1. Homepage
  2. Equities
  3. Russia
  4. Moscow Micex - RTS
  5. PJSC Gazprom
  6. Financials
    GAZP   RU0007661625

PJSC GAZPROM

(GAZP)
  Report
End-of-day quote Moscow Micex - RTS  -  2022-06-23
296.00 RUB   -2.47%
06/24ANALYSIS-RUNNING SHORT OF GAS : Russia's pipeline repair has Europe worried
RE
06/24GLOBAL LNG-Asia spot prices continue to rise on further market tightening
RE
06/24Germany looking at repurposing unused Nord Stream 2 pipeline for LNG use -report
RE
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 94 42467 639108 707129 727--
Enterprise Value (EV)2 139 685122 080151 208169 551173 045174 818
P/E ratio 5,75x37,6x3,78x2,80x--
Yield ---11,9%8,02%8,13%
Capitalization / Revenue 0,92x0,80x0,77x0,80x1,04x0,97x
EV / Revenue 1,35x1,44x1,07x1,04x1,38x1,31x
EV / EBITDA 5,58x6,43x3,38x4,44x4,81x4,71x
Price to Book 0,51x-0,48x0,57x0,52x0,47x
Nbr of stocks (in thousands) 22 820 00023 644 51323 644 51323 644 513--
Reference price (USD) 4,142,864,605,495,495,49
Announcement Date 04/29/202004/29/202104/28/2022---
1 RUB in Million
2 USD in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 103 12984 886141 588162 501125 153133 953
EBITDA1 25 03918 97844 78438 18935 94337 119
Operating profit (EBIT)1 15 0788 25633 33627 74224 50924 585
Operating Margin 14,6%9,73%23,5%17,1%19,6%18,4%
Pre-Tax Profit (EBT) 21 9071 79238 289---
Net income1 16 1961 81728 93756 293--
Net margin 15,7%2,14%20,4%34,6%--
EPS2 0,720,081,221,96--
Dividend per Share2 ---0,650,440,45
Announcement Date 04/29/202004/29/202104/28/2022---
1 USD in Million
2 USD
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q3 2020 Q4 2021 Q1 2021 Q2 2021 Q3 2022 Q1
Net sales1 18 25927 12931 09828 10831 33957 430
EBITDA1 4 3486 6279 4979 55510 81722 809
Operating profit (EBIT)1 1 7653 8906 6716 7517 95814 600
Operating Margin 9,67%14,3%21,5%24,0%25,4%25,4%
Pre-Tax Profit (EBT) -4 0516 183-9 0819 313-
Net income1 -3 2824 7506 0877 0897 68315 400
Net margin -18,0%17,5%19,6%25,2%24,5%26,8%
EPS ------
Dividend per Share ------
Announcement Date 11/30/202004/29/202105/28/202108/30/202111/29/2021-
1 USD in Million
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 45 26054 44142 50139 82343 31845 091
Net Cash position1 ------
Leverage (Debt / EBITDA) 1,81x2,87x0,95x1,04x1,21x1,21x
Free Cash Flow1 -9081 07912 85810 854--
ROE (Net Profit / Equities) 8,78%3,82%13,7%12,8%10,1%7,99%
Shareholders' equity1 184 48847 575210 761440 996--
ROA (Net Profit / Asset) 5,64%2,39%8,31%---
Assets1 287 41075 913348 391---
Book Value Per Share2 8,16-9,509,6010,611,7
Cash Flow per Share2 1,021,091,761,411,341,38
Capex1 24 24120 44528 83123 13122 98723 362
Capex / Sales 23,5%24,1%20,4%14,2%18,4%17,4%
Announcement Date 04/29/202004/29/202104/28/2022---
1 USD in Million
2 USD
Previous periodNext period
Estimates
Key data
Capitalization (RUB) 6 998 775 818 400
Capitalization (USD) 129 727 077 264
Net sales (USD) 141 588 333 600
Number of employees 468
Sales / Employee (USD) 302 539 174
Free-Float 50,5%
Free-Float capitalization (RUB) 3 536 715 252 993
Free-Float capitalization (USD) 65 555 426 376
Avg. Exchange 20 sessions (USD) 9 032 661 704
Average Daily Capital Traded 0,13%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA