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  >  GMK Noril'skiy nikel' PAO    GMKN   RU0007288411

GMK NORIL'SKIY NIKEL' PAO

(GMKN)
  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 8 259 9 146 11 670 12 980 13 569 13 473
EBITDA 3 899 3 995 6 231 7 430 7 718 7 658
Operating profit (EBIT) 3 495 3 350 5 416 6 571 6 838 6 687
Pre-Tax Profit (EBT) 3 276 2 844 3 902 6 348 6 371 6 132
Net income 2 536 2 129 3 085 4 830 4 869 4 849
P/E ratio 0,02x 0,02x 0,01x 7,73x 7,44x -
EPS ( $ ) 16,1 13,5 19,5 32,2 33,5 -
Dividend per Share ( $ ) 7,80 - 21,3 27,6 29,6 28,7
Yield 2 869% - 7 861% 11,1% 11,9% 11,5%
Reference price ( $ ) 0,272 0,325 0,271 249,190 249,190 249,190
Announcement Date 03/15/2017
12:45pm
03/06/2018
09:40am
02/26/2019
09:30am
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 4 551 8 201 7 051 7 576 8 522 10 007
Finance - - - - - -
Operating income (EBITDA) 3 899 3 995 6 231 7 430 7 718 7 658
Leverage
(Debt/EBITDA)
1,17x 2,05x 1,13x 1,02x 1,10x 1,31x
Capital Expenditure 1 695 2 002 1 553 2 139 2 646 2 671
Free Cash Flow (FCF) 1 591 -173 4 940 3 555 3 417 3 415
Book Value Per Share (BVPS) ( $ ) 24,3 - 20,4 33,5 37,0 40,5
Cash Flow per Share ( $ ) 22,2 - 41,0 35,0 37,8 35,7
Announcement Date 03/15/2017
12:45pm
03/06/2018
09:40am
02/26/2019
09:30am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 611 M $ -
Entreprise Value (EV) 8 187 M $ 9 133 M $
Valuation 2019e 2020e
P/E ratio (Price / EPS) 7,73x 7,44x
Capitalization / Revenue 0,05x 0,05x
EV / Revenue 0,63x 0,60x
EV / EBITDA 1,10x 1,06x
Yield (DPS / Price) 11,1% 11,9%
Price to book (Price / BVPS) 7,44x 6,74x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 50,6% 50,4%
Operating Leverage (Delta EBIT / Delta Sales) 1,90x 0,89x
Net Margin (Net Profit / Revenue) 37,2% 35,9%
ROA (Net Profit / Asset) 28,1% 24,9%
ROE (Net Profit / Equities) 131% 108%
Rate of Dividend 85,7% 88,2%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   16,5% 19,5%
Cash Flow / Sales 426% 441%
Capital Intensity (Assets / Sales) 1,32x 1,44x
Financial Leverage (Net Debt / EBITDA) 1,02x 1,10x
EPS & Dividend