CMK Financial Statements (CHMK)
|
|
|
|
Report date
|
|
|
13.07.2020 |
30.04.2021 |
29.04.2022 |
15.04.2024 |
15.04.2024 |
|
15.04.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
112.4 |
113.6 |
176.3 |
168.0 |
161.5 |
|
161.5 |
|
Operating Income, bln rub |
|
|
0.307 |
6.26 |
10.7 |
8.82 |
16.1 |
|
16.1 |
|
EBITDA, bln rub |
? |
|
3.90 |
9.78 |
14.3 |
12.1 |
19.6 |
|
19.6 |
|
Net profit, bln rub |
? |
|
3.90 |
-0.490 |
6.49 |
12.9 |
4.18 |
|
4.18 |
|
|
OCF, bln rub |
? |
|
8.54 |
-3.76 |
0.045 |
-2.34 |
29.1 |
|
29.1 |
|
CAPEX, bln rub |
? |
|
0.270 |
0.300 |
1.24 |
1.80 |
6.89 |
|
6.89 |
|
FCF, bln rub |
? |
|
4.97 |
-6.82 |
4.00 |
0.100 |
25.6 |
|
25.6 |
|
|
Ordinary share dividend yield, %
|
|
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0 |
|
Dividend payout ratio, %
|
|
|
0% |
0% |
0% |
0% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
10.8 |
12.1 |
17.7 |
17.5 |
16.0 |
|
28.1 |
|
Cost of production, bln rub |
|
|
101.4 |
95.2 |
147.8 |
141.6 |
129.4 |
|
129.4 |
|
Amortization, bln rub |
|
|
|
|
|
3.3 |
3.4 |
|
3.4 |
|
Employment expenses, bln rub |
|
|
0.890 |
0.800 |
0.800 |
|
|
|
|
|
Interest expenses, bln rub |
|
|
8.98 |
8.95 |
10.0 |
11.4 |
12.5 |
|
12.5 |
|
|
Assets, bln rub |
|
|
214.8 |
284.3 |
252.9 |
250.5 |
245.5 |
|
245.5 |
|
Net Assets, bln rub |
? |
|
37.0 |
36.5 |
43.1 |
55.9 |
61.7 |
|
61.7 |
|
Debt, bln rub |
|
|
150.1 |
216.7 |
185.5 |
170.2 |
155.7 |
|
155.7 |
|
Cash, bln rub |
|
|
0.470 |
0.022 |
4.73 |
0.360 |
0.650 |
|
0.650 |
|
Net debt, bln rub |
|
|
149.6 |
216.7 |
180.8 |
169.8 |
155.1 |
|
155.1 |
|
|
Ordinary share price, rub |
|
|
2 530 |
2 785 |
4 720 |
3 550 |
9 310 |
|
7 085 |
|
Number of ordinary shares, mln |
|
|
3.16 |
3.16 |
3.16 |
3.16 |
3.16 |
|
3.16 |
|
|
Market cap, bln rub |
|
|
8.00 |
8.81 |
14.9 |
11.2 |
29.4 |
|
22.4 |
|
EV, bln rub |
? |
|
157.6 |
225.5 |
195.7 |
181.1 |
184.5 |
|
177.5 |
|
Book value, bln rub |
|
|
36.9 |
36.5 |
43.0 |
55.9 |
61.7 |
|
61.7 |
|
|
EPS, rub |
? |
|
1 233 |
-155.0 |
2 052 |
4 073 |
1 322 |
|
1 322 |
|
FCF/share, rub |
|
|
1 572 |
-2 156 |
1 265 |
31.6 |
8 090 |
|
8 090 |
|
BV/share, rub |
|
|
11 673 |
11 528 |
13 610 |
17 680 |
19 516 |
|
19 516 |
|
|
EBITDA margin, % |
? |
|
3.5% |
8.6% |
8.1% |
7.2% |
12.1% |
|
12.1% |
|
Net margin, % |
? |
|
3.5% |
-0.4% |
3.7% |
7.7% |
2.6% |
|
2.6% |
|
FCF yield, % |
? |
|
62.1% |
-77.4% |
26.8% |
0.9% |
86.9% |
|
114.2% |
|
ROE, % |
? |
|
10.5% |
-1.3% |
15.1% |
23.0% |
6.8% |
|
6.8% |
|
ROA, % |
? |
|
1.8% |
-0.2% |
2.6% |
5.1% |
1.7% |
|
1.7% |
|
|
P/E |
? |
|
2.05 |
-18.0 |
2.30 |
0.87 |
7.04 |
|
5.36 |
|
P/FCF |
|
|
1.61 |
-1.29 |
3.73 |
112.3 |
1.15 |
|
0.88 |
|
P/S |
? |
|
0.07 |
0.08 |
0.08 |
0.07 |
0.18 |
|
0.14 |
|
P/BV |
? |
|
0.22 |
0.24 |
0.35 |
0.20 |
0.48 |
|
0.36 |
|
EV/EBITDA |
? |
|
40.4 |
23.1 |
13.7 |
14.9 |
9.41 |
|
9.05 |
|
Debt/EBITDA |
|
|
38.4 |
22.2 |
12.7 |
14.0 |
7.91 |
|
7.91 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0% |
0% |
1% |
1% |
4% |
|
4% |
|
| CMK shareholders |
