Log in
Log in
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
Sign up
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     

MINING AND METALLURGICAL COMPANY NORILSK NICKEL

(MNOD)
  Report
Delayed London Stock Exchange  -  02:00:01 2022-03-03 am EST
1.890 USD   -.--%
01/27Electric vehicles throw Palladium's mega-rally into reverse
RE
01/24Nornickel's FY22 Production Rises For All Metals
MT
01/24Shunned by Western suppliers, Nornickel expects delay to projects after 2024
RE
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsFunds 
Valuation
Fiscal Period: December 2016 2017 2018 2019 2020 2021
Capitalization1 25 73129 77929 57048 78250 43546 736
Enterprise Value (EV)1 30 28237 88636 53855 84255 14051 688
P/E ratio 10,1x14,0x9,59x8,44x14,9x7,30x
Yield 9,18%7,16%12,7%10,1%7,02%13,0%
Capitalization / Revenue 3,12x3,26x2,53x3,60x3,24x2,62x
EV / Revenue 3,67x4,14x3,13x4,12x3,55x2,90x
EV / EBITDA 7,83x9,49x5,96x6,92x7,19x4,94x
Enterprise Value (EV) / FCF 17,9x-15,9x10,7x10,3x11,9x11,9x
FCF Yield 5,59%-6,27%9,34%9,75%8,39%8,38%
Price to Book 6,79x6,88x9,17x12,8x12,5x12,7x
Nbr of stocks (in thousands) 156 995158 245158 245158 245158 245152 863
Reference price (USD) 164188187308319306
Announcement Date 03/15/201703/06/201802/26/201902/26/202002/16/202102/10/2022
1 USD in Million
Income Statement Evolution (Annual data)
Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net sales1 8 2599 14611 67013 56315 54517 852
EBITDA1 3 8663 9916 1318 0697 66810 464
Operating profit (EBIT)1 3 3023 1925 3337 1706 5139 466
Operating Margin 40,0%34,9%45,7%52,9%41,9%53,0%
Pre-Tax Profit (EBT)1 3 2762 8443 9027 5244 5799 285
Net income1 2 5362 1293 0855 7823 3856 512
Net margin 30,7%23,3%26,4%42,6%21,8%36,5%
EPS2 16,113,519,536,521,441,9
Free Cash Flow1 1 693-2 3763 4115 4454 6254 334
FCF margin 20,5%-26,0%29,2%40,1%29,8%24,3%
FCF Conversion 43,8%-59,5%55,6%67,5%60,3%41,4%
Dividend per Share2 15,013,523,631,022,439,8
Announcement Date 03/15/201703/06/201802/26/201902/26/202002/16/202102/10/2022
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 8348 9438 9098 979
EBITDA1 4 2043 9725 8135 7524 9364 797
Operating profit (EBIT) -1 375-5 3394 345-
Operating Margin -20,5%-59,7%48,8%-
Pre-Tax Profit (EBT) 3 751-----
Net income 2 901-31,03 4164 067--
Net margin 39,9%-0,46%38,7%45,5%--
EPS ------
Dividend per Share -17,9-13,9--
Announcement Date 02/26/202008/11/202002/16/202108/05/202102/10/202208/02/2022
1 USD in Million
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net Debt1 4 5518 1076 9687 0604 7054 952
Net Cash position1 ------
Leverage (Debt / EBITDA) 1,18x2,03x1,14x0,87x0,61x0,47x
Free Cash Flow1 1 693-2 3763 4115 4454 6254 334
ROE (Net Profit / Equities) 82,2%49,6%75,2%154%81,1%147%
Shareholders' equity1 3 0854 2894 1003 7604 1744 418
ROA (Net Profit / Asset) 13,8%12,0%20,9%25,8%20,3%26,8%
Assets1 18 32717 69314 75622 40216 70624 293
Book Value Per Share2 24,227,320,424,125,524,1
Cash Flow per Share2 20,95,388,7717,632,836,3
Capex1 1 6481 9401 4801 2621 6862 683
Capex / Sales 20,0%21,2%12,7%9,30%10,8%15,0%
Announcement Date 03/15/201703/06/201802/26/201902/26/202002/16/202102/10/2022
1 USD in Million
2 USD
Key data
Capitalization (RUB) 2 555 875 997 840
Capitalization (USD) 36 159 136 183
Net sales (USD) 17 852 000 000
Free-Float 34,3%
Free-Float capitalization (RUB) 876 258 518 308
Free-Float capitalization (USD) 12 396 826 419
Avg. Exchange 20 sessions (USD) 3 789 612
Average Daily Capital Traded 0,00%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA