End-of-day quote
Moscow Micex - RTS
18:00:00 2022-07-07 EDT
|
5-day change
|
1st Jan Change
|
198
RUB
|
+0.04%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Capitalization
1 |
2,884,050
|
3,392,350
|
5,851,048
|
5,028,951
|
8,116,688
|
4,681,614
|
Enterprise Value (EV)
1 |
4,922,628
|
5,583,754
|
8,559,617
|
9,109,726
|
11,043,315
|
8,810,487
|
P/E ratio
|
4.04
x
|
2.33
x
|
4.8
x
|
37.6
x
|
3.9
x
|
3.87
x
|
Yield
|
6.16%
|
10.8%
|
5.94%
|
5.9%
|
15.3%
|
-
|
Capitalization / Revenue
|
0.44
x
|
0.41
x
|
0.76
x
|
0.8
x
|
0.79
x
|
0.4
x
|
EV / Revenue
|
0.75
x
|
0.68
x
|
1.12
x
|
1.44
x
|
1.08
x
|
0.75
x
|
EV / EBITDA
|
3.39
x
|
2.07
x
|
4.21
x
|
6.74
x
|
3.02
x
|
2.28
x
|
EV / FCF
|
-18.9
x
|
233
x
|
-18.6
x
|
-14.9
x
|
18.8
x
|
-39.4
x
|
FCF Yield
|
-5.28%
|
0.43%
|
-5.39%
|
-6.73%
|
5.32%
|
-2.54%
|
Price to Book
|
0.25
x
|
0.26
x
|
0.43
x
|
0.36
x
|
0.51
x
|
0.3
x
|
Nbr of stocks (in thousands)
|
22,100,000
|
22,100,000
|
22,820,000
|
23,644,513
|
23,644,513
|
23,644,513
|
Reference price
2 |
130.5
|
153.5
|
256.4
|
212.7
|
343.3
|
198.0
|
Announcement Date
|
18-04-27
|
19-04-29
|
20-04-29
|
21-04-29
|
22-04-28
|
23-04-24
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net sales
1 |
6,546,143
|
8,224,177
|
7,659,623
|
6,321,559
|
10,241,353
|
11,673,950
|
EBITDA
1 |
1,451,650
|
2,702,708
|
2,031,343
|
1,350,892
|
3,660,200
|
3,859,282
|
EBIT
1 |
869,488
|
2,038,094
|
1,349,947
|
575,427
|
2,869,328
|
2,946,734
|
Operating Margin
|
13.28%
|
24.78%
|
17.62%
|
9.1%
|
28.02%
|
25.24%
|
Earnings before Tax (EBT)
1 |
1,018,006
|
1,852,562
|
1,627,065
|
133,469
|
2,769,514
|
2,190,558
|
Net income
1 |
714,302
|
1,456,270
|
1,202,887
|
135,341
|
2,093,071
|
1,225,807
|
Net margin
|
10.91%
|
17.71%
|
15.7%
|
2.14%
|
20.44%
|
10.5%
|
EPS
2 |
32.32
|
65.89
|
53.46
|
5.660
|
88.07
|
51.11
|
Free Cash Flow
1 |
-259,802
|
23,920
|
-461,147
|
-613,430
|
587,399
|
-223,893
|
FCF margin
|
-3.97%
|
0.29%
|
-6.02%
|
-9.7%
|
5.74%
|
-1.92%
|
FCF Conversion (EBITDA)
|
-
|
0.89%
|
-
|
-
|
16.05%
|
-
|
FCF Conversion (Net income)
|
-
|
1.64%
|
-
|
-
|
28.06%
|
-
|
Dividend per Share
2 |
8.040
|
16.61
|
15.24
|
12.55
|
52.53
|
-
|
Announcement Date
|
18-04-27
|
19-04-29
|
20-04-29
|
21-04-29
|
22-04-28
|
23-04-24
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net Debt
1 |
2,038,578
|
2,191,404
|
2,708,569
|
4,080,775
|
2,926,627
|
4,128,873
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.404
x
|
0.8108
x
|
1.333
x
|
3.021
x
|
0.7996
x
|
1.07
x
|
Free Cash Flow
1 |
-259,803
|
23,921
|
-461,147
|
-613,430
|
587,399
|
-223,893
|
ROE (net income / shareholders' equity)
|
6.54%
|
11.9%
|
8.94%
|
1.1%
|
13.6%
|
7.87%
|
ROA (Net income/ Total Assets)
|
3.09%
|
6.52%
|
3.95%
|
1.59%
|
7.12%
|
6.93%
|
Assets
1 |
23,106,848
|
22,321,393
|
30,433,574
|
8,511,477
|
29,411,936
|
17,696,584
|
Book Value Per Share
2 |
526.0
|
601.0
|
597.0
|
594.0
|
674.0
|
653.0
|
Cash Flow per Share
2 |
39.30
|
38.40
|
29.40
|
43.80
|
85.20
|
49.00
|
Capex
1 |
1,532,939
|
1,774,360
|
1,898,771
|
1,655,641
|
2,085,381
|
2,374,311
|
Capex / Sales
|
23.42%
|
21.57%
|
24.79%
|
26.19%
|
20.36%
|
20.34%
|
Announcement Date
|
18-04-27
|
19-04-29
|
20-04-29
|
21-04-29
|
22-04-28
|
23-04-24
|
|
1st Jan change
|
Capi.
|
---|
| -.--% | 50.84B | | -8.79% | 1,942B | | +17.98% | 465B | | +46.12% | 259B | | +12.79% | 172B | | +11.84% | 108B | | -5.74% | 80.36B | | -0.57% | 52.04B | | +26.90% | 50.66B | | +32.79% | 39.95B |
Integrated Oil & Gas
|