End-of-day quote
Moscow Micex - RTS
06:00:00 2022-07-07 pm EDT
|
5-day change
|
1st Jan Change
|
390.3
RUB
|
+0.61%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
1,635,731
|
1,982,268
|
1,495,370
|
2,570,366
|
1,841,435
|
1,841,435
|
Enterprise Value (EV)
1 |
2,188,235
|
2,562,981
|
2,136,910
|
2,823,276
|
2,027,703
|
2,146,742
|
P/E ratio
|
4.34
x
|
4.95
x
|
12.7
x
|
5.11
x
|
2.45
x
|
2.87
x
|
Yield
|
8.65%
|
9.03%
|
4.73%
|
10.3%
|
-
|
-
|
Capitalization / Revenue
|
0.69
x
|
0.82
x
|
0.84
x
|
0.84
x
|
0.54
x
|
0.52
x
|
EV / Revenue
|
0.93
x
|
1.06
x
|
1.19
x
|
0.92
x
|
0.59
x
|
0.61
x
|
EV / EBITDA
|
3.49
x
|
4.17
x
|
6.09
x
|
3.66
x
|
1.72
x
|
1.98
x
|
EV / FCF
|
18.9
x
|
-18.3
x
|
15.6
x
|
6.58
x
|
2.24
x
|
2.41
x
|
FCF Yield
|
5.29%
|
-5.47%
|
6.43%
|
15.2%
|
44.6%
|
41.5%
|
Price to Book
|
0.89
x
|
0.96
x
|
0.72
x
|
1.09
x
|
0.67
x
|
0.62
x
|
Nbr of stocks (in thousands)
|
4,718,000
|
4,718,000
|
4,718,000
|
4,718,000
|
4,718,000
|
4,718,000
|
Reference price
2 |
346.7
|
420.2
|
317.0
|
544.8
|
390.3
|
390.3
|
Announcement Date
|
2/21/19
|
2/25/20
|
2/18/21
|
2/17/22
|
3/14/24
|
3/14/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
2,362,513
|
2,415,183
|
1,789,271
|
3,068,442
|
3,412,129
|
3,519,959
|
EBITDA
1 |
626,965
|
614,304
|
350,804
|
770,771
|
1,180,745
|
1,085,624
|
EBIT
1 |
452,933
|
442,485
|
139,237
|
554,818
|
870,352
|
721,049
|
Operating Margin
|
19.17%
|
18.32%
|
7.78%
|
18.08%
|
25.51%
|
20.48%
|
Earnings before Tax (EBT)
1 |
480,122
|
507,834
|
143,470
|
632,967
|
894,348
|
767,627
|
Net income
1 |
376,667
|
400,201
|
117,699
|
503,445
|
751,473
|
641,110
|
Net margin
|
15.94%
|
16.57%
|
6.58%
|
16.41%
|
22.02%
|
18.21%
|
EPS
2 |
79.84
|
84.82
|
24.95
|
106.7
|
159.3
|
135.9
|
Free Cash Flow
1 |
115,651
|
-140,288
|
137,421
|
429,297
|
905,238
|
891,543
|
FCF margin
|
4.9%
|
-5.81%
|
7.68%
|
13.99%
|
26.53%
|
25.33%
|
FCF Conversion (EBITDA)
|
18.45%
|
-
|
39.17%
|
55.7%
|
76.67%
|
82.12%
|
FCF Conversion (Net income)
|
30.7%
|
-
|
116.76%
|
85.27%
|
120.46%
|
139.06%
|
Dividend per Share
2 |
30.00
|
37.96
|
15.00
|
56.00
|
-
|
-
|
Announcement Date
|
2/21/19
|
2/25/20
|
2/18/21
|
2/17/22
|
3/14/24
|
3/14/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
552,504
|
580,713
|
641,540
|
252,910
|
186,268
|
305,307
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.8812
x
|
0.9453
x
|
1.829
x
|
0.3281
x
|
0.1578
x
|
0.2812
x
|
Free Cash Flow
1 |
115,651
|
-140,288
|
137,421
|
429,297
|
905,238
|
891,543
|
ROE (net income / shareholders' equity)
|
22%
|
20.1%
|
5.39%
|
21.6%
|
27.9%
|
22.3%
|
ROA (Net income/ Total Assets)
|
8.78%
|
7.53%
|
2.15%
|
7.52%
|
10.8%
|
8.06%
|
Assets
1 |
4,291,768
|
5,315,531
|
5,467,506
|
6,692,789
|
6,968,989
|
7,954,218
|
Book Value Per Share
2 |
390.0
|
436.0
|
442.0
|
498.0
|
580.0
|
635.0
|
Cash Flow per Share
2 |
52.50
|
42.90
|
50.20
|
122.0
|
95.80
|
126.0
|
Capex
1 |
370,067
|
453,011
|
413,526
|
441,833
|
-
|
-
|
Capex / Sales
|
15.66%
|
18.76%
|
23.11%
|
14.4%
|
-
|
-
|
Announcement Date
|
2/21/19
|
2/25/20
|
2/18/21
|
2/17/22
|
3/14/24
|
3/14/24
|
|
1st Jan change
|
Capi.
|
---|
| -.--% | 20B | | -8.79% | 1,942B | | +17.98% | 465B | | +46.12% | 259B | | +12.91% | 232B | | +11.84% | 108B | | -5.74% | 80.36B | | -0.57% | 52.04B | | -.--% | 50.84B | | +26.90% | 50.66B |
Integrated Oil & Gas
|