Stocks
Arista Networks Financial Statements (ANET) |
||||||||||
| Arista Networkssmart-lab.ru | % | 2019 | 2020 | 2021 | 2022 | 2023 | LTM ? | |||
|---|---|---|---|---|---|---|---|---|---|---|
| Report date | 14.02.2020 | 19.02.2021 | 15.02.2022 | 14.02.2023 | 13.02.2024 | 08.05.2024 | ||||
| Currency | USD | USD | USD | USD | USD | USD | ||||
| Financial report URL | ||||||||||
| Revenue, bln rub | ? | 2 411 | 2 318 | 2 948 | 4 381 | 5 860 | 6 131 | |||
| Operating Income, bln rub | 805.8 | 699.7 | 924.7 | 1 527 | 2 257 | 2 505 | ||||
| EBITDA, bln rub | ? | 838.6 | 744.3 | 975.1 | 1 590 | 2 309 | 2 552 | |||
| Net profit, bln rub | ? | 859.9 | 634.6 | 840.9 | 1 352 | 2 087 | 2 342 | |||
| OCF, bln rub | ? | 963.0 | 735.1 | 1 016 | 492.8 | 2 034 | 2 302 | |||
| CAPEX, bln rub | ? | 15.8 | 15.4 | 64.7 | 44.6 | 34.4 | 26.6 | |||
| FCF, bln rub | ? | 947.3 | 719.7 | 951.1 | 448.2 | 2 000 | 2 275 | |||
| Dividend payout, bln rub | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | ||||
| Ordinary share dividend yield, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0 | ||||
| Dividend payout ratio, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0 | ||||
| OPEX, bln rub | 738.6 | 782.2 | 956.0 | 1 149 | 1 373 | 1 380 | ||||
| Cost of production, bln rub | 866.4 | 835.6 | 1 067 | 1 706 | 2 230 | 2 245 | ||||
| R&D, bln rub | 462.8 | 486.6 | 586.8 | 728.4 | 854.9 | 844.6 | ||||
| Interest expenses, bln rub | 0.000 | 0.000 | 0.000 | 54.7 | 0.000 | 12.1 | ||||
| Assets, bln rub | 4 185 | 4 739 | 5 734 | 6 775 | 9 947 | 10 550 | ||||
| Net Assets, bln rub | ? | 2 895 | 3 320 | 3 979 | 4 886 | 7 219 | 7 862 | |||
| Debt, bln rub | 83.0 | 72.4 | 56.5 | 44.0 | 65.5 | 0.000 | ||||
| Cash, bln rub | 2 724 | 2 873 | 3 408 | 3 024 | 5 008 | 5 450 | ||||
| Net debt, bln rub | -2 641 | -2 800 | -3 352 | -2 980 | -4 942 | -5 450 | ||||
| Ordinary share price, rub | 50.9 | 72.6 | 143.8 | 121.4 | 235.5 | 211.0 | ||||
| Number of ordinary shares, mln | 305.2 | 303.9 | 306.5 | 306.5 | 309.4 | 313.0 | ||||
| Market cap, bln rub | 15 522 | 22 079 | 44 061 | 37 190 | 72 856 | 66 050 | ||||
| EV, bln rub | ? | 12 881 | 19 278 | 40 709 | 34 211 | 67 914 | 60 600 | |||
| Book value, bln rub | 2 795 | 3 008 | 3 697 | 4 498 | 6 862 | 7 512 | ||||
| EPS, rub | ? | 2.82 | 2.09 | 2.74 | 4.41 | 6.75 | 7.48 | |||
| FCF/share, rub | 3.10 | 2.37 | 3.10 | 1.46 | 6.46 | 7.27 | ||||
| BV/share, rub | 9.16 | 9.90 | 12.1 | 14.7 | 22.2 | 24.0 | ||||
| EBITDA margin, % | ? | 34.8% | 32.1% | 33.1% | 36.3% | 39.4% | 41.6% | |||
| Net margin, % | ? | 35.7% | 27.4% | 28.5% | 30.9% | 35.6% | 38.2% | |||
| FCF yield, % | ? | 6.10% | 3.26% | 2.16% | 1.21% | 2.74% | 3.44% | |||
| ROE, % | ? | 29.7% | 19.1% | 21.1% | 27.7% | 28.9% | 29.8% | |||
| ROA, % | ? | 20.5% | 13.4% | 14.7% | 20.0% | 21.0% | 22.2% | |||
| P/E | ? | 18.1 | 34.8 | 52.4 | 27.5 | 34.9 | 28.2 | |||
| P/FCF | 16.4 | 30.7 | 46.3 | 83.0 | 36.4 | 29.0 | ||||
| P/S | ? | 6.44 | 9.53 | 14.9 | 8.49 | 12.4 | 10.8 | |||
| P/BV | ? | 5.55 | 7.34 | 11.9 | 8.27 | 10.6 | 8.79 | |||
| EV/EBITDA | ? | 15.4 | 25.9 | 41.8 | 21.5 | 29.4 | 23.7 | |||
| Debt/EBITDA | -3.15 | -3.76 | -3.44 | -1.87 | -2.14 | -2.14 | ||||
| R&D/CAPEX, % | 2 938% | 3 163% | 906.4% | 1 632% | 2 483% | 3 173% | ||||
| CAPEX/Revenue, % | 0.65% | 0.66% | 2.20% | 1.02% | 0.59% | 0.43% | ||||
| Arista Networks shareholders | ||||||||||
