NYSE: CNC - Centene

Yield per half year: -6.42%
Dividend yield: 0.00%
Sector: Healthcare

Reporting Centene

Reports

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет 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 $
6.39 10.79 9.98 20.08 24.21 34.26 48.03 47.17 37.14 34.49 38.16 8.94
Выручка, млрд $
40.61 48.38 60.12 74.64 111.12 125.98 144.55 154 163.07 163.07 139.74 7.97
Чистая прибыль, млрд $
0.562 0.828 0.9 1.32 1.81 1.35 1.2 2.7 3.31 3.31 2.07 12.83
EV, млрд $
11.52 10.07 23.82 27.32 40.17 55.59 53.46 41.71 36.98 36.98 45.58 -1.64
EBIT, млрд $
1.26 1.2 1.72 1.78 3.08 3.26 2.63 2.93 4.96 4.96 3.37 10.00
EBITDA, млрд $
1.65 1.75 2.21 2.7 4.41 4.74 4.06 2.93 6.2 6.2 4.47 7.05
Баланс стоимость, млрд $
1.92 2.75 10.92 12.55 25.77 26.8 24.06 25.84 26.41 26.41 25.78 0.49
FCF, млрд $
1.55 1.07 0.559 0.753 4.63 3.3 5.26 7.25 -0.49 -0.49 3.99 -163.82
Операционный денежный поток, млрд $
1.85 1.49 1.23 1.48 5.5 4.21 6.26 8.05 0.154 0.154 4.83 -51.09
Операционная прибыль, млрд $
1.26 1.2 1.46 1.78 3.08 3.26 3.64 2.93 3.18 3.18 3.22 0.64
Операционные расходы, млрд $
4.28 4.6 6.96 6.79 12.06 10.94 13.02 28.61 31.46 31.46 19.22 21.14
CAPEX, млрд $
0.306 0.422 0.675 0.73 0.869 0.91 1 0.799 0.644 0.644 0.8444 -5.82


Balance sheet

IFRS
Reporting Annual Quarterly
2000 2001 2002 2003 2008 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
3.93 4.6 5.34 12.12 10.8 13.12 12.07 17.19 14.06 14.06 13.45 5.42
Short Term Investments $
0.505 0.531 0.722 0.863 1.58 1.54 2.32 2.46 2.62 2.62 2.10 10.64
Long term investments $
1.28 1.93 4.55 5.31 6.86 7.72 12.85 14.04 14.68 16.29 13.12 16.11
Total Receivables $
3.1 3.41 5.15 6.25 9.7 12.24 13.27 15.53 19.71 19.71 14.09 15.23
Total Current Assets $
8.37 8.7 12 20.32 23.39 28.5 30.13 40.76 38 38 32.16 10.19
Чистые активы, млрд $
2.16 5.9 6.86 12 20.32 23.39 28.5 2.43 35.01 2.43 21.93 11.49
Активы, млрд $
20.2 21.86 30.9 40.99 68.72 78.38 76.87 84.64 82.45 82.45 78.21 3.71
Short Term Debt $
0.004 0.004 0.038 0.088 0.097 0.267 0.262 0.287 0.268 0.268 0.2362 22.54
Long Term Debt $
4.65 4.7 6.65 13.64 16.68 18.57 17.94 17.71 18.42 18.42 17.86 2.00
Задолженность, млрд $
14.29 14.99 19.88 28.3 42.76 51.35 52.63 58.69 55.94 55.94 52.27 5.52
Чистый долг, млрд $
0.725 0.627 1.34 1.6 5.98 5.72 5.95 1.68 5.37 5.37 4.94 -2.13
Долг, млрд $
4.66 4.7 6.69 13.73 16.78 18.84 18.02 18.88 19.43 19.43 18.39 2.98
Interest income $
0.043 0.217 0.255 0.343 0.412 0.728 0.665 0.665 0.5626 14.16
Расходы на обслуживание долга $
0.217 0.255 0.343 0.412 0.728 0.665 0.665 0.725 0.702 0.702 0.6970 -0.72
Чист. проц. доходы, млрд $
-0.217 0.255 0.343 0.412 0.728 0.665 0.665 0.685 0.665 0.6310 10.70
Goodwill $
0.751 0.842 4.71 4.75 7.02 6.86 18.65 19.77 18.81 17.56 16.33 20.68
Амортизация, млрд $
0.278 0.361 0.495 0.914 1.33 1.48 1.43 1.29 1.24 1.24 1.35 -1.39
Себестоимость, млрд $
35.06 42.58 51.7 65.8 95.9 111.78 127.89 122.46 128.44 128.44 117.29 6.02
Товарно материальные запасы $
0.0026 0.0025 0.0028 0.0231 -0.0925 0.0137 0.011 35.18 35.18 7.03 333.05


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 1.71 2.34 2.26 3.14 3.12 2.28 2.07 4.95 6.31 6.31 3.75 15.13
Цена акции ао 28.26 50.44 57.65 62.87 60.03 71.67 74.21 60.58 63.01 63.01 65.90 0.97
Число акций ао, млн 328 353 398 420 579 590 582.04 545.7 523.74 523.74 564.10 -1.99
FCF/акцию 4.71 3.02 1.4 1.79 8 5.58 9.03 13.29 -0.9356 -0.9356 6.99 -165.10


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, % 13.96 12.99 10.13 11.26 9.44 5.12 4.73 10.83 12.65 12.65 4.12 8.55 6.03
ROA, % 4.08 3.94 3.41 3.67 3.3 1.83 1.55 3.35 3.96 3.96 7.43 2.80 3.71
ROIC, % 12.66 9.94 9.14 7.71 7.4 6.48 4.1 3.07 6.39 4.19 17.25 5.49 -2.89
ROS, % 2.91 2.86 2.96 3.16 1.98 0.8316 1.75 2.03 2.03 2.03 10.62 1.72 0.50
ROCE, % 17.44 9.07 6.35 6.54 6.2 5.43 6.11 10.29 18.71 18.71 14.47 9.35 24.72
Ebit margin, % 2.39 2.84 2.59 1.82 1.9 3.04 3.04 3.04 2.48 3.26
Рентаб EBITDA, % 3.62 3.68 3.61 3.97 3.76 2.81 1.9 3.8 3.8 3.8 20.73 3.21 0.21
Чистая рентаб, % 3.1 2.5 1.5 1.77 1.63 1.07 0.8316 1.75 2.03 2.03 12.34 1.46 4.49
Operation Margin, % 2.48 2.43 2.75 2.84 1.42 2.52 1.9 1.95 1.95 1.95 15.43 1.95 6.55
Чистая процентная маржа, % 1.52 1.64 1.56 1.38 1.71 1.5 1.77 1.63 1.07 1.12 16.02 1.54 -8.95
Доходность FCF, % 31.53 7.95 14.31 10.7 1.08 2.95 12.71 8.23 11.17 19.53 10.92 45.94


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
20.2 20.6 24.97 19.46 18.91 37.02 39.53 14.81 9.57 9.57 39.66 23.97 -12.73
P/BV
1.7 2.6 2.04 2.03 1.32 1.85 1.96 1.54 1.19 1.19 13.46 1.57 -2.05
P/S
0.2 0.4 0.3739 0.3445 0.3077 0.3958 0.3287 0.2599 0.1939 0.1939 4.30 0.2972 -8.82
P/FCF
27.92 60.92 49.32 7.65 14.77 8.95 6.56 4.75 -70.39 -70.39 65.57 -7.0720 -236.66
E/P
0.0287 0.0174 0.0517 0.0496 0.0336 0.0255 0.0727 0.0783 0.0958 0.0958 0.17 0.0612 23.31
EV/EBIT
15.34 12.92 16.67 20.35 14.23 7.46 7.46 7.46 13.23 -14.85
EV/EBITDA
7.55 5.76 10.77 10.14 9.1 11.73 13.17 14.23 5.96 5.96 22.19 10.84 -8.12
EV/S
0.6083 0.8836 0.3636 0.382 0.3634 0.3698 0.2708 0.2268 0.2268 0.2268 4.46 0.2915 -9.00
EV/FCF
27.58 95.03 36.04 9.16 13.89 10.17 5.75 -75.47 -75.47 -75.47 85.76 -24.2260 -240.29
Debt/EBITDA
2.69 3.02 5.09 3.8 3.98 4.44 6.44 3.13 3.13 3.13 3.48 4.22 -4.69
Netdebt/Ebitda
0.42 0.72 0.66 1.53 1.74 1.47 0.5747 0.8655 0.8655 0.8655 2.72 1.10 -13.04
Debt/Ratio
0.69 0.64 0.69 0.62 0.66 0.2344 0.223 0.2357 0.2357 0.2357 0.30 0.3178 -18.61
Debt/Equity
2.18 1.81 2.24 1.66 1.92 0.7491 0.7305 0.7357 2.11 2.11 0.72 1.25 1.91
Debt/Net Income
5.68 7.43 10.39 9.28 13.99 14.99 6.99 5.88 5.88 5.88 7.89 9.55 -15.92
PEG
0.2779 0.2779 0.2779 0.00
Бета
0.51 0.56 0.55 1.16 -1.83 0.4611 0.4611 0.33 0.1802 -3.81
Индекс Альтмана
3.76 3.32 3.17 2.45 4.58 6.21 2.77 4.75 3 3 3.81 4.26 -8.11


Dividends

IFRS
Reporting Annual Quarterly
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0074 0.189 0.066 0.074 6.08 0.035 0.035 0.088 0.088 1.27 -57.13
Дивиденд
0 0 0 0 0 0 0 0 0 0
Див доход, ао, %
0 0 0 0 0 0 0 0 0 0 1.88
Дивиденды / прибыль, %
0 0 7.97 8.22 0 0 2.6 7.32 3.26 3.26 67.91 5.87 -16.37
Dividend Coverage Ratio
8.52 11.19 0.1481 51.71 38.57 13.66 30.7 26.96 190.61


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 0 0 0 0 0 0 0 0
Всего задолженность
11.97 12.93 21.59 21.73
Персонал, чел
71300 72500 74300 67700 -1.29