GSK plc (GLAXF) 📈: 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 £	67.85	65.09	62.39	62.78	66.85	64.8	63.47	69.82	72.89		70.42	67.57	1.75
Выручка, млрд £		27.89	30.19	30.82	33.75	34.1	34.11	29.32	30.33	31.38	31.38	31.85	-1.65
Чистая прибыль, млрд £		0.912	1.53	3.62	4.65	5.75	4.39	14.96	4.93	2.58	2.58	6.52	-14.81
EV, млрд £		78.94	75.6	84.93	91.64	84.77	82.56	76.47	74.66	68.98	68.98	77.49	-4.04
EBIT, млрд £		2.68	4.17	5.6	7.13	6.13	6.66	6.45	6.79	4.12	4.12	6.03	-7.64
EBITDA, млрд £		4.54	7.15	7.36	10.13	8.48	8.79	8.6	9.08	6.67	6.67	8.32	-4.69
OIBDA, млрд £						10.1	8.3	0.078	10.9	8.11	8.11	7.50	-4.29
Баланс стоимость, млрд £		1.12	-0.068	4.36	11.98	14.59	15.06	10.6	13.35	13.67	13.67	13.45	-1.29
FCF, млрд £		4.15	4.72	6.63	5.86	6.2	5.02	5.15	4.42	3.57	3.57	4.87	-10.45
Операционный денежный поток, млрд £		6.5	6.92	8.42	8.02	8.44	7.95	7.4	6.77	6.55	6.55	7.42	-4.94
Операционная прибыль, млрд £		2.6	4.09	5.48	6.96	7.78	6.2	6.43	6.75	4.02	4.02	6.24	-12.37
Операционные расходы, млрд £		16	15.76	15.1	14.93	14.61	16.31	13.34	15.02	18.31	18.31	15.52	4.62
CAPEX, млрд £		2.35	2.2	1.8	2.16	2.24	2.93	2.26	2.34	2.98	2.98	2.55	5.88

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Капитализация, млрд £	64.5	67.06	69.95	89.48	69.99	66.98	71.39	73.26	72.57	73.34						71.51	1.83
Выручка, млрд £						7.38	6.95	7.18	8.05	8.05	7.36	7.88	8.01	8.12	7.52	7.78	0.43
Чистая прибыль, млрд £						1.46	1.49	1.62	0.35	0.35	1.05	1.17	-0.058	0.414	1.62	0.8392	9.06
EV, млрд £						83.4	95.42	76.05	72.02	74.98	84.04	79.87	58.21	68.15	56.97	69.45	-7.48
EBIT, млрд £						1.89	2.11	2.62	1.05	1.05	1.52	1.67	0.22	0.707	2.27	1.28	8.35
EBITDA, млрд £						1.9	2.75	2.62	2.23	2.23	2.07	2.31	1.17	1.12	3.09	1.95	8.34
OIBDA, млрд £											3.01	3.12	1.42	1.4	3.69	2.53	4.16
Баланс стоимость, млрд £						10.6	11.82	12.69	13.35	13.35	13.84	14.37	14.01	13.67	14.16	14.01	0.46
FCF, млрд £						1.15	-0.476	0.772	1.72	2.19	0.376	0.44	1.31	1.19	0.697	0.8026	13.14
Операционный денежный поток, млрд £						1.91	0.053	1.31	2.21	2.97	0.939	0.882	2.15	2.33	1.15	1.49	4.14
Операционная прибыль, млрд £						1.87	2.08	2.14	1.05	1.05	1.98	1.99	0.189	0.696	2.22	1.41	2.31
Операционные расходы, млрд £						3.27	2.93	3.11	4.66	4.66	3.44	3.82	5.43	4.86	3.36	4.18	-0.47
CAPEX, млрд £						0.751	0.529	0.535	0.497	0.783	0.563	0.442	0.842	1.14	0.448	0.6870	-4.47

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 £				4.9	3.83	3.87	4.71	6.29	4.27	3.72	2.94	3.69	3.69	4.18	-10.12
Short Term Investments £				0.089	0.078	0.084	0.079	0.078	0.061	4.15	2.25	0.021	0.021	1.31	-23.08
Long term investments £	1.53	2.26	2.15	7.89	16.55	14	27.5							13.62	66.49
Total Receivables £				5.92	5.95	5.95	7.15	7.26	8.03	7.12	-0.19	6	6	5.64	-3.74
Total Current Assets £				16.71	15.91	16.93	19.49	20.25	18.67	20.77	18.64	17	17	19.07	-3.44
Чистые активы, млрд £			14.25	10.81	10.86	11.06	11.31	11.01	10.67	9.62	25.27		26.71	13.58	17.44
Активы, млрд £				59.08	56.38	58.07	79.69	80.43	79.1	60.15	59.01	59.46	59.46	67.63	-5.86
Short Term Debt £				4.13	2.83	5.79	6.92	3.73	3.6	3.95	2.81	2.35	2.35	3.29	-8.83
Long Term Debt £				14.62	14.22	20.23	22.58	22.54	19.76	16.19	14.15	13.7	13.7	17.27	-9.48
Задолженность, млрд £				54.12	52.89	54.39	61.34	59.62	57.76	50.05	46.21	46.38	46.38	52.00	-4.90
Чистый долг, млрд £				13.89	13.26	22.19	25.8	20.86	19.9	17.26	15.08	13.29	13.29	17.28	-8.62
Долг, млрд £				18.75	17.05	26.02	29.5	26.26	23.36	20.99	18.02	16.99	16.99	21.12	-8.34
Interest income £				0.07	0.063	0.081	0.098	0.044	0.028	0.076	0.067			0.0626	-7.32
Расходы на обслуживание долга £				0.736	0.734	0.798	0.912	0.892	0.784	0.879	0.775	0.64	0.64	0.7940	-6.42
Чист. проц. доходы, млрд £				-0.662	-0.667	-0.728	-0.84	-0.848	-0.756	-0.803	-0.751		0.0885	-0.7996	-2.22
Goodwill £		3.72	5.16	5.97	5.73	5.79	10.56	10.6	10.55	7.05	6.81			9.11	-8.40
Амортизация, млрд £				1.86	2.98	1.76	3	2.35	2.12	2.15	2.29	2.55	2.55	2.29	1.65
Себестоимость, млрд £				9.29	10.34	10.24	11.86	11.7	11.6	9.55	8.57	9.05	9.05	10.09	-5.01
Товарно материальные запасы £				5.1	5.56	5.48	5.95	6	5.78	5.15	5.5	5.67	5.67	5.62	-1.13

	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд £																			3.72	2.89	3.14	2.94	2.94	2.79	2.96	3.19	3.69	4.46	3.42	9.84
Short Term Investments £																			4.15	4.09	3.36	2.25	2.25	1.31	0.021	0.02	0.021	0.021	0.2786	-56.25
Long term investments £	1.48	1.49	1.61	1.67	2.11	1.99	18.67	13.9	12.33	27.5																			14.88	69.08
Total Receivables £																			7.12	7.13	7.1	5.91	5.91	6.83	7.26	7.38	6	7.06	6.91	0.66
Total Current Assets £																			20.77	19.72	19.35	18.64	18.64	17.21	16.76	17.3	17	18.09	17.27	1.00
Чистые активы, млрд £											11.01	10.63	10.59	10.67	10.67	10.7	9.15	9.65	9.62	9.41									9.71	-2.54
Активы, млрд £																			60.15	58.6	59.46	59.01	59.01	58.51	58.07	58.05	59.46	60.71	58.96	0.74
Short Term Debt £																	3.33	2.79	3.95	4.26	5.92	2.81	2.81	2.62	3.37		2.35		2.79	-3.51
Long Term Debt £						25.81	265.41	191.88	158.98	22.58	22.54				19.76				16.19				14.15				13.7		17.27	-9.48
Задолженность, млрд £																			50.05	47.28	47.3	46.21	46.21	45.28	44.3	44.6	46.38	47.05	45.52	0.77
Чистый долг, млрд £																			17.26	18.02	18.33	15.08	15.08	14.98	13.98	-3.19	13.29	-4.46	6.92	-178.48
Долг, млрд £																	37.84	20.95	20.15	26.75	21.47	18.02	18.02	17.77	16.94		16.99		17.55	-1.17
Interest income £														0.007	0.004	0.01	0.021	0.022	0.026	0.029	0.033	0.024	0.038						0.0300	7.89
Расходы на обслуживание долга £																			0.27	0.203	0.185	0.222	0.222	0.166	0.174	0.156	0.144	0.162	0.1604	-0.49
Чист. проц. доходы, млрд £																-0.202	-0.183	-0.178	-0.244	-0.174	-0.152	-0.158	-0.251	0.0423	0.0317				-0.0974	-173.09
Goodwill £														10.58	10.55	10.71	5.91	7.2	7.05	6.86	6.72	6.81	6.81						6.85	-0.69
Амортизация, млрд £																			0.007	0.64	0.000122	1.18	1.18	0.549	0.639	0.951	0.412	0.823	0.6748	8.43
Себестоимость, млрд £																			2.24	1.94	1.93	2.34	2.34	1.94	2.08	2.4	2.56	1.94	2.18	0.00
Товарно материальные запасы £																			5.15	5.36	5.51	5.5	5.5	5.7	5.86	5.92	5.67	6	5.83	1.03

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	128.01	139.88	149.26	155.01	144.38	141.51	3.66	1.2	0.6217		0.6217	58.27	-66.36
Цена акции ао		14.22	15.15	19.09	14.38	17.7	17.49	18.45	16.83	19.33	19.33	17.96	1.78
Число акций ао, млн	3932	3912.8	3982.4	4017.6	4033.6	4075.2	4084	4111	4142		4142	4089.16	0.53
FCF/акцию	1.05	1.21	1.66	1.46	1.54	1.23	1.26	1.08	0.8624		0.8624	1.19	-10.95

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS						25.8	37	0.3968	0.085	0.085	0.2543	0.2846	-0.0142	0.1015	0.3926		0.2038	9.07
Цена акции ао			17.2	17.61	17.12	16.37	17.48	17.9	17.62	17.81					18.78	19.33	18.29	1.55
Число акций ао, млн	4054	4075.2	4066	5080	4088	4091	4085	4093	4117.65	4117.65							4100.86	0.13
FCF/акцию						0.2821	-0.1165	0.1886	0.4165	0.5314	0.0914	0.1067	0.3216	0.2926	0.1685		0.1962	13.01

	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, %			81.14	-2252.94	83.1	38.76	39.41	29.13	116.6	41.16	19.06		19.06	15.81	49.07	-13.52
ROA, %			1.54	2.72	6.24	5.83	7.15	5.54	21.48	8.27	4.35		4.35	6.16	9.36	-9.46
ROIC, %	20.76	42.49	28.99	32.03	24.85	20.73	23.81	21.82	54.47	23.5				12.84	28.87	2.54
ROS, %				5.08	11.75	13.76	16.86	12.85	51	16.25	8.21	8.21	8.21	11.68	19.30	-8.57
ROCE, %				119.38	152.37	38.86	29.47	31.22	17.29	17.9	10.9	31.46	31.46	16.02	21.75	0.15
Ebit margin, %						21.13	16.76	12.79	22.01	22.39	13.12	13.12	13.12		16.69	0.51
Рентаб EBITDA, %				23.67	23.87	30.01	24.88	25.75	29.33	29.95	21.25	21.25	21.25	28.34	25.51	-3.77
Чистая рентаб, %			3.27	5.08	11.75	13.76	16.86	12.85	51	16.25	8.21		8.21	11.68	21.03	-13.40
Operation Margin, %				13.54	17.79	20.62	22.82	18.18	21.94	22.24	12.82	12.82	12.82	17.36	17.60	-6.75
Доходность FCF, %	4.33	0.9846	6.37	7.56	10.55	8.76	9.57	7.91	7.37	5.49					7.82	-8.92

	2019Q4	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %								13.79	12.61	12.8	3.02	2.79	8.05	8.71	-0.4208	2.97	11.59		15.81	6.18	7.56
ROA, %								2.43	2.54	2.73	0.5909	0.584	1.78	2.01	-0.0999	0.7046	2.7		6.16	1.42	8.69
ROIC, %	5.4	3.97		4.43				6.88		6.38	2.92	2.93	5.11	5.83		3.35			12.84	4.03	2.79
ROS, %									21.44	22.62	4.35	4.35	14.21	14.88	-0.7239	5.1	21.61	8.21	11.68	9.82	-11.21
ROCE, %									18.64	21.58	2.8	2.77	3.99	4.37	0.5831	1.88	5.98	31.46	16.02	8.85	48.41
Ebit margin, %											13.07	13.07	20.66	21.17	2.75	8.71	30.2	13.12		15.19	-9.13
Рентаб EBITDA, %									39.55	36.56	27.69	27.69	28.11	29.27	14.62	13.79	41.15	21.25	28.34	24.02	-6.20
Чистая рентаб, %								19.81	21.44	22.62	4.35	4.35	14.21	14.88	-0.7239	5.1	21.61		11.68	11.02	8.75
Operation Margin, %									29.95	29.83	13.07	13.07	26.93	25.18	2.36	8.57	29.48	12.82	17.36	15.68	-12.63
Доходность FCF, %			1.98	4.67	2.77	1.35	1.2	1.72	-0.6668	1.05	2.36	2.98								1.49	11.62

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	71.37	40.73	17.33	14.39	11.27	14.47	3.96	12.09	21.63		21.63	28.90	12.68	13.93
P/BV	57.91	-917.52	14.4	5.58	4.44	4.22	5.86	4.66	4.26		4.26	4.12	4.69	-0.82
P/S	2.33	2.07	2.04	1.98	1.9	1.86	2.02	1.96	1.77		1.77	3.55	1.90	-1.41
P/FCF		13.23	9.48	11.41	10.45	12.64	13.57	18.2	17.59	19.71	19.71	22.49	16.34	9.29
E/P		0.0246	0.0577	0.0695	0.0887	0.0691	0.2142	0.0676	0.07	0.0366	0.0366	0.34	0.0915	-11.94
EV/EBIT				16.29	15.2	19.69	11.85	11	16.76	16.76	16.76		15.21	-3.17
EV/EBITDA	17.4	10.58	11.54	9.05	9.99	9.4	8.89	8.22	10.35		10.35	14.56	9.37	0.71
EV/S		2.5	2.76	2.71	2.49	2.42	2.61	2.46	2.2	2.2	2.2	3.95	2.38	-1.89
EV/FCF		16.03	12.82	15.65	13.67	16.44	14.86	16.88	19.31	19.31	19.31	30.25	17.36	3.27
Debt/EBITDA		2.39	3.54	2.91	3.1	2.66	2.44	1.98	2.55	2.55	2.55	2.00	2.44	-0.84
Netdebt/Ebitda		1.86	3.02	2.55	2.46	2.26	2.01	1.66	1.99	1.99	1.99	1.45	1.98	-2.51
Debt/Ratio		0.3023	0.4481	0.3702	0.3265	0.2953	0.3489	0.3054	0.2857	0.2857	0.2857	0.24	0.3042	-0.66
Debt/Equity		-250.68	5.97	2.46	1.8	1.55	1.98	1.35	1.24	3.54	3.54	1.47	1.93	17.96
Debt/Net Income		11.13	7.18	6.35	4.57	5.33	1.4	3.66	6.6	6.6	6.6	3.31	4.72	4.37
PEG										64	64		64.00	0.00
Бета							0.27	0.3987	-3.21	0.1371	0.1371	0.29	-0.6010	-15.59
Индекс Альтмана		2.81	2.63	2.19	2.16	2.16	3.05	3.07	3.69	3.66	3.66	3.16	3.13	11.12

	2020Q4	2021Q2	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							6.47	45.84	47.91	3.74	11.49	12.1	15.37	16.31		21.47	19.43		28.90	16.94	9.94
P/BV								6.32	6.04	4.75	4.45	4.68	5.22	4.78	4.56	4.19	4.5		4.12	4.65	-2.92
P/S								9.08	10.27	1.97	1.92	1.97	2.24	2.09	1.97	1.76	1.93		3.55	2.00	-2.94
P/FCF				21.39	36.04	74.01	83.22	58.04	-149.97	94.89	42.32	33.52						19.71	22.49	8.09	-166.64
E/P				0.0112	0.0258	0.0094	0.1546	0.0218	0.0209	0.0222	0.0048	0.0048						0.0366	0.34	0.0179	11.86
EV/EBIT											68.46	71.27	55.25	47.86	264.6	96.39	25.1	16.76		90.14	-18.93
EV/EBITDA								43.99	8.73	28.98	7.58	7.38	8.87	8.72	7.48	10.22	7.41		14.56	8.54	-3.53
EV/S								11.31		10.59	8.94	9.31	11.41	10.13	7.27	8.4	7.58	2.2	3.95	7.12	-26.32
EV/FCF								72.27		98.51	42	34.27	223.51	181.52	44.37	57.08	81.73	19.31	30.25	76.80	-36.12
Debt/EBITDA							10.2	10.63	7.6	8.18	8.08	8.08	8.59	7.34		15.18		2.55	2.00	8.35	-20.60
Netdebt/Ebitda									6.55	6.99	6.76	6.76	7.24	6.06	-2.73	11.88	-1.44	1.99	1.45	3.15	-19.97
Debt/Ratio	0.3265			0.2953				0.335		0.3611	0.3054	0.3054	0.3037	0.2918		0.2857		0.2857	0.24	0.2945	-1.32
Debt/Equity	1.8			1.55				1.9		1.69	1.35	1.35	1.28	1.18		1.24		3.54	1.47	1.72	21.26
Debt/Net Income	38.79			31.19				13.79		13.22	51.48	51.48	16.99	14.44		41.03		6.6	3.31	26.11	-33.69
PEG																		64		64.00	0.00
Бета																	-1.18	0.1371	0.29	-0.5214	-134.09
Индекс Альтмана		1.49	1.53	1.51	1.49	1.71	2.2	1.93	2.08								3.69	3.66	3.16	2.71	10.72

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	3.87	4.85	3.91	3.93	3.95	3.98	4	2.25	2.44			3.37		3.32	-9.18
Дивиденд			1.03	1.01	0.895	1.03	1.1	0.844	0.7285	0.7754	0.2121	0.7973		0.7320	-28.05
Див доход, ао, %			6.45	6.42	5.38	6.4	7.09	4.83	3.47	4.09	4.12	4.04	2.50	4.72	-10.29
Дивиденды / прибыль, %		531.8	254.96	108.39	85.1	69.18	91.2	23.18	45.6	94.91		94.91	64.13	64.81	6.53
Dividend Coverage Ratio											0.7641	0.7641		0.7641	0.00

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд						0.654	0.555	0.557	0.567	0.568	0.568	0.652	0.612	0.612	0.612			0.6112	1.50
Дивиденд	0.261	0.256	0.311	0.173	0.1945	0.1619	0.1653	0.1739	0.1785	0.1742								0.1708	1.48
Див доход, ао, %	1.64	1.56	1.81	0.9822	1.14	0.9889	0.9459	0.9716	1.01	0.9781							2.50	0.9789	-0.22
Дивиденды / прибыль, %						44.76	37.25	34.3	162	162.29	54.3	55.58	-1055.17	147.83	37.68		64.13	-151.9560	-7.05
Dividend Coverage Ratio																0.7641		0.7641	0.00

Other

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	LTM	CAGR 5
Всего задолженность	24.05	22.15						-4.03
CAPEX/Выручка, %		6.57	8.59	7.7	7.73	9.5	9.5	7.65
Персонал, чел				90 096	69 400	70 212		-7.98

	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	CAGR 5
CAPEX/Выручка, %	7.65	5.61	10.51	13.98	5.96	-4.87

	CAGR 5

Investing Port

GSK plc

Reporting GSK plc

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other