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

MINING AND METALLURGICAL COMPANY NORILSK NICKEL

(MNOD)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 29 68748 34449 37354 120--
Entreprise Value (EV)1 36 73855 40454 07861 61062 13362 216
P/E ratio 9,62x8,37x14,6x7,30x7,04x8,15x
Yield 11,4%8,61%8,43%9,51%8,63%7,16%
Capitalization / Revenue 2,54x3,56x3,18x3,24x3,08x3,19x
EV / Revenue 3,15x4,08x3,48x3,69x3,54x3,67x
EV / EBITDA 5,90x6,99x7,07x5,91x5,58x5,99x
Price to Book 9,21x12,7x12,2x9,20x6,70x4,99x
Nbr of stocks (in thousands) 1 582 4551 582 4551 582 4551 582 455--
Reference price (USD) 18,830,631,234,234,234,2
Announcement Date 02/26/201902/26/202002/16/2021---
1 USD in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 11 67013 56315 54516 69917 56516 973
EBITDA1 6 2317 9237 65110 42211 13210 388
Operating profit (EBIT)1 5 4167 0126 7089 72810 3239 245
Operating Margin 46,4%51,7%43,2%58,3%58,8%54,5%
Pre-Tax Profit (EBT)1 3 9027 5244 5799 38710 0208 975
Net income1 3 0855 7823 3857 4167 4816 606
Net margin 26,4%42,6%21,8%44,4%42,6%38,9%
EPS2 1,953,652,144,684,864,20
Dividend per Share2 2,132,632,633,252,952,45
Announcement Date 02/26/201902/26/202002/16/2021---
1 USD in Million
2 USD
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1
Net sales1 7 2716 7118 8349 0238 98610 145
EBITDA1 4 2043 9725 8135 7006 039-
Operating profit (EBIT)1 -1 375-5 6375 3836 848
Operating Margin -20,5%-62,5%59,9%67,5%
Pre-Tax Profit (EBT) 3 751-----
Net income1 2 901-31,03 4163 9684 188-
Net margin 39,9%-0,46%38,7%44,0%46,6%-
EPS2 1,83-0,02-2,602,74-
Dividend per Share ------
Announcement Date 02/26/202008/11/202002/16/2021---
1 USD in Million
2 USD
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 7 0517 0604 7057 4908 0138 096
Net Cash position1 ------
Leverage (Debt / EBITDA) 1,13x0,89x0,61x0,72x0,72x0,78x
Free Cash Flow1 4 9404 6856 6403 7815 0524 531
ROE (Net Profit / Equities) 81,7%148%86,3%148%115%78,4%
Shareholders' equity1 3 7753 9033 9215 0006 5198 425
ROA (Net Profit / Asset) 19,4%33,3%16,8%29,4%33,9%29,6%
Assets1 15 94317 36220 09025 22622 07422 338
Book Value Per Share2 2,042,412,553,725,116,85
Cash Flow per Share2 4,103,805,254,965,845,41
Capex1 1 5531 3241 7603 0943 5873 629
Capex / Sales 13,3%9,76%11,3%18,5%20,4%21,4%
Announcement Date 02/26/201902/26/202002/16/2021---
1 USD in Million
2 USD
Key data
Capitalization (USD) 54 119 952 792
Net sales (USD) 15 545 000 000
Free-Float 38,0%
Free-Float capitalization (USD) 20 538 522 378
Avg. Exchange 20 sessions (USD) 26 256 601
Average Daily Capital Traded 0,05%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA