ABB Ltd (ABBNY) 📈: отчетность и дивиденды за 2025

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $	42.11	41.23	49.6	46.71	40.33	45.98	63.93	55.11	67.86		71.39	54.64	10.97
Выручка, млрд $		33.83	34.31	27.66	27.98	26.13	28.95	29.45	32.24	32.85	32.85	29.92	4.68
Чистая прибыль, млрд $		1.9	2.21	2.17	1.44	5.15	4.55	2.48	3.75	3.94	3.94	3.97	-5.22
EV, млрд $		44.3	52.49	44.42	55.65	60.21	75.63	62.27	87.59	103.72	103.72	77.88	11.49
EBIT, млрд $		4.27	4.61	3.3	2.08	1.55	5.94	3.4	5.05	5.33	5.33	4.25	28.02
EBITDA, млрд $		4.27	4.61	3.3	3.04	2.47	6.83	4.21	5.83	6.13	6.13	5.09	19.94
OIBDA, млрд $						3.72	8	5.2	6.96	7.27	7.27	6.23	14.34
Баланс стоимость, млрд $		13.46	14.82	13.95	13.53	15.69	15.58	12.78	13.41	14.49	14.49	14.39	-1.58
FCF, млрд $		3.1	2.85	2.15	1.56	0.999	2.51	0.525	3.52	3.83	3.83	2.28	30.84
Операционный денежный поток, млрд $		3.93	3.8	2.92	2.33	1.69	3.33	1.29	4.29	4.68	4.68	3.06	22.59
Операционная прибыль, млрд $		3.06	3.43	2.23	1.94	1.59	5.72	3.34	4.87	5.07	5.07	4.12	26.10
Операционные расходы, млрд $		6.69	6.83	6.32	6.97	5.97	3.75	6.37	6.34	7.2	7.2	5.93	3.82
CAPEX, млрд $		0.831	0.949	0.772	0.762	0.694	0.82	0.762	0.77	0.845	0.845	0.7782	4.02

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд $	69.75	66.44	64.81	54.21	50.48	54.76	62.79	68.73	70.93	70.46					65.53	5.17
Выручка, млрд $					7.23	7.42	7.86	8.16	7.97	8.25	7.87	8.24	8.15	8.59	8.22	0.81
Чистая прибыль, млрд $					0.406	1.13	1.04	0.906	0.882	0.921	0.905	1.1	0.947	0.987	0.9720	1.39
EV, млрд $					52.22	61.39	69.01	79.9	71.73	87.11	91.43	107.68	110.74	103.72	100.14	3.55
EBIT, млрд $					0.759	1.22	1.25	1.54	1.3	1.16	1.24	1.39	1.37	1.25	1.28	1.51
EBITDA, млрд $					1.23	1.17	1.44	1.54	1.5	1.36	1.44	1.59	1.56	1.45	1.48	1.29
OIBDA, млрд $										1.55	1.75	1.87	1.92	1.63	1.74	1.01
Баланс стоимость, млрд $					11.82	12.78	12.23	12.8	13.21	13.41	12.74	13.47	14.08	14.49	13.64	1.56
FCF, млрд $					0.5917	0.4094	0.131	0.58	1.18	1.63	0.545	0.882	1.15	1.25	1.09	-5.17
Операционный денежный поток, млрд $					0.791	0.687	0.282	0.76	1.35	1.9	0.726	1.07	1.35	1.54	1.32	-4.11
Операционная прибыль, млрд $					0.7497	0.6599	1.2	1.3	1.26	1.12	1.22	1.38	1.31	1.17	1.24	0.88
Операционные расходы, млрд $					1.77	1.47	1.52	1.59	1.5	2.25	1.72	1.8	1.81	1.88	1.89	-3.53
CAPEX, млрд $					0.1914	0.1918	0.151	0.18	0.175	0.264	0.181	0.185	0.196	0.283	0.2218	1.40

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $				3.72	4.53	3.45	3.54	3.28	4.16	4.16	3.89	4.31	4.31	3.96	5.61
Short Term Investments $				1.95	1.1	0.712	0.566	2.11	1.17	0.725	1.93	1.33	1.33	1.45	-8.82
Long term investments $		0.327	0.322	0.227	0.237	0.087	0.033	1.78	1.67	0.13	0.187			0.7600	41.47
Total Receivables $				9.71	10.42	7.47	7.46	7.81	7.54	7.81	8.54	7.11	7.11	7.76	-1.86
Total Current Assets $				22	21.94	21.87	26.46	19.23	18.7	19.57	21.28	20.85	20.85	19.93	1.63
Чистые активы, млрд $	6.25	5.65	5.28	4.74	3.8	4.13	4.97	5.14	4.94	4.75				4.79	2.84
Активы, млрд $				39.54	43.26	44.44	46.11	41.09	40.26	39.15	40.94	40.36	40.36	40.36	-0.36
Short Term Debt $				0.987	0.738	2.03	2.59	1.56	1.61	2.76	2.86	0.528	0.528	1.86	-19.48
Long Term Debt $				5.8	6.68	6.59	6.77	4.83	4.18	5.14	5.22	6.65	6.65	5.20	6.60
Задолженность, млрд $				25.58	27.91	29.91	32.13	25.09	24.3	25.88	26.79	25.3	25.3	25.47	0.17
Чистый долг, млрд $				3.07	2.92	5.17	6.54	3.84	2.32	4.39	4.85	3.5	3.5	3.78	-1.84
Долг, млрд $				6.79	7.42	8.62	10.08	7.12	6.48	8.55	8.74	7.81	7.81	7.74	1.87
Interest income $			0.209	0.13	0.161	0.19	0.148	0.051	0.097	0.072	0.137			0.1010	-1.53
Расходы на обслуживание долга $				0.261	0.277	0.262	0.215	0.24	0.148	0.13	0.275	0.099	0.099	0.1784	-16.23
Чист. проц. доходы, млрд $				-0.188	-0.203	-0.19	0.148	0.051	0.097	0.072	0.137		0.137	0.1010	-1.53
Goodwill $		10.05	9.67	9.5	11.2	10.76	10.83	10.85	10.48	10.51	10.56			10.65	-0.50
Амортизация, млрд $				0.0000	0.0001	0.000161	0.961	0.915	0.893	0.814	0.78	0.802	0.802	0.8408	-2.60
Себестоимость, млрд $				24.08	24.05	19.12	19.07	18.26	19.48	19.74	21.02	20.58	20.58	19.82	2.42
Товарно материальные запасы $				4.35	5.06	4.28	4.18	4.47	4.88	6.03	6.15	5.86	5.86	5.48	5.56

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд $							1.73	1.59	3.44	2.92	3.87	3.89	4.1	2.96	3.26	4.31	3.70	2.07
Short Term Investments $							0.793	0.725	1.38	1.19	1.09	1.93	2.1	1.29	1.33	1.33	1.60	-7.18
Long term investments $			1.68	1.67	1.63	1.62	1.56	0.13	0.153	0.154	0.186	0.187					0.1620	7.54
Total Receivables $							7.65	7.81	8.18	8.49	8.66	7.89	8.52	8.61	8.68	7.11	8.16	-2.06
Total Current Assets $							17.86	19.57	20.69	20.49	20.84	21.28	21.78	19.84	20.83	20.85	20.92	-0.41
Чистые активы, млрд $	5.01	5.06	4.84	4.94	4.91	4.67	4.59	4.75	4.76		4.74						4.70	0.30
Активы, млрд $							38.43	39.15	40.04	39.86	40.1	40.94	41.11	39.28	40.68	40.36	40.47	-0.28
Short Term Debt $							3.28	2.76	3.66	4.07	3.19	2.88	2.2	0.667	0.369	0.528	1.33	-28.77
Long Term Debt $							4.53	5.14	5.23	4.45	4.9	5.22	6.35	6.34	6.67	6.65	6.25	4.96
Задолженность, млрд $							26.19	25.88	27.12	26.43	26.26	26.79	27.64	25.14	25.92	25.3	26.16	-1.14
Чистый долг, млрд $							6.11	4.39	6.12	6.25	4.86	4.85	5.09	4.67	4.41	3.5	4.50	-6.32
Долг, млрд $							16.82	15.29	9.56	8.52	8.73	8.74	9.19	7.63	7.67	7.81	8.21	-2.22
Interest income $			0.011	0.026	0.013	0.02	0.028	0.022	0.021	0.038	0.037	0.05					0.0336	17.84
Расходы на обслуживание долга $							0.045	0.023	0.061	0.063	0.073	0.078	0.037	0.013	0.041	0.008	0.0354	-36.58
Чист. проц. доходы, млрд $				-0.026	-0.009	-0.02	0.028	0.022	0.021	0.038	0.037	0.05	0.057				0.0406	22.10
Goodwill $			10.52	10.48	10.64	10.45	10.29	10.51	10.38	10.42	10.36	10.56					10.45	0.09
Амортизация, млрд $							0.198	0.199	0.191	0.000122	0.194	0.199	0.201	0.202	0.194	0.205	0.2002	0.60
Себестоимость, млрд $							4.93	5.17	5.14	5.28	5.21	5.4	4.94	5.07	5.04	5.54	5.20	0.51
Товарно материальные запасы $							5.85	6.03	6.27	6.45	6.33	6.15	6.17	6.26	6.56	5.86	6.20	-0.96

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	1.28	1.25	1.02	0.674	2.43	2.25	1.3	2.01	2.13		2.13	2.02	-2.60
Цена акции ао		23.07	21.89	18.87	22.2	32.11	30.46	44.32	53.71	57	57	43.52	12.16
Число акций ао, млн	2141	2150	2139	2135	2119	2019	1910	1867	1851		1851	1953.20	-2.67
FCF/акцию	1.45	1.33	1.01	0.7321	0.4714	1.24	0.2749	1.89	2.07		2.07	1.19	34.44

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS					0.18	0.58	0.5528	0.4837	0.4729	0.4962	0.4887	0.5908	0.5116	0.5332			0.5241	1.45
Цена акции ао			33.18	28.26	26.72	29.11	33.51	36.69	38.03	37.97					54.8	57	44.90	9.21
Число акций ао, млн	2019	1991	1953	1918	1889	1881	1874	1873	1865	1856							1869.80	-0.27
FCF/акцию					0.3314	0.2275	0.0699	0.3097	0.6306	0.8798	0.2943	0.4755	0.6207	0.6775			0.5896	-5.09

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			14.11	14.93	15.11	10.47	35.23	29.08	17.46	28.6	28.21		28.21	14.51	27.72	-4.35
ROA, %			4.8	5.12	4.96	3.18	11.8	11.18	6.23	9.35	9.68		9.68	6.32	9.65	-3.88
ROIC, %	18.51	15.01	13.05	17.3	17.24	13.7	31.17	29.35	19.64	24.89				12.45	23.75	12.68
ROS, %				6.45	7.86	5.14	19.69	15.71	8.41	11.62	11.98	11.98	11.98	8.11	11.94	-5.28
ROCE, %				30.03	9.16	8.04	6.05	24.04	15.03	22.03	21.21	35.41	35.41	15.90	23.54	8.05
Ebit margin, %						10.86	4.93	20.5	11.55	15.68	16.23	16.23	16.23		16.04	-4.56
Рентаб EBITDA, %				13.43	11.92	10.86	9.45	23.59	14.31	18.1	18.67	18.67	18.67	16.11	18.67	-4.57
Чистая рентаб, %			5.61	6.45	7.86	5.14	19.69	15.71	8.41	11.62	11.98		11.98	8.57	13.48	-9.46
Operation Margin, %				10.01	8.05	6.93	6.1	19.75	11.33	15.11	15.44	15.44	15.44	11.65	15.41	-4.80
Доходность FCF, %	5.54	6.99	7.53	5.75	4.61	3.88	2.17	3.93	0.9526	5.19					3.22	5.99

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %					2.67	8.79	8.35	7.08	7.01	7.18	6.98	8.35	7.11	7.28		14.51	7.38	0.28
ROA, %					0.9311	2.92	2.62	2.27	2.21	2.27	2.21	2.73	2.37	2.44		6.32	2.40	1.45
ROIC, %			6.56	5.82	5.22	6.37	11.11	6.22	4.14	4.16	8.32	9.22				12.45	6.41	8.19
ROS, %						14.47	13.18	11.1	11.07	11.17	11.5	13.3	11.62	11.49	11.98	8.11	11.98	0.82
ROCE, %						5.39	5.64	11.47	5.85	5.19	5.46	5.95	5.71	5.09	35.41	15.90	11.52	45.34
Ebit margin, %									16.37	14.07	15.73	16.82	16.75	14.49	16.23		16.00	0.63
Рентаб EBITDA, %						18.14	18.27	18.87	18.8	16.48	18.28	19.27	19.13	16.88	18.67	16.11	18.45	0.42
Чистая рентаб, %					4.86	14.47	13.18	11.1	11.07	11.17	11.5	13.3	11.62	11.49		8.57	11.82	0.57
Operation Margin, %						15.15	15.24	15.9	15.8	13.54	15.46	16.7	16.06	13.61	15.44	11.65	15.45	-0.03
Доходность FCF, %	1.34	0.9919	-1.17	0.4262	1.24	0.7816	0.2086	0.8439	1.66	2.32							1.16	24.31

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	21.71	22.41	18.06	34.13	10.95	16.13	23.38	22.09	25.47		25.47	15.75	19.60	18.39
P/BV	3.06	3.35	2.7	3.51	3.52	4.59	4.36	5.85	6.65		6.65	3.16	4.99	13.57
P/S	1.22	1.45	1.42	1.76	2.16	2.53	1.97	2.57	3.05		3.05	1.64	2.46	7.14
P/FCF		17.4	21.7	25.8	46.03	25.47	104.97	0	20.28	18.64	18.64	11.74	43.08	-16.54
E/P		0.0446	0.0465	0.0357	0.1119	0.0711	0.0449	0.0552	0.0525	0.0551	0.0551	3.37	0.0558	-4.97
EV/EBIT				18.32	46.71	12.74	18.31	17.33	19.45	19.45	19.45		17.46	8.83
EV/EBITDA	10.38	11.39	15.73	18.32	24.38	11.08	14.78	15.02	16.91		16.91	16.72	16.43	-7.06
EV/S		1.53	1.88	1.64	1.88	2.26	2.11	2.72	3.16	3.16	3.16	1.81	2.68	6.93
EV/FCF		18.42	24.11	29.43	49.14	26.12	118.6	24.88	27.08	27.08	27.08	16.61	44.75	0.72
Debt/EBITDA		1.61	2.61	3.32	2.88	0.949	2.03	1.5	1.27	1.27	1.27	2.54	1.40	6.00
Netdebt/Ebitda		0.6338	1.57	2.15	1.56	0.3399	1.04	0.8318	0.5706	0.5706	0.5706	0.97	0.6706	10.92
Debt/Ratio		0.1715	0.1939	0.1997	0.1555	0.1438	0.2184	0.2136	0.1935	0.1935	0.1935	0.21	0.1926	6.12
Debt/Equity		0.5007	0.6177	0.6809	0.4075	0.3717	0.6691	0.652	0.5391	1.68	1.68	0.79	0.7824	35.21
Debt/Net Income		3.35	3.97	6.4	1.24	1.27	3.45	2.33	1.99	1.99	1.99	3.20	2.21	9.40
PEG										160.7	160.7		160.70	0.00
Бета								1.52	-0.2922	0.7383	0.7383	0.81	0.6554	-21.39
Индекс Альтмана		3.37	2.68	2.37	3.16	4.62	3.54	0	3.25	3.28	3.28	7.17	3.57	0.75

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E					12.06	23.32	21.75	21.5	16.98	22.1	24.01	27.11	27.52	25.49			15.75	25.25	2.90
P/BV					3.77	4.29	4.87	5.48	4.83	5.81	6.41	7.28	7.2	6.65			3.16	6.67	2.74
P/S					1.62	1.96	2.09	2.36	2.11	2.57	2.69	3.19	3.28	3.05			1.64	2.96	3.48
P/FCF		100.82	-85.27	234.65	80.64	127.94	479.31	118.5	60.32	43.15						18.64	11.74	143.98	-47.76
E/P		0.0397	0.0093	0.007	0.0071	0.0207	0.0165	0.0132	0.0124	0.0131						0.0551	3.37	0.0221	27.27
EV/EBIT									55.01	75.09	73.85	77.69	81.13	83.31		19.45		67.09	-23.42
EV/EBITDA					8.48	14.15	14.82	51.89	12.17	15.33	15.99	18.56	18.63	17.18			16.72	17.14	2.30
EV/S						7.48	8.67	9.79	9	10.56	11.62	13.07	13.59	12.07		3.16	1.81	10.70	-22.93
EV/FCF						136.69	519.89	137.77	60.99	53.34	167.75	122.09	96.38	82.71		27.08	16.61	99.20	-30.56
Debt/EBITDA						6.02	6.66	5.53	5.83	6.43	6.38	4.81	4.92	5.39		1.27	2.54	4.55	-27.59
Netdebt/Ebitda						3.1	4.26	4.06	3.24	3.57	3.53	2.94	2.83	2.41		0.5706	0.97	2.46	-30.54
Debt/Ratio						0.2017	0.2186	0.2138	0.2176	0.2136	0.2235	0.1943	0.1885	0.1935		0.1935	0.21	0.1987	-2.84
Debt/Equity						0.6181	0.716	0.6661	0.6608	0.652	0.7211	0.5668	0.5447	0.5391		1.68	0.79	0.8103	18.43
Debt/Net Income						6.98	8.45	9.41	9.89	9.49	10.15	6.97	8.1	7.91		1.99	3.20	7.02	-27.81
PEG																160.7		160.70	0.00
Бета															0.3571	0.7383	0.81	0.5477	43.79
Индекс Альтмана	3.13	3.8	2.71	2.39	2.31	2.69	2.7		3.06						3.25	3.28	7.17	3.00	4.05

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	1.84	1.36	0.744	1.64	1.68	1.74	1.73	1.7	1.71	1.77					1.73	0.34
Дивиденд				0.755	0.826	0.797	0.774	0.874	0.887	0.9167	0.999	0.989	0.989		0.9331	2.50
Див доход, ао, %				3.09	4.28	3.84	3	2.59	3.12	2.67	2.16	1.9	1.9	5.57	2.49	-6.01
Дивиденды / прибыль, %			39.18	73.88	79.02	116.4	33.73	37.97	68.61	45.74	44.96		44.96	40.00	46.20	5.92

	2015Q2	2015Q3	2016Q3	2017Q2	2018Q2	2019Q2	2020Q1	2021Q1	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд									0.889	0.809	0.657	0.186	1.29	0.419	0.026	0	0.919	0.85		0.7008	-8.00
Дивиденд	0.594	0.18	0.762	0.755	0.826	0.797	0.774	0.874	0.887				0.9167							0.8497	2.84
Див доход, ао, %	2.85	0.9709	3.74	3.24	3.74	4.3	3.72	3.06	2.67				2.74						5.57	3.30	-8.62
Дивиденды / прибыль, %									147.19	213.46	182.5	16.43	124.9	46.25	2.95	0	101.55	77.55	40.00	70.64	-9.09

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	2.66	2.83	2.59	2.39	2.57	2.57	-0.69
Персонал, чел				108 320	107 900		-0.19

	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	CAGR 5
CAPEX/Выручка, %	3.2	2.3	2.25	2.4	3.29	0.56

	CAGR 5

Investing Port

ABB Ltd

Reporting ABB Ltd

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other