US: AHWSF - Athens Water Supply and Sewerage Company S.A

Altı ay boyunca karlılık: 0%
Temettü getirisi: +1.61%
Sektör: Utilities

Raporlama Athens Water Supply and Sewerage Company S.A

Büyük harf kullanımı

UFRS

Raporlama Yıllık Üç ayda bir

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	5 yıllık ortalama	CAGR 5
Капитализация, млрд €						0.9266	0.8345	0.8627	0.8627	0.8627	0.8698	-1.42
Выручка, млрд €	0.3264	0.3243	0.3289	0.3273	0.3224	0.3238	0.3303	0.3558	0.3435	0.3516	0.3410	1.66
Чистая прибыль, млрд €	0.0419	0.0437	0.024	0.0434	0.0479	0.0581	-0.0661	0.0306	0.005	0.0203	0.0096	-18.97
EV, млрд €						0.4462	0.3272	0.416	0.5022	0.4607	0.4305	0.64
EBIT, млрд €	0.0641	0.0576	0.0638	0.067	0.0711	0.0913	-0.06	0.0703	0.015	0.0375	0.0308	-16.30
EBITDA, млрд €	0.108	0.1057	0.1094	0.1119	0.1152	0.1346	-0.0249	0.1095	0.0539	0.0829	0.0712	-9.24
Баланс стоимость, млрд €	0.9213	0.9669	0.9048	0.942	0.9492	0.9511	0.8278	0.8152	0.8374	0.8473	0.8558	-2.28
FCF, млрд €	-0.0714	0.0577	0.0392	0.0525	0.096	0.0616	0.0639	0.008	-0.1022	-0.0245	0.0014	-183.16
Операционный денежный поток, млрд €	-0.0464	0.0644	0.0485	0.0683	0.1123	0.0783	0.0932	0.0382	-0.0607	0.0206	0.0339	-23.44
Операционная прибыль, млрд €	0.052	0.0492	0.0543	0.0496	0.0606	0.0719	-0.0922	0.0463	0.0001	0.0215	0.0095	-21.45
Операционные расходы, млрд €	0.0894	0.0892	0.092	0.0933	0.0865	0.0888	0.2305	0.1069	0.1252	0.1123	0.1327	4.81
CAPEX, млрд €	0.0251	0.0067	0.0093	0.0158	0.0163	0.0168	0.0293	0.0302	0.0414	0.045	0.0325	21.78

	2015Q4	2019Q2	2020Q4	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 çeyreğin ortalaması	CAGR 5
Капитализация, млрд €			0.8627	0.8627	0.8627		0.8627	0.8627	0.8627	0.8627	0.8627	0.8627	0.8627			0.8627	0.00
Выручка, млрд €		0.0758					0.1639	0.0978	0.1796	0.0814	0.1628	0.0944	0.0944	0.0873	0.0873	0.1052	-11.72
Чистая прибыль, млрд €						0.0083	0.0166	0.0045	-0.0116	0.000351	0.000702	0.0098	0.0098	0.005	0.005	0.0061	48.09
EV, млрд €											0.4955	0.4907	0.4607	0.4891	0.4972	0.4866	0.07
EBIT, млрд €						0.012	0.0153	0.007	-0.0077	-0.000376	-0.000959	0.0074	0.0074	0.0085	0.0085	0.0062	-254.71
EBITDA, млрд €	0.018						0.0383	0.0178	0.0144	0.0108	0.0216	0.0186	0.0186	0.0207	0.0207	0.0200	-0.85
Баланс стоимость, млрд €					0.8152		0.8317	0.8061	0.8374	0.8382	0.8382	0.8473	0.8473	0.8572	0.8572	0.8494	0.45
FCF, млрд €	0.0225						-0.1583	0.0556	0.0607	-0.0193	-0.0348	0.007	0.0067	-0.0141	-0.0141	-0.0099	-16.53
Операционный денежный поток, млрд €						-0.0721	-0.1419	0.0669	0.0165	-0.0095	-0.0095	0.0187	0.0179	-0.0025	-0.0025	0.0044	-23.43
Операционная прибыль, млрд €		0.0123					0.0153	0.007	-0.0077	-0.000376	-0.000959	0.0074	0.0109	0.0043	0.0043	0.0052	-235.00
Операционные расходы, млрд €		0.0636					0.0518	0.0335	0.0621	0.0276	0.0563	0.0347	0.0296	0.0364	0.0364	0.0387	-8.35
CAPEX, млрд €						0.0078	0.0164	0.0113	0.0131	0.0097	0.0097	0.0117	0.0112	0.0116	0.0116	0.0112	3.64

Nakit akımı Üç aylık nakit akışı Varlıklar

Bilanço

UFRS

Raporlama Yıllık Üç ayda bir

	2005	2006	2007	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	5 yıllık ortalama	CAGR 5
Наличность, млрд €									0.2333	0.2604	0.2805	0.2949	0.3836	0.4286	0.4624	0.4317	0.3222	0.3258	0.3941	-5.34
Short Term Investments €	1.02	1.02	1.03							-0.0129		-0.019		-0.0066	-0.0054	-0.0049	-0.011	0.0154	-0.0025	-218.47
Long term investments €										0.0194	0.0029	0.0037	0.0017						0.0069	-45.59
Total Receivables €							0.4006			0.2555	0.2373	0.2424	0.1998	0.2146	0.1978	0.2959	0.1871	0.1699	0.2131	-4.56
Total Current Assets €									0.4853	0.5313	0.5328	0.5483	0.6063	0.6565	0.6823	0.7425	0.5262	0.5279	0.6271	-4.27
Чистые активы, млрд €										0.9103	0.8765	0.8442	0.8141	0.7929	0.7689	0.7631	0.7493		0.7777	-1.65
Активы, млрд €									1.54	1.58	1.55	1.53	1.53	1.56	1.61	1.7	1.47	1.48	1.56	-1.05
Short Term Debt €				0.1928	0.2042	0.2017	0.1855	0.0031						0.00096	0.000796	0.000443	0.000499	0.000812	0.0007	-3.29
Задолженность, млрд €									0.6206	0.6102	0.6471	0.5906	0.5844	0.6117	0.7862	0.8809	0.6305	0.6318	0.7082	0.65
Чистый долг, млрд €									-0.2333	-0.2604	-0.2805	-0.2949	-0.3836	-0.425	-0.4596	-0.3929	-0.3086	-0.3227	-0.3818	-5.36
Долг, млрд €														0.0033	0.0023	0.0342	0.0136	0.003	0.0113	-1.89
Interest income €											0.0138	0.0191	0.0218	0.0189	0.0152	0.0148	0.0132	0.0176	0.0159	-1.42
Расходы на обслуживание долга €									0.000559	0.0012	0.0044	0.000503	0.000658	0.0047	0.0029	0.0011	0.0019	0.0095	0.0040	15.11
Чист. проц. доходы, млрд €											0.0094	0.0186	0.0212	0.0134	0.0117	0.013	0.0105	0.0065	0.0110	-13.47
Goodwill €									0.0034	0.0034	0.0034	0.0034	0.0034	0.0034	0.0034	0.0034	0.0034	0.0034	0.0034	0.00
Амортизация, млрд €									0.0439	0.0482	0.0455	0.045	0.0441	0.0433	0.0351	0.0392	0.0389	0.0454	0.0404	0.95
Себестоимость, млрд €									0.185	0.1859	0.1826	0.1845	0.1852	0.1605	0.1807	0.2038	0.2215	0.2178	0.1969	6.30
Товарно материальные запасы €									0.0144	0.0125	0.0124	0.0109	0.0114	0.0132	0.0143	0.0148	0.0169	0.0204	0.0159	9.10

	2012Q3	2015Q4	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 çeyreğin ortalaması	CAGR 5
Наличность, млрд €															0.4317		0.2815	0.3107	0.3222	0.2976	0.2976	0.3258	0.3258	0.3091	0.3091	0.3135	0.76
Short Term Investments €	-0.1394	-0.0129	-0.019						-0.0067	-0.0066	-0.0054				-0.0049		-0.0046		-0.011		-0.013					-0.0078	19.21
Long term investments €				0.0033	0.0031	0.0017	0.0017	0.0036	0.0036																	0.0027	3.04
Total Receivables €																0.258	0.2601	0.1872	0.1871	0.1706	0.1834	0.1699	0.1699	0.1785	0.1785	0.1760	-0.54
Total Current Assets €																0.5578	0.5578	0.5435	0.5262	0.5003	0.5003	0.5279	0.5279	0.5176	0.5176	0.5183	0.68
Чистые активы, млрд €												0.7831	0.7831	0.7631	0.7631	0.7752	0.7752	0.7768	0.7493	0.7809	0.7809					0.7726	0.15
Активы, млрд €															1.7		1.5	1.49	1.47	1.44	1.44	1.48	1.48	1.47	1.47	1.47	0.41
Short Term Debt €											0.000796		0.000439		0.000443		0.000476		0.000499		0.000672	0.000812	0.000812	0.000796	0.000796	0.0008	3.44
Задолженность, млрд €															0.8809		0.671	0.6831	0.6305	0.6047	0.6047	0.6318	0.467	0.6172	0.6172	0.5876	0.41
Чистый долг, млрд €															-0.3929		-0.2553	-0.31	-0.3086	-0.296	-0.2954	-0.3236	-0.3227	-0.3091	-0.3065	-0.3115	0.74
Долг, млрд €																					0.0022	0.0022	0.003		0.0026	0.0025	4.26
Расходы на обслуживание долга €		0.000189		0.000229	0.000214	0.000166	0.000166	0.000209	0.000209								0.0017		0.0011		0.0052					0.0017	90.18
Goodwill €											0.0034		0.0034		0.0034		0.0034	0.0034	0.0034	0.0034	0.0034	0.0034	0.0034			0.0034	0.00
Амортизация, млрд €		0.0117															0.023	0.0109	0.0221	0.0112	0.0226	0.0112	0.0112	0.0122	0.0122	0.0139	-11.60
Себестоимость, млрд €									0.0404								0.0967	0.0573	0.1252	0.0539	0.1075	0.0539	0.0539	0.0466	0.0466	0.0617	-15.40
Товарно материальные запасы €																0.0162	0.0162	0.0176	0.0169	0.0193	0.0193	0.0204	0.0204	0.0193	0.0193	0.0197	0.00

Terfi

UFRS

Raporlama Yıllık Üç ayda bir

	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 yıllık ortalama	CAGR 5
EPS			0.7484	0.4008	0.2684	0.52	0.555	0.5507	-0.7752	0.253	0.0471	0.1904				0.0532	-19.14
Цена акции ао								8.7	8.1	8.1	8.1	8.1	8.1	8.1	8.1	8.10	0.00
Число акций ао, млн	106.5	106.5	106.5	106.5			113.75	106.5	106.5	106.5	106.5	106.5				106.50	0.00
FCF/акцию	0.4122	4.48	-0.6706	0.5418			0.8441	0.5783	0.6	0.0753	-0.9592	-0.2297				0.0129	-183.14

	2015Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	5 çeyreğin ortalaması	CAGR 5
EPS		0.0756	-0.4428	-0.4613	0.0533	0.0539								0.006	0.0919	0.0919	0.0473	0.0473		0.0569	51.13
Цена акции ао								8.1	8.1	8.1	8.1	8.1	8.1	8.1	8.1	8.1			8.1	8.10	0.00
Число акций ао, млн					106.5		106.5	106.5		106.5	106.5	106.5	106.5	106.5	106.5	106.5				106.50	0.00
FCF/акцию	0.2116									-1.49	0.5221	0.5704	-0.1808	-0.3265	0.0659	0.0631	-0.1326	-0.1326		-0.0925	-16.49

Yeterlik

UFRS

Raporlama Yıllık Üç ayda bir

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Sektör ortalaması	5 yıllık ortalama	CAGR 5
ROE, %	4.55	4.51	2.66	4.61	5.05	6.11	-7.98	3.76	0.599	2.41					0.9798	-16.98
ROA, %	2.72	2.77	1.55	2.83	3.12	3.72	-4.1	1.81	0.3417	1.38					0.6303	-17.99
ROIC, %						9.91	-1.56	7.51	0.8386						4.17	-46.07
ROS, %				13.27	14.86	17.94	-20.01	8.61	1.46	5.77	0	0	0		2.75	-20.30
ROCE, %			7.05	7.11	7.49	9.6	-7.24	8.63	1.8	2.74		0	0		3.11	-22.18
Ebit margin, %						28.21	-32.92	7.28	5.45	10.65		0	0		3.73	-17.70
Рентаб EBITDA, %			33.26	34.2	35.72	41.59	-7.54	30.78	15.7	23.58		0	0		20.82	-10.73
Чистая рентаб, %	12.84	13.46	7.31	13.27	14.86	17.94	-20.01	8.61	1.46	5.77					2.75	-20.30
Operation Margin, %				15.14	18.79	22.2	-27.91	13.01	0.0259	6.12	0	0	0		2.69	-22.72
Доходность FCF, %						6.65	7.66	0.9297	-11.84	-1.69					0.3419	-176.03

	2015Q4	2019Q2	2021Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Sektör ortalaması	5 çeyreğin ortalaması	CAGR 5
ROE, %			1.29	2	0.5528	-1.39	0.0419	0.0837	1.19	1.19	0.6013	0.5922		0.7314	47.89
ROA, %			0.6179	1.11	0.2992	-0.7926	0.0243	0.0487	0.6699	0.6617	0.3408	0.3414		0.4125	47.62
ROIC, %								0.0781	1.27	1.26		0.5889		0.7993	65.71
ROS, %		16.51		10.16	4.56	-6.48	0.4312	0.4312	10.37	10.37	5.77	5.77		6.54	68.00
ROCE, %			1.59	1.84	0.8629	-0.9201	-0.0448	-0.1144	0.5637	0.5608	0.6255	0.6215		0.4514	-240.28
Ebit margin, %								-0.5891	7.88	7.88	9.75	9.75		6.93	-275.29
Рентаб EBITDA, %	22.69			23.36	18.23	8.01	13.24	13.29	19.74	19.74	23.7	23.7		20.03	12.27
Чистая рентаб, %		16.51		10.16	4.56	-6.48	0.4312	0.4312	10.37	10.37	5.77	5.77		6.54	68.00
Operation Margin, %		16.18		9.35	7.11	-4.29	-0.4613	-0.5891	7.88	11.56	4.89	4.89		5.73	-252.69
Доходность FCF, %				-18.35	6.45	7.04	-2.23	-4.03	0.8608	2.35				0.7982	-19.70

	Sektör ortalaması	5 çeyreğin ortalaması	CAGR 5

Oranlar

UFRS

Raporlama Yıllık Üç ayda bir

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Sektör ortalaması	5 yıllık ortalama	CAGR 5
P/E			15.96	-12.62	28.15	171.98	38.64					48.42	19.34
P/BV			0.9741	1.01	1.06	1.03	0.9247					0.9998	-1.04
P/S			2.86	2.53	2.42	2.51	2.23					2.51	-4.85
P/FCF			15.04	13.06	107.56	-8.44	-59.35	0	0	0		13.57	-231.59
E/P			0.0627	-0.0792	0.0355	0.0058	0.0235	0	0	0		0.0097	-17.82
EV/EBIT			5.46	-3.66	18.27	26.8	12.3	0	0	0		11.83	17.64
EV/EBITDA			3.7	-5.41	7.27	8.72	5.56					3.97	8.49
EV/S			1.54	1.21	1.33	1.46	1.31	0	0	0		1.37	-3.18
EV/FCF			8.09	6.23	59	-4.92	-18.84	0	0	0		9.91	-218.42
Debt/EBITDA			0.0272	-0.038	0.5972	0.2353	0.0368	0	0	0		0.1717	6.23
Netdebt/Ebitda	-2.63	-3.33	-3.16	18.46	-3.59	-5.72	-3.89	0	0	0		0.4200	4.24
Debt/Ratio			0.0023	0.0017	0.0229	0.0092	0.0021	0	0	0		0.0076	-1.80
Debt/Equity			0.0038	0.0034	0.0477	0.0162	0.0036	0	0	0		0.0149	-1.08
Debt/Net Income			0.063	-0.0424	1.27	2.7	0.1504	0	0	0		0.8282	19.01
PEG									0	0
Бета								0	0	0
Индекс Альтмана			0.1354	-0.2868	-0.1069	-0.3915		0	0	0		-0.1624	-230.40

	2015Q4	2020Q4	2021Q2	2021Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	2025Q2	Sektör ortalaması	5 çeyreğin ortalaması	CAGR 5
P/E				82.31	51.81	193.59	-74.15	2457.69	1228.85	-7152.03	38.14	31.61	27.11				-1165.2640	-53.36
P/BV				1.06	1.04	1.07	1.03	1.03	1.03	0.961	0.7741	0.9311	0.9375				0.9267	-1.86
P/S					5.26	8.82	4.8	10.6	5.3	1.67	1.9	1.88	2.21				2.59	-16.05
P/FCF					-5.45	15.52	14.2	-44.81	-24.81	116.17	42.62						20.67	24.58
E/P		-0.0466	0.0056	0.0121	0.0193	0.0052	-0.0135	0.000407	0.000814	0.0113	0.0227						0.0043	-210.95
EV/EBIT									-563.89	65.98	61.95	57.47	58.41				-64.0160	-163.54
EV/EBITDA									8.07	7.93	6.87	6.29	6.32				7.10	-4.77
EV/S									3.32	5.2	4.88	5.61	5.7				4.94	11.42
EV/FCF									-15.55	69.88	68.59	-34.63	-35.2				10.62	17.75
Debt/EBITDA									0.1112	0.12	0.1636		0.1259				0.1302	3.15
Netdebt/Ebitda	-14.48				-6.67	-17.38	-21.44	-27.46	-13.65	-17.36	-17.32	-14.94	-14.82				-15.6180	1.66
Debt/Ratio									0.0015	0.0015	0.0021		0.0018				0.0017	4.66
Debt/Equity									0.0026	0.0026	0.0036		0.003				0.0029	3.64
Debt/Net Income									3.43	0.2286	0.3116		0.5172				1.12	-37.69
Бета														0	0
Индекс Альтмана					-0.9248	-0.6993	-0.6079	-0.7839	-0.7059					0	0		-0.7444	-5.26

Temettüler

UFRS

Raporlama Yıllık Üç ayda bir

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Sektör ortalaması	5 yıllık ortalama	CAGR 5
Див.выплата, млрд	0.039	0.0206	0.0319	0.0501	0.0202	0.0278	-0.0398	-0.0496	-0.0294	-0.0021				-0.0186	-159.65
Дивиденд							0.38	0.47	1.12	0.0197	0.0989	0.0989		0.4177	-23.60
Див доход, ао, %							4.85	5.8	13.84	0.2674	1.61	1.61		5.27	-19.79
Дивиденды / прибыль, %	92.98	47.14	132.45	115.44	42.12	47.79	60.22	-161.96	-586.86	10.46				-126.0700	-26.20

	2020Q2	2021Q2	2021Q3	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Sektör ortalaması	5 çeyreğin ortalaması	CAGR 5
Див.выплата, млрд				8.7E-5	8.7E-5	0.0293	0	1.5E-5	1.5E-5	0.000989	0.000946	3.1E-5	3.1E-5		0.0004	15.63
Дивиденд	0.38	0.24	0.23		0.28	0.8409				0.0215					0.3225	-38.28
Див доход, ао, %	5.29	2.96	2.84		3.46	10.38				0.2654					3.98	-38.27
Дивиденды / прибыль, %				1.04	0.5195	656.71	-0.0086	4.13	2.07	10.1	9.66	0.6159	0.6159		4.61	-21.53

	Sektör ortalaması	5 çeyreğin ortalaması	CAGR 5

Aboneliğiniz için ödeme yapın

Abonelik yoluyla şirket ve portföy analizi için daha fazla işlevsellik ve veri elde edilebilir

Abone

Stoklamak

Aletler

Toplum

Kişiler

2025 © Investing Port
Kişiler | Reklam
Porti.ru malzemelerinin kullanımına yalnızca kaynağa aktif bir indekslenmiş bağlantı olması durumunda izin verilir.