NorNickel GMK Financial Statements (GMKN)

Wires

Forums

Community

Quotes

Stocks

Calendar

Information

Books

Analysis

NorNickel GMK shareholders
NorNickel GMK Financial Statements (GMKN)
Years, руб. Год, изм% Quarters, руб. Кв, изм% MSFO RSBU
ГМК Норникельsmart-lab.ru		2020	2021	2022	2023	2024	LTM ?
Report date		16.02.2021	10.02.2022	10.02.2023	09.02.2024	10.02.2025	10.02.2025
Currency		RUB	RUB	RUB	RUB	RUB	RUB
Financial report URL
Annual report URL
Presentation URL

Nickel production, thousand tons		235.7	193.0	219.0	208.6	205.0	205.0
Copper production, thousand tons		487.2	406.8	433.0	425.4	433.0	433.0
Platinum production, thousand oz		695	641	651	664	667	667
Palladium production, thousand oz		2 826	2 616	2 790	2 692	2 692	2 692

Revenue, bln rub	?	1 117	1 317	1 185	1 172	1 166	1 166
Operating Income, bln rub		461.5	703.9	546.1	474.5	332.1	332.1
EBITDA, bln rub	?	552.4	775.9	620.0	589.6	481.8	481.8
Net profit, bln rub	?	245.4	478.9	401.8	210.7	122.4	122.4
Net profit not adj., bln rub	?	245.4	478.9	401.8	210.7

OCF, bln rub	?	603.4	518.7	323.3	495.4	414.1	414.1
CAPEX, bln rub	?	128.7	202.9	287.8	253.5	239.8	239.8
FCF, bln rub	?	482.6	325.1	46.9	164.9	23.4	23.4
Dividend payout, bln rub		260.2	419.0		139.9

Dividend, rub/share	?	1644.57	2689.39		9.1533
Ordinary share dividend yield, %		6.9%	11.8%	0.0%	5.7%	0.0%	0.0%
Dividend payout ratio, %		106%	87%	0%	66%	0%	0

OPEX, bln rub		290.7	184.9	156.0	139.3	135.0	135.0
Cost of production, bln rub		364.8	427.6	482.5	602.3	641.1	641.1
Amortization, bln rub			68.3	68.3	99.4	109.7	109.7
Employment expenses, bln rub		93.9	103.5	145.5	228.0	234.1	234.1
Interest expenses, bln rub		34.6	23.1	41.6	59.8	137.1	137.1

Assets, bln rub		1 529	1 741	1 814	2 115	2 356	2 356
Net Assets, bln rub	?	297.3	273.8	501.0	573.7	699.3	699.3
Debt, bln rub		711.7	759.7	807.7	871.1	1 011	1 011
Cash, bln rub		383.5	412.1	132.4	191.8	185.2	185.2
Net debt, bln rub		328.2	347.6	675.3	679.3	826.1	826.1

Ordinary share price, rub		23 750	22 810	15 290	162.0	115.4	137.5
Number of ordinary shares, mln		158.2	155.5	152.9	15 286	15 286	15 286

Market cap, bln rub		3 758	3 547	2 337	2 476	1 764	2 101
EV, bln rub	?	4 087	3 895	3 013	3 155	2 590	2 927
Book value, bln rub		280.8	254.2	479.8	552.4	678.4	678.4

EPS, rub	?	1 551	3 079	2 629	13.8	8.01	8.01
FCF/share, rub		3 050	2 090	306.7	10.8	1.53	1.53
BV/share, rub		1 775	1 635	3 139	36.1	44.4	44.4

EBITDA margin, %	?	49.5%	58.9%	52.3%	50.3%	41.3%	41.3%
Net margin, %	?	22.0%	36.4%	33.9%	18.0%	10.5%	10.5%
FCF yield, %	?	12.8%	9.2%	2.0%	6.7%	1.3%	1.1%
ROE, %	?	82.6%	174.9%	80.2%	36.7%	17.5%	17.5%
ROA, %	?	16.0%	27.5%	22.1%	10.0%	5.2%	5.2%

P/E	?	15.3	7.41	5.82	11.8	14.4	17.2
P/FCF		7.79	10.9	49.9	15.0	75.4	89.8
P/S	?	3.36	2.69	1.97	2.11	1.51	1.80
P/BV	?	13.4	14.0	4.87	4.48	2.60	3.10
EV/EBITDA	?	7.40	5.02	4.86	5.35	5.38	6.08
Debt/EBITDA		0.59	0.45	1.09	1.15	1.71	1.71

Employees, people		72 319
Labour productivity, mln rub/person/year		15.4
Expenses per employee, thousand rub		1 299
R&D/CAPEX, %		0.00%	0.00%	0.00%	0.00%	0.00%	0

CAPEX/Revenue, %		12%	15%	24%	22%	21%	21%

IR rating			3.9
Financial statement quality			4
Investor Presentations			4
Smart-lab presence			1
Annual report			5
Investor site URL			5
Investor calendar			3
IR feedback			5

Have an idea?

Moscow Exchange is the source and the owner of marketdata. The users haven't right of further distribution or presentation of any data without written permission of Moscow Exchange, haven't right to create modified information for further public distribution to third parties.