Sovcomflot Financial Statements (FLOT)

Совкомфлотsmart-lab.ru %   2019 2020 2021 2022 2023   LTM ?
Report date 31.12.2019 15.03.2021 14.03.2022 20.03.2023 18.03.2024   16.08.2024
Currency RUB RUB RUB RUB RUB   RUB
Financial report URL  
Annual report URL  
Presentation URL  
Revenue, bln rub ? 81.9 96.8 80.7 98.5 173.1   165.7
Operating Income, bln rub 28.3 34.8 17.0 39.6 97.7   80.3
EBITDA, bln rub ? 50.9 65.9 50.0 71.2 134.2   121.1
Net profit, bln rub ? 14.4 21.7 4.55 20.4 83.5   75.8
Net profit not adj., bln rub ? 18.8 3.32 26.4 77.2  
OCF, bln rub ? 51.4 66.2 44.4 131.4   125.6
CAPEX, bln rub ? 27.6 31.5 26.6 54.2  
FCF, bln rub ? 9.63 24.1 16.6 77.2   70.2
Dividend payout, bln rub 7.18 15.8 10.2 41.8   41.8
Dividend, rub/share ? 3.65 6.67 4.3 17.59   17.59
Ordinary share dividend yield, % 7.4% 0.0% 11.4% 12.1%   21.9%
Dividend payout ratio, % 50% 73% 0% 50% 50%   55%
OPEX, bln rub 53.3 62.1 63.7 58.9 75.5   85.4
Cost of production, bln rub 25.9 21.6 32.7 31.0 23.1  
Amortization, bln rub 35.2   39.5
Employment expenses, bln rub 16.1 17.7 18.0  
Interest expenses, bln rub 13.3 12.7 10.8 6.90   7.46
Assets, bln rub 454.1 572.0 544.1 451.8 627.9   615.1
Net Assets, bln rub ? 223.3 294.2 286.6 437.3   422.1
Debt, bln rub 216.6 175.3 224.9 123.6 133.6   123.6
Cash, bln rub 23.2 63.7 47.9 58.3 112.2   127.2
Net debt, bln rub 193.4 111.6 177.1 65.3 21.4   -3.65
Ordinary share price, rub 90.2 73.5 37.6 145.1   80.4
Number of ordinary shares, mln 1 967 2 375 2 375 2 375 2 375   2 375
Free Float, % 15.6% 15.6%  
Market cap, bln rub 0.00 214.3 174.5 89.3 344.6   190.9
EV, bln rub ? 193.4 325.8 351.6 154.6 366.0   187.2
Book value, bln rub 222.9 294.0 286.4 0.00 437.3   422.1
EPS, rub ? 7.30 9.14 1.92 8.57 35.2   31.9
FCF/share, rub 4.90 10.1 7.00 0.00 32.5   29.6
BV/share, rub 113.3 123.8 120.6 0.00 184.1   177.7
EBITDA margin, % ? 62.2% 68.0% 61.9% 72.3% 77.5%   73.1%
Net margin, % ? 17.5% 22.4% 5.6% 20.7% 48.2%   45.7%
FCF yield, % ? 11.2% 9.5% 0.0% 22.4%   36.8%
ROE, % ? 6.4% 7.4% 1.6% 19.1%   18.0%
ROA, % ? 3.2% 3.8% 0.8% 4.5% 13.3%   12.3%
P/E ? 0.00 9.87 38.3 4.39 4.13   2.52
P/FCF 0.00 8.89 10.5 4.46   2.72
P/S ? 0.00 2.21 2.16 0.91 1.99   1.15
P/BV ? 0.00 0.73 0.61 0.79   0.45
EV/EBITDA ? 3.80 4.95 7.03 2.17 2.73   1.55
Debt/EBITDA 3.80 1.69 3.54 0.92 0.16   -0.03
Employees, people 8 000  
Labour productivity, mln rub/person/year 12.1  
Expenses per employee, thousand rub 2 213  
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00%  
CAPEX/Revenue, % 34% 33% 33% 0% 31%   0
Sovcomflot shareholders