NYSE: SWCH - Switch

Yield per half year: 0%
Dividend yield: 0.00%
Sector: Technology

Reporting Switch

Reports

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021
Финансовый отчет link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 LTM 5 year average CAGR 5
Капитализация, млрд $
0 0.1736 0.8186 0.546 1.88 3.03 5.41 4.98 2.34 45.89
Выручка, млрд $
0.266 0.318 0.3783 0.4059 0.4623 0.5115 0.592 0.3263 0.3263 0.4596 -4.27
Чистая прибыль, млрд $
0.073 0.031 -0.0152 0.0041 0.0089 0.0155 0.0054 0.0028 0.0028 0.0073 -7.34
EV, млрд $
0.473 0.4763 0.818 1.92 4.84 8.64 1.95 1.95 3.63 18.98
EBIT, млрд $
0.0812 0.0422 0.0089 0.0324 0.0409 0.0498 0.0557 0.0322 0.0322 0.0422 -0.12
EBITDA, млрд $
0.1349 0.109 0.098 0.1415 0.1627 0.1939 0.2324 0.1787 0.1787 0.1818 4.78
Баланс стоимость, млрд $
0.2847 0.278 0.1089 0.1432 0.2075 0.2665 0.3296 0.7701 0.7701 0.3434 40.00
FCF, млрд $
-0.061 -0.122 -0.2577 -0.0998 -0.1 -0.1128 -0.1977 -0.2894 -0.2894 -0.1599 23.73
Операционный денежный поток, млрд $
0.1293 0.1661 0.1451 0.1783 0.2094 0.2362 0.2608 0.2735 0.2735 0.2316 8.93
Операционная прибыль, млрд $
0.08 0.051 0.0188 0.0547 0.0769 0.0954 0.056 0.0165 0.0165 0.0599 -21.31
Операционные расходы, млрд $
0.0453 0.0984 0.1612 0.1268 0.1427 0.1367 0.1614 0.0866 0.0866 0.1308 -7.34
CAPEX, млрд $
0.191 0.288 0.4028 0.2782 0.3094 0.3491 0.4585 0.5629 0.5629 0.3916 15.14


Balance sheet

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 LTM 5 year average CAGR 5
Наличность, млрд $
0.0142 0.0227 0.2647 0.0816 0.0247 0.0907 0.0483 0.0413 0.0413 0.0573 -12.73
Long term investments $
0.0104 0.000169 0.0053 -87.25
Total Receivables $
0.0085 0.0091 0.0164 0.0177 0.0234 0.0217 0.0184 0.0195 2.33
Total Current Assets $
0.0287 0.0378 0.2882 0.1083 0.059 0.1228 0.0835 0.0969 0.0969 0.0941 -2.20
Чистые активы, млрд $
0.2847 0.2784 0.2882 0.1083 0.059 0.1228 0.0835 0.0969 2.5 0.0941 -2.20
Активы, млрд $
0.6476 0.921 1.43 1.46 1.77 2.11 2.92 3.3 3.3 2.31 17.72
Short Term Debt $
0.0094 0.0183 0.0075 0.006 0.0108 0.0035 0.0073 0.008 0.008 0.0071 5.92
Long Term Debt $
0.2832 0.4577 0.6052 0.6 0.803 1.05 1.61 1.89 1.89 1.19 25.79
Задолженность, млрд $
0.3629 0.6427 0.6926 0.7517 1.15 1.5 2.3 2.27 2.27 1.59 24.74
Чистый долг, млрд $
0.2783 0.4534 0.3294 0.505 0.7315 0.904 1.66 1.95 1.95 1.15 31.02
Долг, млрд $
0.2925 0.4761 0.5941 0.5866 0.7562 0.9947 1.71 1.99 1.99 1.21 27.67
Interest income $
0.0066 0.0206 0.0256 0.0243 0.0434 0.0241 45.74
Расходы на обслуживание долга $
0.0077 0.0108 0.0251 0.0264 0.0292 0.0298 0.0476 0.0267 0.0267 0.0319 0.23
Чист. проц. доходы, млрд $
-0.0108 0.0256 0.0243 0.0434 -0.0298 -0.0476 0.0032 -213.21
Goodwill $
0.1064 0.1064 0.00
Амортизация, млрд $
0.0554 0.0666 0.0891 0.1091 0.1218 0.1441 0.1767 0.1282 14.68
Себестоимость, млрд $
0.1411 0.1688 0.1982 0.2244 0.2427 0.2795 0.3396 0.1882 0.2569 11.37


Share

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 2.35 1 -1.88 0.0886 0.1142 0.0638 0.0222 0.0182 0.0182 0.0614 -27.13
Цена акции ао 21.7 18.19 7 14.82 16.37 34.25 34.25 34.25 34.25 34.25 30.67 15.91
Число акций ао, млн 199 31 31 8 45 78 243 243.5 153.27 153.27 152.55 27.78
FCF/акцию -1.98 -3.93 -31.91 -2.18 -1.28 -0.4633 -0.8118 -1.89 -1.89 -1.3250 -2.81


Efficiency

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 25.81 0.61 -7.85 3.21 5.09 6.56 1.82 0.5085 0.5085 41.65 3.44 -30.82
ROA, % 11.35 0.22 -1.29 0.28 0.5515 0.7993 0.2151 0.0899 0.0899 10.08 0.3872 -20.33
ROIC, % 13.6 1.2 0.98 3.91 3.99 3.53 2.71 2.66 10.88 3.02 22.56
ROS, % 2.35 7.97 8.84 9.74 9.41 0.8581 0.8581 0.8581 0.8581 0.8581 17.80 2.57 -38.06
ROCE, % 28.51 15.16 0.6492 2.34 2.46 2.48 2.03 1.06 3.13 3.13 36.86 2.23 4.94
Ebit margin, % 2.35 7.97 8.84 9.74 9.41 9.87 9.87 9.17 4.37
Рентаб EBITDA, % 51.34 34.17 25.91 34.86 35.18 37.9 39.25 54.78 54.77 54.77 23.77 44.38 9.26
Чистая рентаб, % 29.9 16 -4.02 1 1.93 3.04 0.91 0.86 0.86 17.70 1.55 -2.97
Operation Margin, % 16.04 4.98 13.47 16.64 18.65 9.46 5.06 5.06 5.06 5.06 16.82 8.66 -22.96
Чистая процентная маржа, % 27.63 0.54 -4.02 1 1.93 3.04 0.91 1.05 10.05 0.5720 -174.30
Доходность FCF, % -148.42 -17.44 -3.21 -2.83 -6.64 -35.7080 -46.28


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
2000 77.23 133.18 253.08 1289.94 22.53 22.53 45.22 355.19 -21.84
P/BV
0.1979 0.4418 1.89 6.44 11.28 7.03 7.03 12.26 5.42 73.92
P/S
0.3882 0.7711 2.57 7.69 11.79 11.55 11.55 7.43 6.87 71.83
P/FCF
-9.31 -9.3 -19.84 -19.61 -20.73 -17.2 -17.2 -17.2 -17.2 686.79 -18.3880 -2.59
E/P
-0.1041 0.0071 0.0029 0.0039 0.005 0.000562 0.000562 0.000562 0.000562 0.80 0.0021 -32.12
EV/EBIT
37.05 25.82 46.96 98.11 154.98 60.56 60.56 60.56 84.23 5.22
EV/EBITDA
4.86 5.78 11.8 24.94 37.18 10.88 10.88 38.68 18.12 13.49
EV/S
1.26 2.65 8.32 9.56 7.68 5.98 5.98 5.98 5.98 7.08 7.04 -8.96
EV/FCF
-1.85 -10.79 -38.48 -43.37 -23.01 -6.74 -6.74 -6.74 699.92 -23.6680 -29.42
Debt/EBITDA
6.06 4.15 4.65 5.13 7.35 11.12 11.14 11.14 11.14 11.14 2.13 10.38 8.67
Netdebt/Ebitda
4.17 4.14 3.6 4.69 4.84 8.09 10.91 10.91 10.91 10.91 1.10 9.13 17.65
Debt/Ratio
0.5169 0.48 0.51 0.65 0.71 0.79 0.603 0.603 0.603 0.603 0.17 0.6618 -3.21
Debt/Equity
1.71 6.36 5.25 5.52 5.64 6.98 0.796 0.796 0.796 0.796 2.60 3.00 -32.40
Debt/Net Income
15.18 -39.06 144.76 84.8 64.01 109.77 710.71 710.71 710.71 710.71 3.14 461.18 61.84
peg
-1237.91 -1237.91 -1237.9100 0.00
Бета
0.7 0.72 0.1521 0.1626 -0.1975 0 0 0.46 0.3074 -177.64
Индекс Альтмана
2.55 1.12 1.34 1.21 2.33 2.44 2.78 2.78 2.78 2.78 3.99 2.62 3.59


Dividends

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0205 0.000503 0.0028 0.0091 0.0173 0.0278 0.0316 0.0177 62.37
Дивиденд
0.0147 0.0294 0.05 0.014 0.0588 0.1176 0.1588 0.205 0.1575 0 0.1395 21.78
Див доход, ао, %
0 0.8596 0.7732 0.9833 0.715 0.6131 0.6131 0 0.94 0.7395 -4.53
Дивиденды / прибыль, %
27.93 89.58 -3.31 69.97 101.5 111.52 512.84 1129.47 1129.47 37.85 385.06 74.42


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 LTM CAGR 5
НИОКР, млрд
0 0 0 0 0 0 0
Всего задолженность
0.075 0.1139 0.1036 11.37
Персонал, чел
759 829 4.51