Stryker (SYK) 📈: отчетность и дивиденды за 2025

Reports

IFRS

Reporting Annual Quarterly

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

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2
Финансовый отчет	link	link	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 $	35.94	35.22	45.53	58.84	59.41	92.01	100.42	92.47	107.65	105.54	90.39	12.62
Выручка, млрд $	9.95	11.33	12.44	13.6	14.88	14.35	17.11	18.45	20.5	20.5	17.06	6.62
Чистая прибыль, млрд $	1.44	1.65	1.02	3.55	2.08	1.6	1.99	2.36	3.17	3.17	2.24	8.79
EV, млрд $	36.58	38.82	49.96	65.11	85.52	101.88	113.05	104.02	124.17	124.17	105.73	7.74
EBIT, млрд $	2.45	3.03	3.28	2.36	2.71	2.22	2.58	3.54	3.91	3.92	2.99	7.61
EBITDA, млрд $	1.95	2.87	3.11	3.08	3.88	3.07	3.78	4.54	4.93	4.95	4.04	4.91
Баланс стоимость, млрд $	7.79	8.84	8.99	11.73	12.81	13.08	14.88	16.62	18.59	18.59	15.20	7.73
FCF, млрд $	0.629	1.32	0.961	2.04	1.54	2.79	2.74	2.04	3.14	3.14	2.45	15.31
Операционный денежный поток, млрд $	0.899	1.81	1.56	2.61	2.19	3.28	3.26	2.62	3.71	3.71	3.01	11.12
Операционная прибыль, млрд $	2.16	2.32	2.46	2.54	2.71	2.22	2.58	2.84	3.89	3.89	2.85	7.50
Операционные расходы, млрд $	4.45	5.17	5.71	6.38	6.79	6.82	8.28	8.54	9.21	9.15	7.93	6.29
CAPEX, млрд $	0.27	0.49	0.598	0.572	0.649	0.487	0.525	0.588	0.575	0.575	0.5648	-2.39

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд $	100.87	75.26	76.64	92.54	108.19	115.84	103.79	0	136.13	129.64		118.72	3.68
Выручка, млрд $		4.49	4.48	5.2	4.78	5	4.91	5.82	5.24	5.42	5.49	5.38	2.26
Чистая прибыль, млрд $		0.656	0.816	0.563	0.592	0.738	0.692	1.14	0.788	0.825	0.834	0.8558	3.80
EV, млрд $		87.93	88.71	103.31	116.76	126.87	113.46	124.23	143.66	141.55	150.94	134.77	5.87
EBIT, млрд $		0.772	0.808	1.19	0.735	1.23	0.949	1.34	0.972	1.05	1.09	1.08	2.81
EBITDA, млрд $		1.03	1.05	1.44	0.992	1.23	1.21	1.59	1.23	1.31	1.35	1.34	2.21
Баланс стоимость, млрд $		15.67	16.46	16.62	16.9	17.36	17.91	18.59	19.17	19.76	20.15	19.12	2.38
FCF, млрд $		0.386	0.751	0.815	0.315	0.536	0.902	1.38	0.037	0.481	1.3	0.8200	7.58
Операционный денежный поток, млрд $		0.529	0.889	1	0.445	0.688	1.05	1.53	0.204	0.633	1.47	0.9774	6.96
Операционная прибыль, млрд $		0.772	0.808	1.19	0.735	0.965	0.931	1.26	0.976	1.16	1.09	1.08	3.20
Операционные расходы, млрд $		2.05	1.98	2.24	2.28	2.21	2.22	2.44	2.21	2.17	2.43	2.29	1.82
CAPEX, млрд $		0.143	0.138	0.188	0.13	0.152	0.148	0.145	0.167	0.152	0.17	0.1564	2.81

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2008	2011	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд $				3.38	3.32	2.79	3.62	4.34	2.94	2.94	1.84	2.97	2.97	3.01	-7.31
Short Term Investments $				0.7	0.068	0.251	0.083	0.088	0.081	0.075	0.084	0.082	0.082	0.0820	-1.40
Long term investments $			0.01	0.015	0.009	0.005								0.0097	-15.91
Total Receivables $				1.66	1.97	2.2	2.33	2.89	2.7	3.02	3.57	3.77	3.77	3.19	5.46
Total Current Assets $				7.94	7.86	7.99	9.73	11.36	9.71	10.02	10.28	12.52	12.52	10.78	1.96
Чистые активы, млрд $				8.51	9.55	9.98	9.73	11.36	9.71	10.02	2.97	10.16	2.97	8.84	-2.21
Активы, млрд $				16.25	20.44	22.2	27.23	30.17	34.33	34.63	36.88	39.91	39.91	35.18	5.76
Short Term Debt $				0.769	0.228	0.632	1.37	0.859	0.761	0.007	1.31	2.24	2.09	1.04	21.13
Long Term Debt $				3.25	6.69	6.59	8.49	10.23	13.23	12.47	11.86	10.9	10.9	11.74	1.28
Задолженность, млрд $				7.74	10.89	12.22	15.5	17.36	21.25	19.75	20.27	21.32	21.32	19.99	4.20
Чистый долг, млрд $				0.643	3.6	4.68	6.24	5.89	10.29	9.53	11.2	10.02	10.02	9.39	11.21
Долг, млрд $				4.02	6.91	7.22	9.86	10.23	13.23	12.47	13.05	13	13	12.40	4.91
Interest income $				0.055	0.18	0.178	0.139	0.125	0.213	0.269	0.243			0.1978	11.82
Расходы на обслуживание долга $	0.0526	0.034				0.247	0.264	0.535	0.303	0.303	0.158	0.356	0.356	0.3310	-7.82
Чист. проц. доходы, млрд $						0.178	0.139	0.125	0.213	0.269	0.243	0.093	0.243	0.1886	-5.74
Goodwill $			4.19	4.14	6.36	7.17	8.56	9.07	12.78	12.92	14.88	15.24		12.98	10.94
Амортизация, млрд $				0.397	0.0000	0.0001	0.723	1.16	0.846	1.2	0.998	1.03	1.03	1.05	-2.35
Себестоимость, млрд $				3.34	3.83	4.27	4.66	5.19	5.29	6.14	6.87	7.4	7.44	6.18	7.35
Товарно материальные запасы $				1.64	2.03	2.47	2.96	3.28	3.49	3.31	4	4.84	4.84	3.78	8.09

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд $														1.04	1.42	1.84	1.67	1.4	1.86	2.97	2.33	1.87	3.85	2.58	15.66
Short Term Investments $														0.083	0.077	0.084	0.086	0.077	0.076	0.082	0.077	0.083	0.834	0.2304	61.46
Long term investments $	0.01	0.015	0.009	0.005																				0.0097	-15.91
Total Receivables $														3.15	3.1	3.57	3.22	3.26	3.28	3.77	3.47	3.62	3.74	3.58	2.66
Total Current Assets $														8.83	9.32	10.28	10.16	10.15	11.05	12.52	11.89	11.65	14.67	12.36	5.83
Чистые активы, млрд $													8.73	8.83	9.32	10.28	3.04	3.08	3.11	39.88	19.17	19.76		17.00	45.03
Активы, млрд $														36.03	35.98	36.88	36.83	37.41	38.04	39.91	39.4	39.13	43.83	40.06	2.87
Short Term Debt $														0.007	0.008	1.19	1.2	11.15	10.38	2.24	2.22	2.24	2.16	3.85	-26.94
Long Term Debt $														13.37	12.75	11.86	11.86	11.15	10.38	10.9	10.81	10.13	13.33	11.11	5.13
Задолженность, млрд $														20.36	19.52	20.27	19.94	20.05	20.14	21.32	20.23	19.37	23.68	20.95	3.29
Чистый долг, млрд $														12.33	11.33	10.01	10.19	9.75	8.52	10.02	8.48	10.87	11.63	9.90	6.42
Долг, млрд $														13.37	12.75	11.86	11.86	22.3	10.38	13	10.81	12.74	15.48	12.48	8.32
Interest income $										0.018	0.015	0.018	0.015	0.02	0.026	0.033	0.014	0.011	0.015					0.0198	-10.42
Расходы на обслуживание долга $					0.264	0.287	0.287	0.287	0.287				0.061	0.052	0.008	0.053	0.056							0.0460	-1.70
Чист. проц. доходы, млрд $										0.018	0.015	0.018	0.015	0.02	0.026	0.033	0.014	0.011	0.015					0.0198	-10.42
Goodwill $											12.89	12.92	15.23	15.12	14.99	14.88	14.85	15.17	15.14	15.24				15.06	0.48
Амортизация, млрд $														0.0001	0.242	0.253	0.257	0.000122	0.262	0.25	0.26	0.258	0.268	0.2596	0.45
Себестоимость, млрд $														1.67	1.7	1.97	1.76	1.82	1.75	2.11	2.06	2.1	1.98	2.00	2.50
Товарно материальные запасы $														3.75	3.88	4	4.33	4.59	4.88	4.84	5.03	5.04	5.29	5.02	1.63

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	3.78	4.35	2.68	9.34	5.48	4.2	5.22	6.17	8.25			8.25	5.86	8.53
Цена акции ао			119.81	154.84	156.75	209.94	245.04	263.35	299.46	360.05	363.84	363.84	306.35	8.23
Число акций ао, млн	381	379	380	380	379	380	382	382.2	383.7			383.7	381.38	0.25
FCF/акцию	1.65	3.49	2.53	5.36	4.06	7.34	7.16	5.33	8.17			8.17	6.41	15.01

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
EPS				1.72	2.14	1.47	1.54	1.92	1.8	2.98	2.05	2.14	2.16	2.23	3.71
Цена акции ао	267.36	262.45	258.78	234.88	210.35	226.93	265.32	288.84	286.76	280.67				269.70	4.34
Число акций ао, млн	382.7	382.7	382.7	382.2	381.8	382.3	383.2	383.9	384	383.9				383.46	0.08
FCF/акцию				1.01	1.97	2.13	0.822	1.4	2.35	3.6	0.0961	1.25	3.38	2.14	7.54

	5 quarters average	CAGR 5

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, %			16.82	18.24	10.45	32.75	16.98	12.35	14.26	14.97	17.98			17.02	4.46	15.31	1.15
ROA, %			8.47	8.98	4.79	14.38	7.26	4.96	5.78	6.59	8.24			7.93	7.86	6.57	2.56
ROIC, %			11.47	11.36	6.06	18.33	9.16	6.27	7.33	11.79	13.63			7.23	17.25	9.64	8.27
ROS, %					16.58	17.32	17.21	13.62	13.33	12.78	15.44	15.44	15.44	15.44	11.42	14.49	2.98
ROCE, %				31.71	32.8	10.51	10.53	7.59	8.59	11.57	12.21		21.1	21.1	30.10	12.21	22.69
Ebit margin, %							26.03	15.73	16.31	19.18	19.06		19.14	19.14		17.88	4.00
Рентаб EBITDA, %				19.78	24.95	22.64	26.03	21.39	22.09	24.59	24.07		24.16	24.16	24.09	23.26	2.47
Чистая рентаб, %			21.7	20.5	19.8	26.12	13.99	11.14	11.66	12.78	15.44			15.44	13.14	13.00	1.99
Operation Margin, %					19.79	18.82	19.52	15.61	15.1	15.4	18.97	18.97	18.97	18.97	17.63	17.48	4.67
Чистая процентная маржа, %	11.15	5.32	14.47	14.54	8.2	26.12	13.99	11.14	11.66					11.56	16.02	14.22	7.29
Доходность FCF, %		5.38	1.75	3.75	2.11	3.21	2.04	3.65	2.79	2.29	2.91					2.74	7.36

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %		4.46	5.36	3.58	3.66	4.25	4.07	6.55	4.38	4.45	4.36	4.46	4.76	1.39
ROA, %		1.82	2.27	1.55	1.61	1.97	1.83	2.93	1.99	2.1	2.01	7.86	2.17	1.89
ROIC, %		3.16	3.69	2.78	2.92	2.58	3.45	4.52	3.64	3.48	3.2	17.25	3.66	-1.49
ROS, %		14.6	18.22	10.82	12.39	14.77	14.1	19.66	15.03	15.22	15.18	11.42	15.84	1.49
ROCE, %		2.51	2.59	3.79	2.36	7.08	3.09	4.3	3.09	3.3	3.27	30.10	3.41	1.14
Ebit margin, %							19.33	22.99	18.54	19.38	19.75		20.00	0.43
Рентаб EBITDA, %		22.99	23.44	27.7	20.76	24.62	24.67	27.29	23.5	24.14	24.63	24.09	24.85	-0.03
Чистая рентаб, %		14.6	18.22	10.82	12.39	14.77	14.1	19.66	15.03	15.22	15.18	13.14	15.84	1.49
Operation Margin, %		17.18	18.04	22.84	15.38	19.32	18.97	21.62	18.62	21.36	19.75	17.63	20.06	0.81
Доходность FCF, %	2.43	2.75	2.63	2.2	2.1	2.09	1.61	1.54	2.1	2.16			1.90	0.66

	Industry average	5 quarters average	CAGR 5

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	30.3	27.3	33.1	16.57	38.23	57.28	51.92	39.36	36.07			36.07	191.78	44.57	-1.16
P/BV	4.1	4.8	5.6	5.02	6.22	7	6.96	5.59	6.14			6.14	8.79	6.38	-0.26
P/S	3.6	4.2	4.8	4.33	5.35	6.38	6.05	5.03	5.57			5.57	4.55	5.68	0.81
P/FCF			59.13	28.56	51.09	33.36	37.38	43.66	51.74	33.65	33.65	33.65	15.14	40.02	-2.08
E/P			0.0191	0.056	0.0276	0.0209	0.0203	0.0265	0.0294	0.03	0.03	0.03	0.18	0.0272	8.12
EV/EBITDA	18.81	17.33	16.09	21.15	22.07	33.2	29.91	22.93	25.17			25.08	22.99	26.66	2.66
EV/EBIT					22.07	45.85	40.06	29.4	31.79	31.64	31.64	31.64		32.91	-4.61
EV/S			4.66	5.12	5.52	6.09	6.3	5.64	6.06	6.06	6.06	6.06	4.73	6.02	-0.77
EV/FCF			60.33	34.2	53.31	31.33	39.34	51.09	39.6	39.6	39.6	39.6	20.28	41.85	0.13
Debt/EBITDA			2.33	3.2	2.64	4.31	3.3	2.88	2.63	2.62	2.62	2.62	2.98	2.81	-4.51
Netdebt/Ebitda			1.73	2.03	2.02	3.99	2.92	2.47	2.03	2.02	2.02	2.02	2.40	2.29	-7.10
Debt/Ratio			0.55	0.57	0.58	0.62	0.57	0.3538	0.3256	0.3256	0.3256	0.3256	0.28	0.3801	-10.59
Debt/Equity			1.23	1.32	1.36	1.62	1.33	0.7853	0.6989	4.38	4.38	4.38	3.51	2.31	26.92
Debt/Net Income			7.08	2.77	5.32	8.75	6.26	5.53	4.11	4.11	4.11	4.11	75.88	4.82	-8.07
Бета						0.96	1.02	0.94	1.04	0.9078	1.44	1.44	0.91	1.07	7.14
Индекс Альтмана			4.47	3.81	4.32	3.91	5.46	4.84	4.48	4.3	4.3	4.3	3.90	4.68	-4.66

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	Industry average	5 quarters average	CAGR 5
P/E				36.4	31.53	39.55	40.47	43.11	40.53	36.08	40.13	37.82	38.73		191.78	38.66	-0.90
P/BV				4.82	4.7	5.61	6.31	6.75	5.86	6.14	7.05	6.61	6.91		8.79	6.51	3.35
P/S				4.29	4.32	5.06	5.61	6	5.27	5.57	6.43	6.1	6.33		4.55	5.94	3.73
P/FCF	127.42	126.5	1179	232.57	106.94	106.45	322.76	206.88	122.08	77.91					15.14	167.22	-6.05
E/P	0.0043	0.0066	0.0033	0.0073	0.0102	0.0065	0.0058	0.0067	0.0063	0.0106					0.18	0.0072	10.28
EV/EBITDA				25.3	23.38	24.36	25.85	103.15	23.28	24.75	27.31	26.51	27.54		22.99	25.88	3.42
EV/EBIT									119.55	92.92	147.8	134.68	139.11			126.81	3.08
EV/S				22.73	20.46	18.83	23.66	25.39	23.11	21.36	27.4	26.11	27.47		4.73	25.09	3.52
EV/FCF				264.53	122.04	120.19	358.92	236.7	125.78	89.83	3882.67	294.28	115.75		20.28	901.66	-1.65
Debt/EBITDA				12.95	12.14	8.23	11.95	18.13	8.57	8.19	8.77	9.74	11.44		2.98	9.34	5.95
Netdebt/Ebitda				11.94	10.79	7.78	10.27	7.93	7.04	6.32	6.88	8.3	8.6		2.40	7.43	4.08
Debt/Ratio				0.3714	0.3546	0.3538	0.3546	0.5961	0.2729	0.3256	0.2743	0.3257	0.3532		0.28	0.3103	5.29
Debt/Equity				0.8537	0.775	0.7853	0.7731	1.28	0.5798	0.6989	0.5637	0.6449	0.7685		3.51	0.6512	5.80
Debt/Net Income				20.4	15.64	23.18	22.06	30.21	15	11.37	13.71	15.45	18.57		75.88	14.82	4.36
Бета														1.44	0.91	1.44	0.00
Индекс Альтмана	3.98	3.92	3.62	3.37	3.08	3.27	3.73	4.02	3.95					4.3	3.90	3.85	5.63

	Industry average	5 quarters average	CAGR 5

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	0.521	0.636	0.703	0.778	0.863	0.95	1.05	1.14	1.14		1.07		1.03	5.73
Дивиденд		1.57	1.75	1.93	2.14	2.36	2.59	2.84	3.05	4.08	4.08		2.98	11.57
Див доход, ао, %		1.36	1.09	1.07	1.02	0.9957	1.05	1.02	0.8956	0.8905	0.8961	1.92	0.9704	-2.21
Дивиденды / прибыль, %	45	34.6	36.3	19.79	37.35	53.97	47.64	44.57	35.99		35.99	131.13	43.90	-0.74

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд				0.263	0.263	0.263	0.284	0.285	0.285	0.285	0.304	0.305	0.305		0.2968	1.37
Дивиденд	0.63	0.695	0.695	0.695	0.695	0.75	0.75	0.75	0.75	0.8					0.7600	1.30
Див доход, ао, %	0.2356	0.2648	0.2686	0.2959	0.3304	0.3305	0.2827	0.2597	0.2615	0.285				1.92	0.2839	-2.92
Дивиденды / прибыль, %				40.09	32.23	46.71	47.97	38.62	41.18	24.93	38.58	36.97	36.57	131.13	35.65	-2.35

	Industry average	5 quarters average	CAGR 5

Other

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	CAGR 5
НИОКР, млрд	0.715	0.787	0.862	0.971	0.984	1.24	1.45	1.39		1.02	7.44
Всего задолженность			4.81	4.4	5.04						1.57
Персонал, чел						43000	46000	51000	52000		4.87

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	CAGR 5
НИОКР, млрд	0.413	0.351	0.364	0.326	0.339	0.346	0.353	0.35	0.368	0.363	0.96

	CAGR 5

Investing Port

NYSE: SYK - Stryker

Reporting Stryker

Reports

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other