OTC: FMCKL - Freddie Mac

Yield per half year: +125.2%
Dividend yield: 0.00%
Sector: Financials

Reporting Freddie Mac

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $							3.42	1.57				1.57	2.50	-32.25
Выручка, млрд $			15.09	20.69	15.57	13.37	15.21	21.95	3.26	21.23	23.91	23.91	17.11	9.47
Чистая прибыль, млрд $			7.82	5.63	9.24	7.21	0.04	12.11	9.33	10.54	11.86	11.86	8.78	212.18
EV, млрд $					2 041.48	2 181.88	2 540	2 730	3 150.8	3 210.8	3 306.69	3 306.69	2987.66	5.42
EBIT, млрд $							-3.54	-2.38	-6.4	-9.05		-6.4	-5.3425	26.45
EBITDA, млрд $	0.0919	9.27	11.64	16.83	11.47								9.86	162.57
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 $			4.86	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 $		9.51	11.85	12.3	11.14	9.02	-3.54	-2.38	-6.4	-9.05		-6.4	-2.4700	-200.07
Операционные расходы, млрд $		4.74	4.04	4.31	4.83	5.78	7.43	6.75	9.66	10.89		9.66	8.10	13.51

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Выручка, млрд $								20.87	24.71	0.326	0.816	5.69	5.37	5.76	5.99	5.84	6.33	5.86	3.34
Чистая прибыль, млрд $								1.31	1.76	2	2.94	2.69	2.91	2.77	2.77	3.11	3.22	2.96	2.05
EV, млрд $								3 144.35	3 150.8	3 163.59	3 193.93	3 205.79	3 204.98	3 217.96	3 231.17	3 267.41	3 306.69	3245.64	0.63
EBIT, млрд $	0.016	-0.55	-0.13		-0.929	0.647	-1.68	-2.99	-2.37	-2	-0.851							-1.9782	-12.72
Баланс стоимость, млрд $								35.23	37.02	39.07	41.96	44.66	47.72	50.46	53.22	56.39	59.58	53.47	4.54
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 $		10.38	5.69	1.25	-0.965	3.75	4.03	4.41	-0.268	-2	-0.851							1.06	-173.27
Операционные расходы, млрд $	1.35	2.18	1.23		1.74	1.1	2.33	3.62	2.62	2.33	1.67							2.51	-6.44
CAPEX, млрд $							0	0	0	0	0

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	154.09	119.13	5.65	5.04	4.37	4.37	57.66	-50.96
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 $		1 888.25	1 934.8	1 992.58	2 015.89	2 153.19	172.58	131.69	134.53	145.75		134.53	547.55	-41.64
Чистые активы, млрд $			0.63	0.798	2 015.89	2 153.19	172.58	131.69	134.53	145.75		134.53	547.55	-41.64
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			73.07	51.08	110.88	4.96	2 980	3 153.54	3 214.17	3 304.95	3 304.95	2531.52	267.06
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 $					61.05	49.57	42.63	65.45	18.01	86.82	98.14	98.14	62.21	18.15
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

	2017Q1	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q3	2019Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд $														5.69	6.36	5.04	4.72	4.7	5.04	1.95	4.33	3.64	4.37	3.87	-2.81
Short Term Investments $														140.91	126	145.75	154.02	5.4	4.89	4.73	4.41	4.26	3.9	4.44	-4.42
Long term investments $										56.93	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 $														8.2	8.53	8.66	9.08	3 070.35	9.93	10.05	10.45	10.56	11.03	10.40	2.12
Total Current Assets $									173.26	2 899.31	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	0.883	1.07	0.959						122.86	135.43	140.91	134.53	145.75								135.90	3.48
Активы, млрд $														3 190.66	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	3320.97	0.64
Short Term Debt $														11.9	7.71	8.68	11.33	4.91	5.98	8.89	8.43	13.82	14.68	10.36	19.68
Long Term Debt $														3 137.22	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	3236.23	0.54
Задолженность, млрд $														3 155.43	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	3267.50	0.57
Чистый долг, млрд $														3 142.3	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	3242.72	0.60
Долг, млрд $			2 399.5				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	3246.59	0.60
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 $														4.55	4.59	4.5	4.52	22.05	23.05	23.63	24.14	24.81	25.57	24.24	2.10
Чист. проц. доходы, млрд $												17.74	20.01	21.89	23.82	24.99	25.76	26.8	27.82	28.39	29.06			27.57	2.44
Себестоимость, млрд $	0.043																							0.0430	0.00

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	0.011	0.151	14.35	16.21	18.24		18.24	9.79	340.48
Цена акции ао		6.1	6.42	5.5	4.67	7.68	1.94	2.62	9.4	9.75	9.75	6.28	4.89
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

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
EPS				0.06	-0.01	3.07	4.53	4.13	4.48	4.25	4.25	4.78	4.96		4.54	2.06
Цена акции ао	2.5	2.39	3.17	2.88	2.33	1.88	1.56	2	1.97					9.75	3.43	38.99
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

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %				153.99	-1802.88	206.28	79.08	57.38	54.49	28.68	24.87	22.1		22.1	17.45	37.50	-17.37
ROA, %				0.39	-0.16	0.18	-0.03	0.3	0.02	0.2992	0.3248	0.3557		0.3557	4.76	0.2599	3.46
ROIC, %		0.22	0.37	0.41	0.21	0.45	0.35	-0.11	-0.11						7.36	0.1580	-187.87
ROS, %					27.18	59.33	64.28	-91.1	-91.1	286.19	49.64	49.59	49.59	49.59	25.00	68.78	-188.55
ROCE, %								-0.1351	-0.0789	-0.2	-0.2812		-10.74	-10.74	6.39	-2.2870	139.92
Ebit margin, %								-91.1	-54.47	-196.41			-26.76	-26.76		-92.1850	-26.38
Рентаб EBITDA, %		130.51	65.07	77.13	81.36	73.72		48.17	66.11	59.74			0	0	20.66	65.82	-5.99
Чистая рентаб, %				51.79	27.18	59.33	51.24	60.69	52.67	286.19	49.64	49.59		49.59	25.00	99.76	-3.96
Operation Margin, %					59.45	71.55	64.09	-91.1	-91.1	-196.41	-196.32	-30.15	-26.76	-26.76	11.86	-108.1480	-21.73
Чистая процентная маржа, %	-14.54	-16.26	-0.2	0.64	-15.68	23.21	-4.29	0.22	2.23					0.98	23.20	1.14	-167.70

	2017Q1	2017Q2	2017Q3	2017Q4	2018Q1	2020Q4	2021Q1	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Industry average	5 quarters average	CAGR 5
ROE, %												4.23	5.28	5.63	7.89	6.8	6.94	6.18	5.81	6.15	6.03	17.45	6.22	-2.77
ROA, %												0.0414	0.0551	0.062	0.0909	0.0823	0.0889	0.0842	0.0839	0.0934	0.0958	4.76	0.0892	1.51
ROIC, %	0.3307	0.102	0.3581	-0.0358	0.2418																	7.36	0.1994	-6.07
ROS, %												209.41	719.59	611.96	360.78	47.19	54.23	48.05	46.18	53.19	50.91	25.00	50.51	-1.26
ROCE, %						0.0975	-2.93	-0.5803	-3.31	0.0218	-0.0552	-0.0962	-0.0751	-0.0628	-0.0265							6.39	-0.0632	-13.65
Ebit margin, %															-104.29								-104.2900	0.00
Чистая рентаб, %												209.41	719.59	611.96	360.78	47.19	54.23	48.05	46.18	53.19	50.91	25.00	50.51	-1.26
Operation Margin, %						1.17	-33.66	-11.83	-114.83	37.14	-260.78	-477.51	-968.16	-613.8	-104.29							11.86	-484.9080	-16.75

Coefficients

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			0.52	0.74	0.39	1.02	424.55	8.05	0.1324	0.1585	0.5153		0.5153	48.33	86.68	-73.89
P/BV			0.79	-13.38	0.8	0.81	0.3	0.09	0.0334	0.035	0.1026		0.1026	7.81	0.1122	-19.31
P/S			0.27	0.2	0.23	0.52	0.22	0.07	0.379	0.0787	0.2555		0.2555	16.50	0.2006	3.04
P/FCF			0.92	0.99	5.3	0.6	5.5	1.59		0.1316	0.2873	0.2369	0.2369	2.41	1.55	-46.69
E/P			193.9	134.78	258.3	97.86	146.74	507.65		5.94	6.71	7.55	7.55	87.41	134.92	-44.76
EV/EBIT							-731.52	-1248.78	-492.24		-501.69	-516.67	-516.67		-698.1800	-6.72
EV/EBITDA	358.29	199.79	165.15	116.36	173.45									-222.08	202.61	-13.51
EV/S						154.99	666.42	680.24	966.8	151.25	138.29	138.29	138.29	16.20	414.97	-27.28
EV/FCF						178.89	2856.7	181.82	264.22	587.63	498.97	498.97	498.97	21.08	406.32	22.37
Debt/EBITDA										0	0	0	0	-305.66
Netdebt/Ebitda	337.71	199.6	164.81	116.12	173.14					0	0	0	0	-297.90	198.28	-12.51
Debt/Ratio				1	1	1	0.99	0.99	0.9829	0.9796	0.9759	0.9759	0.9759	0.12	0.9809	-0.29
Debt/Equity				-6570.79	459.81	240.57	159.08	159.08	85.19	67.35	55.48	55.85	55.85	10.69	84.59	-18.89
Debt/Net Income	484.58					302.12	354.69		338.11	305.01	278.71	278.71	278.71	30.43	311.05	-4.71
PEG												0.2673	0.2673		0.2673	0.00
Бета							2.53	2.11	2.1	1.84	29.81	0.1627	0.1627	-0.88	7.20	-40.10
Индекс Альтмана				1.07	1.09	1.09	0.04	0.0101	0.0088	0.0313	0.0367	0.037	0.037	50.21	0.0248	29.65

	2018Q1	2019Q3	2019Q4	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E				0.1987	0.1324	0.1486	0.1622	0.1371	0.1585	0.1954	0.219	0.1885	0.5153			48.33	0.2553	26.59
P/BV				0.0581	0.0334	0.0286	0.031	0.0288	0.035	0.0438	0.0458	0.0386	0.1026			7.81	0.0532	24.00
P/S				0.5356	0.379	0.6067	0.6455	0.1819	0.1369	0.1253	0.1069	0.0949	0.2555			16.50	0.1439	13.29
EV/EBIT							-3753.15										-3753.1500	0.00
EV/S							3914.13	563.41	596.5	558.97	539.61	559.68	522.47			16.20	555.45	-2.62
EV/FCF							2033.06	4415.69	1702.06	1111.94	3485.62	881.65	-3674.1			21.08	701.43	-216.64
Debt/Ratio	0.9644	0.9903	0.9891				0.9845	0.9809	0.9779	0.9788	0.9776	0.9779	0.9759			0.12	0.9776	-0.04
Debt/Equity	-23.05	322.03	238.93				76.28	71.86	67.23	63.76	60.75	57.97	55.48			10.69	61.04	-3.77
Debt/Net Income	666.63	1257.61	840.87				1087.1	1195.23	1101.01	1163.3	1169.28	1052.78	1025.74			30.43	1102.42	-1.41
Бета														-2.35	-1.14	-0.88	-1.7450	-30.35
Индекс Альтмана														0.037	0.037	50.21	0.0370	0.00

Dividends

IFRS

Reporting Annual Quarterly

	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	0.6522	0.7526							0		0.7024	7.42
Див доход, ао, %	1.24	305.11							0	7.90	153.18	1468.62
Дивиденды / прибыль, %			255.01	86.42	63.76	194.58	44.88	43.55		516.47	86.64	-12.81

	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	1.99	0.02	1.95	1.59	1.83	2.56	1.48	1.67		1.83	0.99
Дивиденд	0.2759	0.3763	0.3763	0.3763												0.3512	8.07
Див доход, ао, %	1.13	1.6	1.66	1.71											7.90	1.52	10.91
Дивиденды / прибыль, %					202.4	134.25	42.52	-77.03	54.17	63.32	58.57	232.73	104.98	110.56	516.47	114.03	11.79

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

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

Subscribe

Other

IFRS

Reporting Annual

	2021	2022	2023	2024	CAGR 5
Персонал, чел	6905	7284	7799	8004	3.76

	CAGR 5

	CAGR 5