0.454 0.025
Long Term Debt $
0.0125 0.0157 0.0335 0.0387
Задолженность, млрд $
0.000172 0.5753 0.4592 0.4319 0.4146 4.78 10.52 6.74 4.57 4.57
Чистый долг, млрд $
-0.000262 -0.0369 -0.1173 -0.6249 -0.1035 -2.42 -5.93 -3.21 -2.91 -1.66
Долг, млрд $
0.0132 0.0176 0.0335 0.1324 0.2073 0.916 1.2 0.454 1.24
Interest income $
0.0113 0.0152 0.027 0.0385 0.0247 0.018 0.2 0.405
Расходы на обслуживание долга $
0.000132 0.0066 0.0066 0.0099 0.018 0.029 0.038 0.038
Чист. проц. доходы, млрд $
0.0113 0.0152 0.027 0.0385 0.0247 0.018 0.2 0.405 0.405
Goodwill $
0.0036 0.0035 0.052
Амортизация, млрд $
0.0151 0.0205 0.0249 0.031 0.0313 0.232 0.348 0.621 0.621
Себестоимость, млрд $
0 0 0 0 0.0079 2.62 5.42 4.69 4.69
Товарно материальные запасы $
0.173 0.9042 0.0465 1.44 0.949 0.202 0.202


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
EPS -0.02 -0.78 -0.91 -1.17 -1.55 -1.96 28.31 20.1 -12.34 -12.34
Цена акции ао 22 15.27 19.56 104.47 147.57 99.45 43.47 43.47
Число акций ао, млн 61 61 269 328 330 381 431 416 382 382
FCF/акцию 0.5507 -1.44 -1.33 -1.48 5.14 30.94 11.01 -10.01 -10.01


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
ROE, % -1229.21 -25.68 -34.89 -35.7 -38 -39.99 146.08 50.27 -28.59 -34.03 29.22
ROA, % -423.36 -16.25 -21.57 -25.26 -28.95 -16.74 76.25 33.1 -21.29 -25.58 9.39
ROIC, % -24.51 -35.65 -82.02 -38.03 -37.19 135.27 42.47 131.22 17.65
ROS, % -212.94 -144.61 -284.6 -843.9 -91.44 72.02 43.41 -69.8 -69.8 -69.8 23.20
ROCE, % -1228.12 -26.58 -43.08 -22.1 -35.13 -24.92 85.55 45 -27.51 -27.66 35.06
Рентаб EBITDA, % -205.5 -114.4 -266.2 -1136.06 -278.02 74.97 50.71 -53.57 -47.54 31.15
Чистая рентаб, % -1295.4 -206.4 -130.9 -284.84 -1070.07 -272.16 68.8 43.41 -69.8 -69.8 23.20
Operation Margin, % -220.39 -152.2 -305.97 -906.38 -94.99 71.98 48.9 -62.76 -62.76 -62.76 27.00
Чистая процентная маржа, % -212.47 -131.1 -297.52 -853.73 -92.99 66.06 64.77 24.17
Доходность FCF, % -8.08 -8.1 7.9 12.49 7.22 -7.85


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
P/E
-17.23 -16.51 -60.69 8.53 8.94 10.9 8.96 30.88
P/BV
3.04 5.32 17.02 7.36 3.91 2.68 2.68 7.77
P/S
34.45 130.16 158.78 5.87 3.88 5.5 5.5 7.31
P/FCF
-15.18 -17.31 23.14 8.21 13.85 8.45 -10.11 -10.11 38.30
E/P
-0.0712 -0.0848 -0.0301 0.1143 0.1318 -0.0968 -0.1219 -0.1219 0.04
EV/EBITDA
0.5061 -11.2 -11.27 -53.94 7.38 7.32 -9.47 -11.06 24.22
EV/Ebit
-11.26 -53.72 7.31 7.59 -8.09 -9.27 -9.27
EV/S
127.93 150.11 5.53 3.71 5.07 5.26 5.26 7.59
EV/FCF
-12.53 21.03 7.36 15.61 -8.96 -9.29 -9.29 44.10
Debt/EBITDA
-0.18 -0.0666 -0.0931 -0.2774 -0.277 0.0689 0.1229 -0.1255 -0.3871 -0.3871 2.24
Netdebt/Ebitda
0.1801 0.479 1.83 0.49 3.54 -0.49 -0.3281 0.8035 0.5182 0.5182 1.14
Debt/Ratio
0.0265 0.0815 0.22 0.26 0.65 0.43 0.0464 0.0246 0.0675 0.0675 0.23
Debt/Equity
0.0446 0.1414 0.28 0.35 1.86 0.74 0.0628 0.0328 0.0926 0.0926 2.62
Debt/Net Income
-0.1737 -0.3454 -0.2069 -0.2775 0.0751 0.1435 -0.0963 -0.2637 -0.2637 3.25
Бета
1.5 1.48 1.64 -0.2039 -9.11 -9.11 0.06
Индекс Альтмана
8.73 10.69 5.36 7.32 4.64 -1.07 -2.41 -2.41 -65.41


Dividends

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0015 0.0015 0.007 0.124 0.184 0.27 0.27
Дивиденд
0
Див доход, ао, %
0 0 0 0 0 0 0 1.86
Дивиденды / прибыль, %
-0.2928 -0.5795 -1.37 0 1.02 2.2 -5.73 0 41.83


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
0.4105 0.4541 0.4541 0.4963 1.37 1.99 3.3 4.85 3.95
Всего задолженность
0.2228 0.1431 4.39
Персонал, чел
1800 2700 3900 5600