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  >  London Stock Exchange  >  Public Joint Stock Company Magnit    MGNT

PUBLIC JOINT STOCK COMPANY MAGNIT

(MGNT)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
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 16 034 20 352 18 804 21 413 23 592 25 834
EBITDA 1 607 1 634 1 388 2 365 2 363 2 583
Operating profit (EBIT) 1 222 1 034 811 952 1 020 1 212
Pre-Tax Profit (EBT) 1 026 795 654 274 418 410
Net income 811 632 514 199 314 317
P/E ratio - - - 26,5x 16,8x 16,6x
EPS ( $ ) 8,58 6,54 5,11 1,95 3,09 3,12
Dividend per Share (  ) - - - 4,67 3,60 4,31
Yield - - - 9,00% 6,94% 8,32%
Reference price ( $ ) - - - 51,840 51,840 51,840
Announcement Date 01/27/2017
07:02am
01/26/2018
07:40am
02/07/2019
02:28pm
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 1 827 1 889 2 089 7 855 6 378 9 058
Finance - - - - - -
Operating income (EBITDA) 1 607 1 634 1 388 2 365 2 363 2 583
Leverage
(Debt/EBITDA)
1,14x 1,16x 1,50x 3,32x 2,70x 3,51x
Capital Expenditure 743 1 287 788 1 113 1 108 978
Free Cash Flow (FCF) 115 -240 201 1 787 1 985 2 335
Book Value Per Share (BVPS) ( $ ) 34,2 47,7 38,2 34,9 37,1 38,1
Cash Flow per Share ( $ ) 9,08 14,5 9,77 10,6 12,9 -
Announcement Date 01/27/2017
07:02am
01/26/2018
07:40am
02/07/2019
02:28pm
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 5 057 M $ -
Entreprise Value (EV) 12 912 M $ 11 435 M $
Valuation 2019e 2020e
P/E ratio (Price / EPS) 26,5x 16,8x
Capitalization / Revenue 0,24x 0,21x
EV / Revenue 0,60x 0,55x
EV / EBITDA 5,46x 5,46x
Yield (DPS / Price) 9,00% 6,94%
Price to book (Price / BVPS) 1,48x 1,40x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 4,45% 4,32%
Operating Leverage (Delta EBIT / Delta Sales) 1,25x 0,70x
Net Margin (Net Profit / Revenue) 0,93% 1,33%
ROA (Net Profit / Asset) 1,67% 2,08%
ROE (Net Profit / Equities) 5,22% 9,45%
Rate of Dividend 239% 117%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   5,20% 4,70%
Cash Flow / Sales 4,81% 5,34%
Capital Intensity (Assets / Sales) 0,56x 0,64x
Financial Leverage (Net Debt / EBITDA) 3,32x 2,70x
EPS & Dividend