AbbVie

NYSE
ABBV
Stock
Yield per half year: -0.4016%
Dividend yield: 3.3%
Sector: Healthcare

Reporting AbbVie

Reports

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


Capitalization

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
107.13 96.62 100.38 149.51 136.81 189.13 239.43 286.21 262.28 265 222.77 13.90
Выручка, млрд $
25.64 28.22 32.75 33.27 45.8 56.2 58.05 54.32 56.33 56.33 54.14 4.23
Чистая прибыль, млрд $
5.95 5.31 5.69 7.88 4.62 11.54 11.84 4.86 4.28 4.28 7.43 -1.52
EV, млрд $
128.36 97.01 173.89 158.43 252.77 305.75 341.41 321.33 376.68 376.68 319.59 8.31
EBIT, млрд $
10.57 11.09 6.55 12.98 0.476 7.87 22.96 8.61 6.52 6.52 9.29 68.78
EBITDA, млрд $
10.12 10.38 8.31 13.8 6.95 16.39 31.42 17.31 14.91 14.91 17.40 16.49
OIBDA, млрд $
27.9 34.66 37.71 25.2 19.77 19.77 29.05 -6.66
Баланс стоимость, млрд $
4.38 5.46 -8.45 -8.17 13.08 15.41 17.25 10.36 3.33 3.33 11.89 -23.94
FCF, млрд $
6.56 9.43 12.79 12.77 16.79 21.99 24.25 22.06 18.81 18.81 20.78 2.30
Операционный денежный поток, млрд $
7.04 9.96 13.43 13.32 17.59 22.78 24.94 22.84 18.81 18.81 21.39 1.35
Операционная прибыль, млрд $
9.58 9.92 6.38 12.98 0.476 7.87 18.12 12.76 9.14 9.14 9.67 80.58
Операционные расходы, млрд $
10.42 11.58 18.65 12.46 17.86 19.87 21.83 21.15 30.29 30.29 22.20 11.14
CAPEX, млрд $
0.479 0.529 0.638 0.552 0.798 0.787 0.695 0.777 0.974 0.974 0.8062 4.07


Balance sheet

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
5.1 9.79 7.29 39.92 8.45 9.75 9.2 12.81 5.52 5.52 9.15 -8.16
Short Term Investments $
0.008 1.32 0.486 0.772 0.03 0.084 0.028 0.002 0.031 0.031 0.0350 0.66
Long term investments $
0.092 0.145 1.78 2.09 1.42 0.093 0.293 0.277 0.241 0.304 0.2416 26.73
Total Receivables $
4.76 5.09 5.38 5.43 8.82 9.98 11.25 11.16 10.92 10.92 10.43 4.36
Total Current Assets $
16.19 21.22 16.95 49.52 24.17 27.93 28.46 33 25.58 25.58 27.83 1.14
Чистые активы, млрд $
3.95 4.64 5.1 16.95 49.52 24.17 27.93 4.94 26.49 4.94 26.61 -11.76
Активы, млрд $
66.1 70.79 59.35 89.12 150.57 146.53 138.81 134.71 135.16 135.16 141.16 -2.14
Short Term Debt $
0.402 6.42 5.31 3.75 8.5 12.5 4.14 7.19 6.8 6.8 7.83 -4.36
Long Term Debt $
36.44 30.95 35 62.98 77.55 64.19 59.14 52.19 60.34 60.34 62.68 -4.89
Задолженность, млрд $
61.46 65.69 67.8 97.29 137.47 131.09 121.52 124.31 131.8 131.8 129.24 -0.84
Чистый долг, млрд $
31.74 28.07 33.02 26.8 77.61 66.94 54.07 46.57 61.62 61.62 61.36 -4.51
Долг, млрд $
36.84 6.42 40.31 66.73 86.06 76.68 63.27 59.39 67.14 67.14 70.51 -4.84
Interest income $
0.879 0.082 0.146 0.204 0.275 0.174 0.039 0.186 0.54 0.2428 14.45
Расходы на обслуживание долга $
0.965 1.15 1.35 1.51 2.28 2.38 2.23 2.22 2.81 2.81 2.38 4.27
Чист. проц. доходы, млрд $
-0.965 0.146 0.204 0.275 0.174 0.039 0.186 0.54 0.54 0.2428 14.45
Goodwill $
5.86 13.17 15.42 15.79 15.66 15.6 33.12 32.38 32.16 32.29 29.11 15.66
Амортизация, млрд $
0.0000 0.0001 1.77 0.812 6.47 8.52 8.47 8.7 8.39 8.39 8.11 5.33
Себестоимость, млрд $
5.83 7.04 7.72 7.44 15.39 17.45 17.41 20.42 16.9 16.9 17.51 1.89
Товарно материальные запасы $
1.44 1.61 1.61 1.81 3.31 3.13 3.58 4.1 4.18 4.18 3.66 4.78


Share

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 3.63 3.3 3.68 5.31 2.76 6.5 6.66 2.74 2.41 2.41 4.21 -2.68
Цена акции ао 62.62 96.71 92.19 88.54 107.15 152.07 154.97 177.7 192.42 192.42 156.86 12.42
Число акций ао, млн 1631 1603 1546 1484 1765 1777 1778 1773 1773 1773 1773.20 0.09
FCF/акцию 4.02 5.88 8.27 8.61 10.04 12.37 13.64 12.44 10.61 10.61 11.82 1.11


Efficiency

2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 138.05 108.56 -339.62 -94.86 188.25 81.04 72.48 35.22 62.52 62.52 4.39 87.90 -19.78
ROA, % 9.94 7.72 8.74 10.62 3.85 7.77 8.3 3.56 3.17 3.17 7.51 5.33 -3.81
ROIC, % 21.66 17.27 14.24 26.3 22.16 7.89 14.21 27.79 22.78 15.29 17.25 18.97 0.55
ROS, % 31.46 19.98 30.69 12.76 27.41 20.39 8.95 7.59 7.59 7.59 10.66 14.39 -22.65
ROCE, % 217.64 15.54 17.66 0.3905 7.06 21.01 8.89 6.77 193.94 193.94 14.47 47.53 93.99
Ebit margin, % 41.47 1.04 31.89 39.54 15.85 11.58 11.58 11.58 22.09 -18.34
Рентаб EBITDA, % 36.78 25.37 41.47 15.17 29.16 54.13 31.86 26.47 26.47 26.47 20.73 33.62 -1.92
Чистая рентаб, % 37.4 35.2 17.36 23.69 10.08 20.54 20.39 8.95 7.59 7.59 12.39 13.51 -5.52
Operation Margin, % 33.99 19.49 39.03 27.42 31.89 31.21 23.49 16.22 16.22 16.22 15.37 23.81 -12.65
Чистая процентная маржа, % 21.97 8.89 22.5 23.1 18.72 17.27 23.57 9.95 20.41 21.87 16.02 17.98 1.74
Доходность FCF, % 3.45 6.54 6.79 9.4 8.74 11.02 10.37 10.93 9.17 8.41 9.98 -5.26


Coefficients

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
16.9 23.5 24.77 16.7 37.95 20.69 24.28 56.5 73.65 73.65 31.38 42.61 14.18
P/BV
15.4 23 -16.68 -16.11 13.37 15.47 16.62 26.43 93.66 93.66 13.29 33.11 47.60
P/S
4.1 5.7 4.3 3.96 3.82 4.25 4.95 5.06 5.59 5.59 4.24 4.73 7.91
P/FCF
15.19 11.1 11.27 10.95 10.95 10.9 10.93 12.01 14.09 14.09 65.10 11.78 5.17
E/P
0.044 0.0389 0.068 0.0285 0.0573 0.0448 0.0185 0.0184 0.0161 0.0161 0.17 0.0310 -22.42
EV/EBIT
11.49 539.64 17.16 14.87 37.32 57.74 57.74 57.74 36.97 27.47
EV/EBITDA
12.68 9.35 20.93 11.48 36.39 18.66 10.86 18.57 25.26 25.26 21.97 21.95 -7.04
EV/S
5.27 5.48 4.29 5.23 4.77 5.88 5.92 6.69 6.69 6.69 4.42 5.99 7.00
EV/FCF
15.78 14.02 11.17 14.27 12.2 14.08 14.56 20.03 20.03 20.03 88.23 16.18 10.42
Debt/EBITDA
0.62 4.85 4.84 12.39 4.68 2.01 3.43 4.5 4.5 4.5 3.48 3.82 -0.78
Netdebt/Ebitda
3.04 4.74 2.57 7.86 3.11 1.72 2.69 4.13 4.13 4.13 2.80 3.16 5.84
Debt/Ratio
0.93 1.14 1.09 0.91 0.89 0.4558 0.4408 0.4968 0.4968 0.4968 0.30 0.5560 -11.01
Debt/Equity
12.89 -8.03 -11.9 10.51 8.51 3.67 5.73 20.19 39.18 39.18 0.72 15.46 35.71
Debt/Net Income
7.04 7.09 8.47 18.64 6.64 5.35 12.21 15.7 15.7 15.7 4.80 11.12 18.78
PEG
-29.73 -29.73 -29.7300 0.00
Бета
0.81 0.8 0.58 0.601 -3.67 0.0883 0.0883 -0.32 -0.3201 -35.65
Индекс Альтмана
2.31 2.25 2.17 1.21 3.14 3.85 3.08 3.22 3.38 3.38 3.90 3.33 1.48


Dividends

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
3.29 4.11 5.58 6.37 7.72 9.26 10.04 10.54 11.03 10.18 9.72 7.40
Дивиденд
2.63 3.95 4.39 4.84 5.31 5.71 5.99 6.29 1.64 6.38 4.99 -20.94
Див доход, ао, %
2.61 4.03 4.83 4.41 3.84 3.89 3.82 3.49 3.05 3.3 2.00 3.62 -4.50
Дивиденды / прибыль, %
60 60.4 98.12 80.77 167.16 80.24 84.85 216.72 257.71 257.71 52.73 161.34 9.04
Dividend Coverage Ratio
0.9514 0.8932 1.02 0.4989 1.15 1.12 0.4614 0.4777 0.4202 0.4202 0.7259 -18.24


Pay for your subscription

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

Other

2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
4.57 5.31 10.75 6.79 6.56 7.08 6.51 7.03 6.51 0.70
Всего задолженность
17.24 15.59 28.66 18.46
CAPEX/Выручка, %
1.74 1.4 1.2 1.43 1.73 1.73 -0.12
Персонал, чел
48 000 50 000 50 000 50 000 1.03