|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 167.20 RUB | +1.03% |
|
-.--% | -.--% |
| Jun. 02 | Is the Rio-Glencore merger still on? |  |
| May. 29 | NORNICKEL : The peace-talk-driven recovery has lost momentum, but there's still hope | |
Company Valuation: Nornickel ADR
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 50,397 | 46,673 | 40,553 | 40,553 | 40,553 | - | - |
| Change | - | -7.39% | - | 0% | 0% | - | - |
| Enterprise Value (EV) | 55,102 | 51,587 | 40,553 | 40,553 | 40,553 | 40,553 | 40,553 |
| Change | - | -6.38% | - | 0% | 0% | 0% | 0% |
| P/E ratio | 14.9x | 7.29x | 17x | 30.8x | - | - | - |
| PBR | 12.5x | 12.9x | - | - | - | - | - |
| PEG | - | 0.1x | - | -0.7x | - | - | - |
| Capitalization / Revenue | 3.24x | 2.61x | - | - | 2.77x | 2.87x | 2.77x |
| EV / Revenue | 0x | 0x | - | - | 2.77x | 2.87x | 2.77x |
| EV / EBITDA | 0x | 0x | - | - | 6.97x | 7.42x | 5.92x |
| EV / EBIT | 0x | 0x | - | - | 8.74x | 9.84x | 7.54x |
| EV / FCF | 0x | 0x | - | - | 10.9x | 24.4x | 14.3x |
| FCF Yield | 13.2% | 9.34% | - | - | 9.21% | 4.1% | 7% |
| Dividend per Share 2 | 0.263 | 0.3467 | - | - | - | - | - |
| Rate of return | 8.26% | 11.4% | - | - | - | - | - |
| EPS 2 | 0.214 | 0.419 | 0.156 | 0.086 | - | - | - |
| Distribution rate | 123% | 82.7% | - | - | - | - | - |
| Net sales 1 | 15,545 | 17,852 | - | - | 14,626 | 14,152 | 14,653 |
| EBITDA 1 | 7,651 | 10,688 | - | - | 5,821 | 5,465 | 6,849 |
| EBIT 1 | 6,708 | 9,584 | - | - | 4,641 | 4,121 | 5,380 |
| Net income | 3,385 | 6,512 | 2,384 | 1,313 | - | - | - |
| Net Debt | 4,705 | 4,914 | - | - | - | - | - |
| Reference price 2 | 3.185 | 3.053 | 2.653 | 2.653 | 2.653 | 2.653 | 2.653 |
| Nbr of stocks (in thousands) | 15,824,548 | 15,286,340 | 15,286,340 | 15,286,340 | 15,286,340 | - | - |
| Announcement Date | 2/16/21 | 2/10/22 | 2/9/24 | 2/10/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| - | - | - | - | 32.56B | ||
| 21.07x | 6.68x | 12x | 3.42% | 76.11B | ||
| 24.91x | 2.33x | 5.73x | 1.47% | 58.8B | ||
| 9.28x | 0.8x | 4.71x | 4.41% | 22.53B | ||
| 25.15x | 1.23x | 11.16x | 2.37% | 11.05B | ||
| 7.09x | 0.18x | 8.43x | 4.86% | 8.63B | ||
| 11.35x | 1.1x | 5.32x | 2.95% | 8.45B | ||
| 37.99x | 4.71x | 9.01x | - | 6.75B | ||
| 20.93x | 0.88x | 13.88x | 3.12% | 6.26B | ||
| 14.36x | - | - | 3.16% | 5.63B | ||
| Average | 19.12x | 2.24x | 8.78x | 3.22% | 23.68B | |
| Weighted average by Cap. | 20.47x | 3.65x | 8.79x | 2.92% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- GMKN Stock
- Valuation Nornickel ADR
Select your edition
All financial news and data tailored to specific country editions
