NYSE: RF - Regions

Yield per half year: +9.09%
Dividend yield: +4.44%
Sector: Financials

Reporting Regions

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 LTM 5 year average CAGR 5
Капитализация, млрд $
14.09 12.11 17.2 19.04 13.37 15.46 20.69 20.16 17.44 18.34
Выручка, млрд $
5.35 5.6 5.67 5.82 5.9 6.28 6.44 7.17 6.9 8.9
Чистая прибыль, млрд $
1.06 1.16 1.26 1.76 1.58 1.09 2.52 2.25 2.07 2.07
EV, млрд $
11.88 22.2 21.92 25.2 22.57 0.7645 -5.96 11.05 17.77 14.14
EBIT, млрд $
1.79 1.99 2.25 2.75 2.84 1.68 3.38 2.88 2.61 3.22
EBITDA, млрд $
2.05 2.25 2.79 3.21 2.88 2.1 3.75 3.23 2.84 2.61
Баланс стоимость, млрд $
-0.115 0.666 1.63 15.09 16.3 18.11 18.33 15.95 17.43 17.43
FCF, млрд $
1.57 1.89 2.09 2.2 2.56 2.27 2.96 2.81 2.15 2.02
Операционный денежный поток, млрд $
1.57 1.95 2.28 2.28 2.58 2.32 3.03 3.1 2.31 2.36
Операционная прибыль, млрд $
1.53 1.67 1.87 1.96 2.84 1.68 3.38 3.19 3.83 2.61
Операционные расходы, млрд $
4.14 4.16 4.09 4.4 4.73 5.34 3.75 -3.97 3.2 0.848
CAPEX, млрд $
0.004 0.064 0.191 0.071 0.024 0.059 0.072 0.288 0.157 0.348


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
5.31 5.44 3.91 3.54 4.11 17.96 29.41 11.23 2.64 6.8
Short Term Investments $
22.71 23.78 23.63 21.42 22.61 27.15 28.48 27.93 0.02 25.13
Long term investments $
79.09 84.25 82.85 82.69 108.55 108.19 114.5 29.38 30.04 30.28
Total Receivables $
0.319 0.319 0.337 0.375 0.362 0.346 0.319 0.511 0.614 0.614
Total Current Assets $
93.71 93.16 91.34 94.07 27.08 45.46 58.21 1.65 2.64 7.43
Чистые активы, млрд $
16.84 16.66 16.19 94.07 27.08 45.46 125.28 1.72 37.6 1.72
Активы, млрд $
126.05 125.97 124.29 125.69 126.24 147.39 162.94 155.22 152.19 152.19
Short Term Debt $
0.01 4.36 0.5 1.6 2.05 -2.7 -1.89 0.095 0.092 0.092
Long Term Debt $
3.09 7.76 8.13 5.52 5.38 3.57 2.41 2.28 2.33 2.33
Задолженность, млрд $
109.21 109.3 108.1 110.6 109.95 129.28 144.61 139.27 134.7 134.7
Чистый долг, млрд $
-2.21 10.09 4.72 10.49 5.82 -14.39 -27 -8.94 -0.305 -3.94
Долг, млрд $
3.1 15.53 0.5 14.02 9.93 3.57 2.41 2.38 2.33 2.42
Interest income $
3.6 3.81 3.99 4.39 4.64 4.26 4.08 5.1 6.7
Расходы на обслуживание долга $
0.268 0.313 0.373 0.602 0.851 0.368 0.167 0.316 1.58 0.322
Чист. проц. доходы, млрд $
3.34 3.5 3.99 4.39 4.64 4.26 4.08 5.1 6.7 6.7
Goodwill $
4.82 4.88 4.9 4.9 4.83 4.85 5.19 5.74 5.73 5.73
Амортизация, млрд $
0.523 0.574 0.537 0.462 0.043 0.421 0.371 0.353 0.236 0.236
Себестоимость, млрд $
0.537 0 0 0 0 0 0 0 2.31 2.31
Товарно материальные запасы $
0.1 0.09 0.073 0.06 0.058 0.025 0.01 0.013 2.5 2.5


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.75 0.87 1 1.6 1.58 1.14 2.62 2.38 2.21 2.21
Цена акции ао 14.36 17.28 13.38 17.16 16.12 23.01 19.38 23.52 24.47 24.47
Число акций ао, млн 1334 1261 1198 1102 999 962 963 942 938 938
FCF/акцию 0.8988 1.5 1.74 2 2.56 2.35 3.07 2.99 2.29 2.15


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, % 6.21 6.9 7.68 11.25 10.08 6.36 13.84 13.1 12.43 11.9 10.77
ROA, % 0.81 0.87 0.96 1.41 1.26 0.7996 1.62 1.41 1.35 1.36 3.66
ROIC, % 5.39 4.74 5.17 5.7 6.54 3.81 12.16 17.08 14.91 0 8.01
ROS, % 39.68 47.3 48.59 27.02 53.04 31.33 30.07 23.31 23.31 23.31 23.14
ROCE, % 10.6 11.94 13.9 2.21 2.28 1.12 2.05 6.91 2.11 2.11 -3.91
Рентаб EBITDA, % 38.42 40.11 49.15 55.15 48.76 33.51 58.29 45.07 41.22 29.3 32.94
Чистая рентаб, % 19.87 20.77 22.28 30.22 26.8 17.43 39.16 31.33 30.07 23.31 23.04
Operation Margin, % 33 33.65 34.01 15.92 50.42 44.55 55.46 29.3 29.3 29.3 32.75
Чистая процентная маржа, % 21.19 21.89 18.65 19.63 21.15 29.12 25.75 15.92 37.76 36.47 25.36
Доходность FCF, % 13.36 8.51 15.61 12.15 11.65 17.33 18.68 14.7 13.76 11.56


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
13.7 16.9 18.2 8.36 10.59 13.85 8.35 8.9 8.72 8.72 21.89
P/BV
0.8 1.1 1.2 0.9749 1.03 0.8366 1.15 1.25 1.03 1.03 2.45
P/S
2.5 3.3 3.8 2.53 2.84 2.41 3.27 2.79 2.62 2.03 4.75
P/FCF
6.96 5.24 6.03 6.69 7.28 7.27 6.53 9.1 9.1 9.1 8.09
E/P
0.0733 0.093 0.1072 0.0902 0.1253 0.1098 0.1189 0.1131 0.1131 0.1131 1.16
EV/EBITDA
2.68 9.76 9.12 7.85 7.84 0.3635 -1.59 3.42 6.25 5.42 29.61
EV/Ebit
11.37 0.8527 -1.87 3.84 6.82 5.96 5.96 5.96
EV/S
3.84 5.05 3.48 -0.3042 -1.05 1.54 2.58 1.59 1.59 1.59 5.51
EV/FCF
10.5 13.34 8.05 -0.8428 -2.3 3.93 8.26 7.01 7.01 7.01 11.41
Debt/EBITDA
3.1 4.37 3.45 1.7 0.6414 0.7368 0.8196 0.929 0.929 0.929 -12.12
Netdebt/Ebitda
1.96 4.34 2.41 -9.85 -8.06 -2.77 -0.1073 -1.51 -1.51 -1.51 -4.65
Debt/Ratio
0.87 0.88 0.87 0.88 0.89 0.0153 0.0153 0.0159 0.0159 0.0159 0.19
Debt/Equity
6.68 7.33 6.75 7.14 7.89 0.1492 0.1337 1.41 1.41 1.41 21.91
Debt/Net Income
6.83 7.97 6.28 3.59 0.9933 1.06 1.12 1.17 1.17 1.17 21.15
Бета
1.53 1.38 1.23 0.9953 0.8297 1.52 1.52 1.56
Индекс Альтмана
-0.55 -0.55 -0.51 0.21 0.0129 0.0471 0.1612 0.0042 0.0042 0.0042 4.32


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.368 0.41 0.516 0.656 0.698 0.716 0.762 0.885 0.885 0.605
Дивиденд
0.255 0.315 0.46 0.59 0.62 0.65 0.74 0.88 0.98 0.98
Див доход, ао, %
1.82 1.74 2.49 3.46 3.91 2.87 3.43 4.54 4.17 4.44 2.38
Дивиденды / прибыль, %
31.4 29.4 30.5 29.33 41.47 63.8 28.4 33.94 42.67 42.67 44.64


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
ebit_margin
33.62 20.94 49.94 40.14 37.8
Персонал, чел
18814 19626 20073 20101