Federal Home Loan Mortgage Corporation

OTC

FMCCN

Stock

Yield per half year: +3.46%
Dividend yield: 0%
Sector: Financials

Reporting Federal Home Loan Mortgage Corporation

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Выручка, млрд $			15.09	20.69	15.57	14.08	3.89	4.37	3.26	21.23	23.91	23.91	11.33	43.79
Чистая прибыль, млрд $			7.82	5.63	9.24	7.21	7.33	12.11	9.33	10.54	11.86	11.86	10.23	10.10
EV, млрд $					2 043.86	2 185.74	2 595.49	2 974.06	3 151.19	3 211.73	3 311.6	3 311.6	3048.81	4.99
EBIT, млрд $							-3.54	-2.38	-6.4			-6.4	-4.1067	21.82
Баланс стоимость, млрд $			5.08	-0.312	4.48	9.12	16.41	28.03	37.02	47.72	59.58	59.58	37.75	29.42
FCF, млрд $				5.46	0.674	12.2	0.907	16.35	11.93	5.46	6.63	6.63	8.26	48.86
Операционный денежный поток, млрд $			4.4	4.22	0.674	12.2	0.907	16.35	11.93	5.46	6.63	6.63	8.26	48.86
Операционная прибыль, млрд $	0.0446	9.51	11.85	12.3	11.14	9.02	-3.54	-2.38	-6.4			-6.4	1.57	-189.51
Операционные расходы, млрд $	0.0258	4.74	4.04	4.31	4.83	5.78	7.43	6.75	9.66			9.66	6.89	14.87

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Выручка, млрд $								24.71	0.326	0.816	5.69	5.37	5.76	5.99	5.84	6.33	5.85	5.95	0.31
Чистая прибыль, млрд $								1.76	2	2.94	2.69	2.91	2.77	2.77	3.11	3.22	2.79	2.93	0.14
EV, млрд $								3 151.16	3 164.22	3 194.67	3 206.61	3 205.91	3 219.5	3 233.28	3 269.12	3 311.6	3 332.83	3273.27	0.69
EBIT, млрд $	-0.55	-0.13	-0.772	-0.929	0.647	-1.68	-2.99	-2.37	-2	-0.851								-1.9782	-12.72
Баланс стоимость, млрд $								37.02	39.07	41.96	44.66	47.72	50.46	53.22	56.39	59.58	62.4	56.41	4.34
FCF, млрд $							4.41	-0.268	3.44	1.57	0.726	1.88	2.89	0.927	3.71	-0.9		1.70	-186.30
Операционный денежный поток, млрд $							4.41	-0.268	3.44	1.57	0.726	1.88	2.89	0.927	3.71	-0.9		1.70	-186.30
Операционная прибыль, млрд $	-0.55	-0.13	-0.772	-0.929	0.647	4.03	4.41	-0.268	-2	-0.851								1.06	-173.27
Операционные расходы, млрд $	2.18	1.23	1.6	1.74	1.1	2.33	3.62	2.62	2.33	1.67								2.51	-6.44

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $			12.37	6.85	7.27	5.19	6.51	8.46	5.65	5.04	4.37	4.37	6.01	-7.66
Short Term Investments $			66.76	43.6	33.56	26.17	164.83	124.22	126	4.89	3.9	3.9	84.77	-52.71
Long term investments $	0.8901	74.94	111.55	84.32	69.11	75.71	2 385.09	2 848.11	3 034.52	43.28			1677.34	-10.58
Total Receivables $			1 796.13	1 851	1 896.34	2 004.19	7.75	7.47	8.53	9.93	11.03	11.03	8.94	7.31
Total Current Assets $	15.16	1 888.25	1 934.8	1 992.58	2 015.89	2 153.19	172.58	131.69	134.53			134.53	921.58	-41.81
Чистые активы, млрд $	0.0214		0.63	0.798	0.959								0.6021	158.73
Активы, млрд $			2 023.38	2 049.78	2 063.06	2 203.62	2 627.42	3 025.59	3 208.33	3 280.98	3 386.69	3 386.69	3105.80	5.21
Short Term Debt $	16.14					110.88	4.96		7.71	5.98	14.68	14.68	28.84	-33.26
Long Term Debt $			1 930.55	1 961.56	1 993.87	2 068.65	2 593.5	2 980.19	3 145.83	3 208.19	3 290.27	3 290.27	3043.60	4.87
Задолженность, млрд $			2 018.3	2 050.09	2 058.58	2 194.5	2 611	2 997.55	3 171.32	3 233.25	3 327.12	3 327.12	3068.05	4.97
Чистый долг, млрд $				2 027.78	2 037.68	2 174.34	2 586.04	2 971.73	3 149.56	3 209.13	3 300.58	3 300.58	3043.41	5.00
Долг, млрд $	31.13					2 179.53	2 598.46		3 153.54	3 214.17	3 304.95	3 304.95	2890.13	8.68
Interest income $			65.17	67.81	70.05	72.9	62.34	61.53	83.46	105.36			77.12	7.64
Расходы на обслуживание долга $					58.03	61.05	49.57	17.58	18.01	86.82	98.14	98.14	54.02	14.64
Чист. проц. доходы, млрд $			14.38	14.16	70.05	72.9	62.34	61.53	83.46	105.36		105.36	77.12	7.64

	2016Q4	2017Q1	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q3	2019Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд $																6.36	5.04	4.72	4.7	5.04	1.95	4.33	3.64	4.37	3.73	3.60	13.85
Short Term Investments $																126	145.75	154.02	5.4	4.89	4.73	4.41	4.26	3.9	3.86	4.23	-3.98
Long term investments $											2 734.07	2 848.11	2 932.93	2 966.86	3 007.37	3 034.52	3 037.03	3 054.3	39.44	43.28						1841.71	-57.26
Total Receivables $																8.53	8.66	9.08	3 070.35	9.93	10.05	10.45	10.56	11.03	11.05	10.63	1.92
Total Current Assets $										173.26	142.25	131.69	122.86	135.43	140.91	134.53	145.75	154.02	3 239.26							762.89	87.20
Чистые активы, млрд $			0.0071	1.03	0.008	1.07	0.959																			0.6148	166.75
Активы, млрд $																3 208.33	3 224.98	3 250.96	3 271.64	3 280.98	3 287.37	3 307.25	3 342.58	3 386.69	3 409.12	3346.60	0.73
Short Term Debt $																7.71	8.68	11.33	4.91	5.98	8.89	8.43	13.82	14.68	14.41	12.05	10.14
Long Term Debt $																3 145.83	3 167.51	3 189.09	3 204.3	3 202.37	3 208.81	3 224.63	3 255.05	3 290.27	3 310.69	3257.89	0.63
Задолженность, млрд $																3 171.32	3 185.91	3 209	3 226.98	3 233.25	3 236.91	3 254.03	3 286.19	3 327.12	3 346.71	3290.19	0.67
Чистый долг, млрд $																3 149.56	3 162.48	3 192.63	3 204.5	3 203.31	3 215.75	3 228.73	3 265.23	3 300.58	3 321.37	3266.33	0.65
Долг, млрд $								2 149.26	2 179.53									3 200.42	3 209.2	3 208.35	3 217.7	3 233.06	3 268.87	3 304.95	3 325.1	3269.94	0.66
Interest income $											15.79	16.6	17.74	20.01	21.89	23.82	24.99	25.76	26.8	27.82						25.84	3.15
Расходы на обслуживание долга $																4.59	4.5	4.52	22.05	23.05	23.63	24.14	24.81	25.57	26.26	24.88	2.13
Чист. проц. доходы, млрд $													4.1	20.01	21.89	23.82	24.99	25.76	26.8	27.82	28.39	29.06				27.57	2.44
Себестоимость, млрд $	0.045	0.043																								0.0440	-2.25

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.1324	-0.0912	14.21	11.1	11.27	18.63	14.35	16.21	18.24		18.24	15.74	10.11
Цена акции ао		10.12	9.85	17.43	12.78	5.92	2.5	3.95	16.95	18.25	18.25	9.51	25.25
Число акций ао, млн			650.06	650.06	650.06	650.06	650.06	650.06	650.06		650.06	650.06	0.00
FCF/акцию			1.04	18.76	1.4	25.16	18.34	8.41	10.19		10.19	12.70	48.73

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS				-0.01	3.07	4.53	4.13	4.48	4.25	4.25	4.78	4.96	4.3		4.51	0.23
Цена акции ао	3.62	4.58	4.04	3.31	2.77	2.41	3.05	3.17					17.63	18.25	8.90	49.92
FCF/акцию			6.78	-0.4123	5.28	2.42	1.12	2.9	4.45	1.43	5.7	-1.38			2.62	-186.20

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		153.99	-1802.88	443.46	106.1	57.38	54.49	28.68	24.87	22.1		22.1	20.26	37.50	-17.37
ROA, %		0.3862	0.2744	0.4491	0.3382	0.3033	0.4284	0.2992	0.3248	0.3557		0.3557	5.10	0.3423	3.24
ROIC, %	0.7495				0.4732								7.36	0.6114	-20.54
ROS, %			27.18	59.33	51.24	188.43	277.03	286.19	49.64	49.59	49.59	49.59	30.53	142.41	-29.11
ROCE, %						-0.1351	-0.0789	-0.2			-10.74	-10.74	8.03	-2.7885	198.60
Ebit margin, %						-91.1	-54.47	-196.41			-26.76	-26.76		-92.1850	-26.38
Рентаб EBITDA, %											0	0	25.01
Чистая рентаб, %		51.79	27.18	59.33	51.24	188.43	277.03	286.19	49.64	49.59		49.59	30.53	170.18	-23.43
Operation Margin, %			59.45	71.55	64.09	-91.1	-54.47	-196.41	-196.32	-30.15	-26.76	-26.76	28.21	-100.8220	-13.25

	2017Q2	2017Q3	2017Q4	2018Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %											5.28	5.63	7.02	6.8	6.94	6.18	5.81	6.15	6.03	4.95		20.26	5.82	-4.34
ROA, %											0.0551	0.062	0.0906	0.0823	0.0889	0.0842	0.0839	0.0934	0.0958	0.0822		5.10	0.0879	-0.48
ROIC, %	0.102	0.3581	-0.0358	0.2418																		7.36	0.1665	24.08
ROS, %												611.96	360.78	47.19	54.23	48.05	46.18	53.19	50.91	47.74	49.59	30.53	49.52	1.44
ROCE, %					-0.5803	-3.05	-3.31	2.04	-0.0552	-0.0962	-0.0751	-0.0628	-2.03								-10.74	8.03	-2.6008	156.78
Ebit margin, %																					-26.76		-26.7600	0.00
Чистая рентаб, %											719.59	611.96	360.78	47.19	54.23	48.05	46.18	53.19	50.91	47.74		30.53	49.21	-0.13
Operation Margin, %					-11.83	-93.12	-114.83	37.14	-260.78	-477.51	-968.16	-613.8	-104.29								-26.76	28.21	-438.1040	-43.80

Coefficients

IFRS

Reporting Annual Quarterly

	2014	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E		0.6694	1.58	1.29	0.1927	0.1742	0.2467	0.9292		0.9292	13.47	0.5666	-6.35
P/BV		1.38	1.25	0.5763	0.0832	0.0439	0.0545	0.185		0.185	1.74	0.1886	-20.33
P/S		0.3972	0.8099	2.43	0.5339	0.4987	0.1225	0.4608		0.4608	3.06	0.8092	-28.29
P/FCF							0	0	0	0	2.82
E/P							0	0	0	0	87.84
EV/EBIT				-732.78	-1249.08	-492.3		-501.83	-517.44	-517.44		-698.6860	-6.72
EV/S			155.26	667.57	680.41	966.92	151.29	138.49	138.49	138.49	1.56	415.12	-27.27
EV/FCF			179.2	2861.63	181.87	264.25	587.8	499.71	499.71	499.71	2.03	406.67	22.40
Debt/EBITDA							0	0	0	0	-179.19
Netdebt/Ebitda							0	0	0	0	208.29
Debt/Ratio	1.92		0.9891	0.989		0.9829	0.9796	0.9759	0.9759	0.9759	0.12	0.9807	-0.27
Debt/Equity	-44.47		238.93	158.32		85.19	67.35	55.48	55.85	55.85	8.42	84.44	-18.81
Debt/Net Income	484.58		302.12	354.69		338.11	305.01	278.71	278.71	278.71	17.86	311.05	-4.71
PEG									5.03	5.03		5.03	0.00
Бета							1.06	28.21	0.848	0.848	0.69	10.04	-7.17
Индекс Альтмана							0.0051	0.011	0.012	0.012	54.78	0.0094	33.01

	2019Q4	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E		0.1708	0.2324	0.2547	0.2244	0.2467	0.3317	0.4083	0.3366	0.9292	0.9642		13.47	0.5940	23.79
P/BV		0.043	0.0448	0.0486	0.0472	0.0545	0.0743	0.0854	0.0689	0.185	0.1837		1.74	0.1195	19.85
P/S		0.4887	0.9488	1.01	0.2976	0.213	0.2127	0.1992	0.1693	0.4608	0.4774		3.06	0.3039	17.55
EV/EBIT												-517.44		-517.4400	0.00
EV/S				3915.04	563.55	596.67	559.23	539.96	559.97	523.24	569.52	138.49	1.56	466.24	-23.83
EV/FCF				2033.53	4416.82	1702.55	1112.48	3487.89	882.12	-3679.55		499.71	2.03	460.53	-14.79
Debt/Ratio	0.9891			0.9845	0.9809	0.9779	0.9788	0.9776	0.9779	0.9759	0.9754	0.9759	0.12	0.9765	-0.03
Debt/Equity	238.93			76.28	71.86	67.23	63.76	60.75	57.97	55.48	53.28	55.85	8.42	56.67	-1.67
Debt/Net Income	840.87			1087.1	1195.23	1101.01	1163.3	1169.28	1052.78	1025.74	1190.09	278.71	17.86	943.32	-24.93
PEG												5.03		5.03	0.00
Бета											-1.94	0.848	0.69	-0.5460	-166.11
Индекс Альтмана											0.012	0.012	54.78	0.0120	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2001	2002	2003	2004	2005	2006	2007	2008	2014	2015	2016	2017	2018	2019	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд									0.1638	5.51	4.98	4.15	3.14	3.14			4.18	-10.64
Дивиденд	1.18	1.64	0.788	0.5815	1.53	2.38	2.54	0.9248							0		1.59	9.72
Див доход, ао, %	1.2	3.71	2.05	1.5	2.89	4.69	6.48	306.61							0	6.29	64.43	189.80
Дивиденды / прибыль, %									255.01	86.42	63.76	194.58	44.88	43.55		49.09	86.64	-12.81

	2006Q1	2006Q2	2006Q3	2006Q4	2007Q1	2007Q2	2007Q3	2007Q4	2008Q1	2008Q2	2017Q1	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд											4.48	2.23	2.33	0.02	1.95	0.0143	1.83	2.56	1.48	1.67		1.51	159.11
Дивиденд	0.455	0.6383	0.6453	0.6453	0.6313	0.6319	0.6389	0.6389	0.6319	0.2929												0.5669	-14.25
Див доход, ао, %	1.03	1.4	1.41	1.37	1.31	1.34	1.39	1.58	1.86	1.02											6.29	1.44	-5.31
Дивиденды / прибыль, %											202.4	134.25	42.52	-77.03	54.17	63.32	58.57	232.73	104.98	110.56	49.09	114.03	11.79

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	7 799	8 004	1.31

	CAGR 5

	CAGR 5