Sovcomflot Financial Statements (FLOT)

Совкомфлотsmart-lab.ru   2020 2021 2022 2023 2024   LTM ?
Report date 22.03.2021 14.03.2022 16.03.2023 18.03.2024 07.03.2025   28.04.2025
Currency RUB RUB RUB RUB RUB   RUB
Financial report URL  
Presentation URL  
Revenue, bln rub ? 15.8 8.60 15.0 35.2 22.6   22.6
Operating Income, bln rub 13.8 6.52 13.0 33.2 20.6   20.6
Net profit, bln rub ? 13.5 5.91 13.9 34.9 22.3   22.1
OCF, bln rub ? 0.045 0.411 -3.51 -5.24 -4.52  
CAPEX, bln rub ? 0.026 0.255 0.030 0.035 0.041  
FCF, bln rub ? 0.019 0.156 -3.54 -5.28 27.9  
Dividend payout, bln rub 15.8 10.2 41.8  
Dividend, rub/share ? 6.67 4.3 17.59  
Ordinary share dividend yield, % 7.4% 0.0% 11.4% 12.1% 0.0%   0.0%
Dividend payout ratio, % 118% 0% 73% 120% 0%   0
Cost of production, bln rub 2.06 2.08 0.087 0.092 0.109   0.109
Employment expenses, bln rub 1.60 1.40  
Assets, bln rub 83.7 75.5 139.1 187.0 169.1   156.4
Net Assets, bln rub ? 83.0 73.2 87.2 96.5 92.1   91.8
Debt, bln rub 0.000 0.000 49.1 67.7 74.6   62.4
Cash, bln rub 13.3 2.90 42.3 24.9 15.4   42.0
Net debt, bln rub -13.3 -2.90 6.80 42.8 59.1   20.4
Ordinary share price, rub 90.2 73.5 37.6 145.1 98.7   88.4
Number of ordinary shares, mln 2 375 2 375 2 375 2 375 2 375   2 375
Free Float, % 15.6% 15.6%  
Market cap, bln rub 214.3 174.5 89.3 344.6 234.3   209.9
EV, bln rub ? 201.0 171.6 96.1 387.4 293.5   230.2
Book value, bln rub 83.0 73.2 87.2 96.5 92.1   91.8
EPS, rub ? 5.66 2.49 5.85 14.7 9.39   9.29
FCF/share, rub 0.01 0.07 -1.49 -2.22 11.8   0
BV/share, rub 34.9 30.8 36.7 40.6 38.8   38.6
EBITDA margin, % ? 0.0% 0.0% 0.0% 0.0% 0.0%   0
Net margin, % ? 85.0% 68.7% 92.7% 99.1% 98.8%   97.8%
FCF yield, % ? 0.0% 0.1% -4.0% -1.5% 11.9%   0.0%
ROE, % ? 16.2% 8.1% 15.9% 36.2% 24.2%   24.0%
ROA, % ? 16.1% 7.8% 10.0% 18.7% 13.2%   14.1%
P/E ? 15.9 29.5 6.43 9.87 10.5   9.51
P/FCF 11 278 1 119 -25.2 -65.3 8.39  
P/S ? 13.5 20.3 5.96 9.78 10.4   9.30
P/BV ? 2.58 2.38 1.02 3.57 2.54   2.29
Employees, people 8 000  
Labour productivity, mln rub/person/year 1.98  
Expenses per employee, thousand rub 200.0  
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00% 0.00%  
CAPEX/Revenue, % 0% 3% 0% 0% 0%   0
Sovcomflot shareholders