Abrau-Durso Financial Statements (ABRD)
|
|
|
|
Report date
|
|
|
14.04.2020 |
30.04.2021 |
28.04.2022 |
21.04.2023 |
02.05.2024 |
|
02.05.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
9.19 |
10.1 |
11.6 |
13.8 |
14.1 |
|
14.1 |
|
Operating Income, bln rub |
|
|
1.73 |
1.72 |
2.23 |
2.74 |
1.67 |
|
1.67 |
|
EBITDA, bln rub |
? |
|
2.21 |
2.07 |
2.93 |
3.38 |
2.90 |
|
2.90 |
|
Net profit, bln rub |
? |
|
1.29 |
1.10 |
1.35 |
1.75 |
1.28 |
|
1.28 |
|
|
OCF, bln rub |
? |
|
1.23 |
0.419 |
0.879 |
0.805 |
-0.560 |
|
-0.560 |
|
CAPEX, bln rub |
? |
|
1.26 |
0.300 |
0.746 |
1.36 |
1.42 |
|
1.42 |
|
FCF, bln rub |
? |
|
-0.027 |
0.122 |
0.572 |
-0.672 |
-1.98 |
|
-1.98 |
|
Dividend payout, bln rub
|
|
|
0.100 |
0.280 |
0.337 |
0.019 |
0.922 |
|
0.922 |
|
|
Dividend, rub/share
|
? |
|
1.03 |
2.86 |
3.44 |
0.19 |
9.41 |
|
9.41 |
|
Ordinary share dividend yield, %
|
|
|
0.7% |
1.4% |
1.8% |
0.1% |
3.6% |
|
4.7% |
|
Dividend payout ratio, %
|
|
|
8% |
25% |
25% |
1% |
72% |
|
72% |
|
|
OPEX, bln rub |
|
|
2.01 |
0.410 |
1.65 |
2.74 |
|
|
|
|
Cost of production, bln rub |
|
|
4.49 |
5.14 |
5.99 |
6.33 |
7.11 |
|
7.11 |
|
Amortization, bln rub |
|
|
|
|
|
|
|
|
0.4 |
|
Employment expenses, bln rub |
|
|
1.32 |
1.36 |
1.20 |
1.56 |
|
|
1.10 |
|
Interest expenses, bln rub |
|
|
0.350 |
0.490 |
0.493 |
0.627 |
|
|
0.290 |
|
|
Assets, bln rub |
|
|
15.8 |
20.5 |
21.6 |
24.6 |
27.7 |
|
27.7 |
|
Net Assets, bln rub |
? |
|
9.15 |
10.2 |
11.2 |
12.6 |
13.4 |
|
13.4 |
|
Debt, bln rub |
|
|
3.60 |
6.61 |
6.40 |
7.47 |
8.87 |
|
8.87 |
|
Cash, bln rub |
|
|
0.128 |
0.246 |
0.186 |
0.340 |
0.135 |
|
0.135 |
|
Net debt, bln rub |
|
|
3.47 |
6.36 |
6.21 |
7.13 |
8.74 |
|
8.74 |
|
|
Ordinary share price, rub |
|
|
139.0 |
199.5 |
192.5 |
191.0 |
263.8 |
|
198.2 |
|
Number of ordinary shares, mln |
|
|
98.0 |
98.0 |
98.0 |
98.0 |
98.0 |
|
98.0 |
|
|
Market cap, bln rub |
|
|
13.6 |
19.6 |
18.9 |
18.7 |
25.9 |
|
19.4 |
|
EV, bln rub |
? |
|
17.1 |
25.9 |
25.1 |
25.8 |
34.6 |
|
28.2 |
|
Book value, bln rub |
|
|
9.15 |
10.1 |
11.2 |
12.6 |
13.4 |
|
13.4 |
|
|
EPS, rub |
? |
|
13.1 |
11.2 |
13.8 |
17.9 |
13.1 |
|
13.1 |
|
FCF/share, rub |
|
|
-0.28 |
1.24 |
5.84 |
-6.86 |
-20.2 |
|
-20.2 |
|
BV/share, rub |
|
|
93.3 |
103.3 |
114.1 |
128.2 |
136.5 |
|
136.5 |
|
|
EBITDA margin, % |
? |
|
24.1% |
20.6% |
25.3% |
24.5% |
20.6% |
|
20.6% |
|
Net margin, % |
? |
|
14.0% |
10.9% |
11.6% |
12.7% |
9.1% |
|
9.1% |
|
FCF yield, % |
? |
|
-0.2% |
0.6% |
3.0% |
-3.6% |
-7.7% |
|
-10.2% |
|
ROE, % |
? |
|
14.1% |
10.8% |
12.0% |
13.9% |
9.6% |
|
9.6% |
|
ROA, % |
? |
|
8.1% |
5.4% |
6.2% |
7.1% |
4.6% |
|
4.6% |
|
|
P/E |
? |
|
10.6 |
17.8 |
14.0 |
10.7 |
20.2 |
|
15.2 |
|
P/FCF |
|
|
-504.5 |
160.3 |
33.0 |
-27.9 |
-13.1 |
|
-9.81 |
|
P/S |
? |
|
1.48 |
1.95 |
1.63 |
1.36 |
1.84 |
|
1.38 |
|
P/BV |
? |
|
1.49 |
1.93 |
1.69 |
1.49 |
1.93 |
|
1.45 |
|
EV/EBITDA |
? |
|
7.73 |
12.5 |
8.56 |
7.65 |
11.9 |
|
9.71 |
|
Debt/EBITDA |
|
|
1.57 |
3.07 |
2.12 |
2.11 |
3.01 |
|
3.01 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
14% |
3% |
6% |
10% |
10% |
|
10% |
|
| Abrau-Durso shareholders |
