Detsky Mir (MOEX: DSKY)
Russia
· Delayed Price · Currency is RUB 75.20
+0.30 (0.40%)
At close: Jul 8, 2022
Detsky Mir Income Statement
Financials in millions RUB. Fiscal year is January - December.
Millions RUB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | 2016 - 2012 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '22 Jun 30, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | Dec '18 Dec 31, 2018 | Dec '17 Dec 31, 2017 | 2016 - 2012 |
| Revenue | 170,378 | 164,300 | 142,882 | 128,764 | 110,874 | 97,003 | Upgrade
|
| Revenue Growth (YoY) | 9.15% | 14.99% | 10.96% | 16.14% | 14.30% | 21.94% | Upgrade
|
| Cost of Revenue | 117,718 | 114,663 | 99,507 | 87,835 | 74,546 | 64,653 | Upgrade
|
| Gross Profit | 52,660 | 49,637 | 43,375 | 40,929 | 36,328 | 32,350 | Upgrade
|
| Selling, General & Admin | 21,125 | 19,948 | 16,866 | 16,807 | 24,722 | 24,243 | Upgrade
|
| Other Operating Expenses | -154 | -176 | 40 | -47 | 183 | 83 | Upgrade
|
| Operating Expenses | 32,365 | 30,818 | 27,319 | 26,765 | 24,905 | 24,326 | Upgrade
|
| Operating Income | 20,295 | 18,819 | 16,056 | 14,164 | 11,423 | 8,024 | Upgrade
|
| Interest Expense | -6,169 | -4,464 | -4,496 | -4,878 | -4,427 | -1,866 | Upgrade
|
| Interest & Investment Income | 228 | 23 | 82 | 11 | 10 | 28 | Upgrade
|
| Currency Exchange Gain (Loss) | 1,435 | -393 | -2,093 | -124 | 106 | -306 | Upgrade
|
| Other Non Operating Income (Expenses) | -1,818 | -1,847 | -1,491 | -1,271 | - | - | Upgrade
|
| EBT Excluding Unusual Items | 13,971 | 12,138 | 8,058 | 7,902 | 7,112 | 5,880 | Upgrade
|
| Asset Writedown | - | - | - | - | -191 | - | Upgrade
|
| Other Unusual Items | - | 1,255 | - | - | - | - | Upgrade
|
| Pretax Income | 13,971 | 13,393 | 8,058 | 7,902 | 6,921 | 5,880 | Upgrade
|
| Income Tax Expense | 2,944 | 2,491 | 1,309 | 1,360 | 1,227 | 1,036 | Upgrade
|
| Net Income | 11,027 | 10,902 | 6,749 | 6,542 | 5,694 | 4,844 | Upgrade
|
| Net Income to Common | 11,027 | 10,902 | 6,749 | 6,542 | 5,694 | 4,844 | Upgrade
|
| Net Income Growth | -3.95% | 61.54% | 3.16% | 14.89% | 17.55% | 26.81% | Upgrade
|
| Shares Outstanding (Basic) | - | 735 | 735 | 736 | 738 | 738 | Upgrade
|
| Shares Outstanding (Diluted) | - | 735 | 735 | 736 | 738 | 738 | Upgrade
|
| Shares Change (YoY) | - | 0.08% | -0.15% | -0.29% | -0.09% | -0.07% | Upgrade
|
| EPS (Basic) | - | 14.83 | 9.19 | 8.89 | 7.72 | 6.56 | Upgrade
|
| EPS (Diluted) | - | 14.83 | 9.19 | 8.89 | 7.72 | 6.56 | Upgrade
|
| EPS Growth | - | 61.41% | 3.32% | 15.23% | 17.65% | 26.90% | Upgrade
|
| Free Cash Flow | 9,084 | 9,530 | 15,015 | 15,437 | 6,126 | 5,008 | Upgrade
|
| Free Cash Flow Per Share | - | 12.96 | 20.44 | 20.98 | 8.30 | 6.78 | Upgrade
|
| Dividend Per Share | - | - | 11.150 | 10.560 | 8.830 | 6.850 | Upgrade
|
| Dividend Growth | - | - | 5.59% | 19.59% | 28.91% | 96.84% | Upgrade
|
| Gross Margin | 30.91% | 30.21% | 30.36% | 31.79% | 32.77% | 33.35% | Upgrade
|
| Operating Margin | 11.91% | 11.45% | 11.24% | 11.00% | 10.30% | 8.27% | Upgrade
|
| Profit Margin | 6.47% | 6.64% | 4.72% | 5.08% | 5.14% | 4.99% | Upgrade
|
| Free Cash Flow Margin | 5.33% | 5.80% | 10.51% | 11.99% | 5.53% | 5.16% | Upgrade
|
| EBITDA | 26,646 | 20,681 | 18,129 | 16,229 | 13,148 | 9,522 | Upgrade
|
| EBITDA Margin | 15.64% | 12.59% | 12.69% | 12.60% | 11.86% | 9.82% | Upgrade
|
| D&A For EBITDA | 6,351 | 1,862 | 2,073 | 2,065 | 1,725 | 1,498 | Upgrade
|
| EBIT | 20,295 | 18,819 | 16,056 | 14,164 | 11,423 | 8,024 | Upgrade
|
| EBIT Margin | 11.91% | 11.45% | 11.24% | 11.00% | 10.30% | 8.27% | Upgrade
|
| Effective Tax Rate | 21.07% | 18.60% | 16.24% | 17.21% | 17.73% | 17.62% | Upgrade
|
| Advertising Expenses | - | 1,738 | 1,550 | 1,869 | 396 | 389 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.