Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  MOSCOW INTERBANK CURRENCY EXCHANGE  >  Gazprom PAO    GAZP   RU0007661625

GAZPROM PAO

(GAZP)
  Report  
SummaryNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 106 818 105 316 127 482 121 322 122 247 128 903
EBITDA 22 673 23 872 39 810 33 371 34 094 36 261
Operating profit (EBIT) 12 683 14 007 29 917 21 702 22 361 24 269
Pre-Tax Profit (EBT) 22 463 16 378 28 716 28 372 25 469 26 859
Net income 16 634 11 492 22 490 21 768 19 628 20 740
P/E ratio - - - 4,04x 4,66x 4,38x
EPS ( $ ) 0,74 0,52 1,02 0,96 0,83 0,89
Dividend per Share ( $ ) 0,14 0,13 0,16 0,25 0,28 0,35
Yield - - - 6,49% 7,25% 9,04%
Reference price ( $ ) - - - 3,887 3,887 3,887
Announcement Date 04/27/2017
02:19pm
04/26/2018
04:18pm
04/29/2019
07:30am
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 33 585 38 072 46 310 42 201 42 804 42 875
Finance - - - - - -
Operating income (EBITDA) 22 673 23 872 39 810 33 371 34 094 36 261
Leverage
(Debt/EBITDA)
1,48x 1,59x 1,16x 1,26x 1,26x 1,18x
Capital Expenditure 23 930 22 617 25 413 27 724 25 421 24 918
Free Cash Flow (FCF) 3 536 -3 519 -342 6 539 6 040 7 470
Book Value Per Share (BVPS) ( $ ) 8,77 8,47 9,29 9,91 10,5 11,2
Cash Flow per Share ( $ ) 1,22 0,86 1,13 1,44 1,28 1,42
Announcement Date 04/27/2017
02:19pm
04/26/2018
04:18pm
04/29/2019
07:30am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 85 901 M $ -
Entreprise Value (EV) 128 101 M $ 128 705 M $
Valuation 2019e 2020e
P/E ratio (Price / EPS) 4,04x 4,66x
Capitalization / Revenue 0,71x 0,70x
EV / Revenue 1,06x 1,05x
EV / EBITDA 3,84x 3,76x
Yield (DPS / Price) 6,49% 7,25%
Price to book (Price / BVPS) 0,39x 0,37x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 17,9% 18,3%
Operating Leverage (Delta EBIT / Delta Sales) -5,68x 3,98x
Net Margin (Net Profit / Revenue) 17,9% 16,1%
ROA (Net Profit / Asset) 6,67% 5,57%
ROE (Net Profit / Equities) 9,89% 8,68%
Rate of Dividend 26,2% 33,8%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   22,9% 20,8%
Cash Flow / Sales 26,3% 23,2%
Capital Intensity (Assets / Sales) 2,69x 2,88x
Financial Leverage (Net Debt / EBITDA) 1,26x 1,26x
EPS & Dividend