Rolls-Royce Holdings plc

OTC
RYCEF
Stock
Yield per half year: +66.96%
Dividend yield: 0.7925%
Sector: Industrials

Reporting Rolls-Royce Holdings plc

Capitalization

2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд £
25.96 53.31 35.07 59.72 33.98 13.12 9.49 18.86 21.59 27.03 -20.59
Выручка, млрд £
14.96 16.31 15.73 16.59 11.82 11.22 13.52 16.49 18.91 18.91 14.39 9.85
Чистая прибыль, млрд £
-4.03 4.21 -2.4 -1.32 -3.17 0.12 -1.27 2.41 2.52 2.52 0.1220 -195.51
EV, млрд £
26.48 53.73 34.56 58.95 36.22 16.89 10.81 27.34 47.84 47.84 27.82 5.72
EBIT, млрд £
-0.136 1.52 -1.05 -0.855 -1.26 0.457 -1.16 2.8 2.6 2.6 0.6874 -215.59
EBITDA, млрд £
0.918 2.4 0.032 0.46 -0.101 1.45 -0.207 3.74 3.48 3.48 1.67 -302.98
OIBDA, млрд £
0.923 1.37 1.9 3.28 3.87 3.87 2.27 33.20
Баланс стоимость, млрд £
1.86 6.17 -1.07 -3.38 -4.9 -4.66 -6.05 -3.68 -0.912 -0.912 -4.0404 -28.56
FCF, млрд £
0.195 0.064 0.641 0.91 -3.96 -0.818 1.25 1.77 2.9 2.9 0.2284 -193.96
Операционный денежный поток, млрд £
1.41 1.81 2.23 2.3 -3.01 -0.259 1.85 2.49 3.78 3.78 0.9702 -204.66
Операционная прибыль, млрд £
0.044 1.29 -1.16 -0.852 -2.08 0.513 0.837 1.94 2.91 2.91 0.8240 -206.95
Операционные расходы, млрд £
3.12 2.02 2.36 1.9 2.06 1.67 1.97 1.68 1.32 1.32 1.74 -8.52
CAPEX, млрд £
1.22 1.75 1.59 1.39 0.95 0.559 0.596 0.713 0.886 0.886 0.7408 -1.39


Balance sheet

2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд £
2.77 2.95 4.97 4.44 3.31 2.53 2.37 3.78 5.33 5.33 3.46 10.00
Short Term Investments £
0.008 0.039 0.028 0.092 0.107 0.021 0.023 0.01 0.032 0.032 0.0386 -21.45
Long term investments £
0.671 1.01 1.02 14.57 23.25 13.5 18.93 14.25 79.35
Total Receivables £
5.99 6.82 6.39 6.37 6.08 5.82 3.9 4.01 7.59 7.59 5.48 4.54
Total Current Assets £
12.86 14.6 16.82 16.07 14.62 15.32 16.01 18.22 21.63 21.63 17.16 8.15
Чистые активы, млрд £
5.14 4.11 4.66 4.93 6.81 5.92 5.12 5 20.53 20.6 8.68 24.69
Активы, млрд £
25.54 30 31.86 32.27 29.52 28.67 29.45 31.51 35.69 35.69 30.97 3.87
Short Term Debt £
0.172 0.082 0.858 0.775 1.27 0.279 0.384 0.809 1.1 1.1 0.7684 -2.83
Long Term Debt £
3.12 3.29 3.61 2.9 4.27 6.02 4.11 3.57 2.78 2.78 4.15 -8.23
Задолженность, млрд £
23.67 23.83 32.91 35.62 34.39 33.31 35.47 35.14 36.57 36.57 34.98 1.24
Чистый долг, млрд £
0.586 0.535 -0.312 1.24 4.02 5.24 3.58 1.98 -0.195 -0.195 2.92 -154.60
Долг, млрд £
3.29 3.37 4.47 3.67 5.55 6.3 5.96 5.76 5.14 5.14 5.74 -1.52
Interest income £
0.014 0.011 0.027 0.031 0.022 0.007 0.035 0.164 0.0518 39.54
Расходы на обслуживание долга £
0.077 0.067 0.107 0.182 0.18 0.252 0.343 0.578 0.362 0.362 0.3430 15.00
Чист. проц. доходы, млрд £
-0.104 -0.105 -0.161 -0.286 -0.328 -0.38 -0.476 -0.426 0.2167 -0.3792 8.30
Goodwill £
1.66 1.5 1.54 1.55 1.05 0.994 1.07 1.03 1.1 1.07 1.05 1.48
Амортизация, млрд £
1.05 0.88 1.09 1.32 1.16 0.992 0.952 0.948 0.887 0.887 0.9878 -5.23
Себестоимость, млрд £
11.91 13.13 14.53 15.65 12.03 9.08 10.76 12.87 14.69 14.69 11.89 4.08
Товарно материальные запасы £
3.09 3.66 4.29 4.32 3.69 3.67 4.71 4.85 5.09 5.09 4.40 6.64


Share

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -1.8 1.67 -1.65 -2.32 -1.41 0.0326 -0.152 0.287 0.2987 0.2987 -0.1887 -173.32
Цена акции ао 11.2 10.56 9.05 1.5 1.66 1.11 3.81 7.05 11.32 11.32 4.99 46.81
Число акций ао, млн 2827.12 4897.48 2935.61 5626.96 8367.6 8367.6 8349 8405 8439 8439 8385.64 0.17
FCF/акцию 0.069 0.0131 0.2184 0.1617 -0.4731 -0.0978 0.1502 0.2108 0.3432 0.3432 0.0267 -193.78


Efficiency

2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -216.54 68.22 223.56 38.95 64.73 -2.57 23.69 -49.57 -109.78 -109.78 14.51 -14.7000 -211.14
ROA, % -15.79 14.02 -7.54 -4.08 -10.74 0.4185 -4.37 7.91 7.5 7.5 6.32 0.1437 -193.07
ROIC, % 1.47 12.07 -78.16 47.16 -43.32 -371.19 163.33 7.5 1334.74 346.7 12.45 296.22 -198.64
ROS, % 25.8 -15.26 -7.93 -26.81 1.07 -9.39 14.63 13.33 13.33 13.33 8.11 6.59 65.61
ROCE, % 24.6 100.19 25.49 25.83 -9.86 -7.46 16.86 13.72 -294.67 -294.67 15.90 -56.2820 97.28
Ebit margin, % -5.15 -11.2 -0.1694 -8.57 16.96 13.73 13.73 13.73 7.14 -340.85
Рентаб EBITDA, % 14.71 0.2034 2.77 -0.8542 12.92 -1.53 22.71 18.42 18.42 18.42 16.11 14.19 7.35
Чистая рентаб, % -26.96 25.8 -15.26 -7.93 -26.81 1.07 -9.39 14.63 13.33 13.33 8.57 -1.4340 -186.96
Operation Margin, % 7.89 -7.38 -5.14 -17.6 4.57 6.19 11.79 15.37 15.37 15.37 11.65 10.66 27.45
Чистая процентная маржа, % 8.81 0.5 0.6 -26.96 25.8 -15.26 -7.93 -26.81 1.07 1.07 8.85 -4.6260 -47.09
Доходность FCF, % 0.7512 0.1201 1.83 1.52 -11.65 -6.24 13.22 8.35 1.04 40.59


Coefficients

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-6.44 12.67 -14.6 -45.42 -10.72 109.32 -7.48 10.52 19.05 19.05 15.75 24.14 -212.19
P/BV
13.94 8.64 -32.65 -17.69 -6.94 -2.81 -1.2 -6.99 -54.52 -54.52 3.16 -14.4920 51.02
P/S
1.74 3.27 2.23 3.6 2.87 1.17 0.5346 1.54 2.54 2.54 1.64 1.73 -2.41
P/FCF
832.9 54.7 65.63 -8.58 -16.04 7.57 11.97 13.7 7.46 7.46 11.74 4.93 -185.80
E/P
0.0789 -0.0685 -0.022 -0.0933 0.0091 -0.1338 0.1279 0.1117 0.1168 0.1168 3.37 0.0463 66.60
EV/EBIT
-45.68 -8.03 -818.82 -9.33 9.78 18.43 18.43 18.43 -156.3020 -146.82
EV/EBITDA
28.85 22.4 1079.96 128.15 -358.59 11.66 -52.23 7.3 13.73 13.73 16.72 -75.6260 -152.07
EV/S
3.29 2.2 3.55 3.06 1.51 0.7996 1.66 2.53 2.53 2.53 1.81 1.81 10.87
EV/FCF
839.48 53.91 64.78 -9.15 -20.65 8.62 15.43 16.52 16.52 16.52 16.61 7.29 -195.64
Debt/EBITDA
1.41 139.59 7.98 -54.91 4.35 -28.77 1.54 1.47 1.47 1.47 2.54 -3.9880 -19.51
Netdebt/Ebitda
0.2231 -9.75 2.7 -39.81 3.62 -17.31 0.5275 -0.056 -0.056 -0.056 0.97 -2.6549 -143.44
Debt/Ratio
0.1125 0.1402 0.1138 0.1879 0.2198 0.2022 0.1828 0.1439 0.1439 0.1439 0.21 0.1785 -8.12
Debt/Equity
0.5471 -4.16 -1.09 -1.13 -1.35 -0.9843 -1.56 -5.63 -41.51 -41.51 0.79 -10.2069 98.41
Debt/Net Income
0.802 -1.86 -2.79 -1.75 52.52 -4.69 2.39 2.04 2.04 2.04 3.20 10.86 -47.78
PEG
-895.87 -895.87 -895.8700 0.00
Бета
1.83 1.82 1.7 4.92 1.58 -3.53 -3.53 -0.26 1.30 -214.17
Индекс Альтмана
8.36 -7.77 6.02 2.5 1.7 1.77 6.76 7.76 -62.05 -62.05 7.17 -8.8120 -305.33


Dividends

2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.076 1.09 0.003 0.293 0.931 0.22 4.23 0.003 0.001 0.001 0.8910 -66.00
Дивиденд
0.2278 0.0018 0.0079 0.0425 0.036 0.0487 0.0398 0.071 0.0802 0.0802 0.0551 17.37
Див доход, ао, %
1.29 0.0108 0.0632 0.4629 0.3304 0.4073 0.3751 1.75 0.7925 0.7925 5.57 0.7311 19.12
Дивиденды / прибыль, %
1312.05 -0.0744 6.96 -38.78 -16.73 -133.44 2.5 -0.0788 0.0415 0.0415 40.00 -29.5415 -130.12


Pay for your subscription

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

Other

2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
15.23 14.99 13.93 -2.93
CAPEX/Выручка, %
8.03 4.98 4.41 4.32 4.69 4.69 -10.20
Персонал, чел
48 200 44 000 41 800 41 400 -3.73