Kuibishevazot Financial Statements (KAZT)
|
|
|
|
Report date
|
|
|
19.03.2020 |
12.04.2021 |
25.03.2022 |
01.04.2024 |
01.04.2024 |
|
29.08.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
57.4 |
53.1 |
87.5 |
98.1 |
80.9 |
|
86.6 |
|
Operating Income, bln rub |
|
|
4.68 |
6.19 |
25.2 |
36.0 |
16.2 |
|
12.3 |
|
EBITDA, bln rub |
? |
|
8.10 |
9.53 |
29.3 |
39.7 |
20.6 |
|
17.5 |
|
Net profit, bln rub |
? |
|
2.28 |
0.720 |
21.2 |
38.5 |
12.5 |
|
9.99 |
|
|
OCF, bln rub |
? |
|
2.55 |
9.88 |
25.8 |
29.3 |
7.72 |
|
9.63 |
|
CAPEX, bln rub |
? |
|
3.78 |
6.29 |
3.97 |
5.09 |
6.52 |
|
6.69 |
|
FCF, bln rub |
? |
|
-1.63 |
3.96 |
20.2 |
25.4 |
2.50 |
|
3.22 |
|
Dividend payout, bln rub
|
|
|
0.476 |
1.63 |
6.52 |
11.9 |
6.03 |
|
4.19 |
|
|
Dividend, rub/share
|
? |
|
2 |
6.85 |
27.4 |
50 |
29 |
|
22 |
|
Ordinary share dividend yield, %
|
|
|
1.4% |
4.4% |
7.0% |
11.0% |
4.6% |
|
4.3% |
|
Preferred share dividend, rub/share
|
|
|
2 |
6.85 |
27.4 |
50 |
29 |
|
22 |
|
Preferred share dividend yield, %
|
|
|
1.3% |
4.5% |
6.9% |
11.3% |
4.5% |
|
4.2% |
|
Dividend payout ratio, %
|
|
|
21% |
226% |
31% |
31% |
48% |
|
42% |
|
|
OPEX, bln rub |
|
|
8.60 |
5.77 |
8.58 |
12.0 |
14.0 |
|
19.2 |
|
Cost of production, bln rub |
|
|
44.2 |
41.1 |
53.7 |
50.1 |
50.8 |
|
55.9 |
|
Amortization, bln rub |
|
|
3.3 |
3.3 |
4.1 |
3.7 |
4.5 |
|
5.2 |
|
Employment expenses, bln rub |
|
|
5.97 |
5.71 |
6.78 |
6.86 |
7.93 |
|
10.4 |
|
Interest expenses, bln rub |
|
|
1.76 |
1.50 |
1.12 |
1.31 |
0.930 |
|
1.04 |
|
|
Assets, bln rub |
|
|
65.5 |
69.9 |
91.6 |
115.5 |
120.3 |
|
118.1 |
|
Net Assets, bln rub |
? |
|
31.7 |
32.8 |
47.9 |
81.1 |
85.3 |
|
89.4 |
|
Debt, bln rub |
|
|
24.5 |
24.5 |
18.7 |
16.3 |
11.8 |
|
10.7 |
|
Cash, bln rub |
|
|
0.891 |
3.14 |
13.8 |
31.5 |
23.3 |
|
17.7 |
|
Net debt, bln rub |
|
|
23.6 |
21.4 |
4.88 |
-15.2 |
-11.5 |
|
-7.00 |
|
|
Ordinary share price, rub |
|
|
148.0 |
156.0 |
389.0 |
452.6 |
632.0 |
|
513.0 |
|
Number of ordinary shares, mln |
|
|
234.1 |
234.1 |
234.1 |
234.1 |
176.6 |
|
176.6 |
|
Preferred share price, rub |
|
|
150.4 |
151.8 |
399.2 |
443.6 |
639.0 |
|
522.0 |
|
Number of preferred shares, mln |
|
|
3.70 |
3.70 |
3.70 |
3.70 |
3.70 |
|
3.70 |
|
Free Float, % |
|
|
|
|
|
|
35.0% |
|
|
|
|
Market cap, bln rub |
|
|
35.2 |
37.1 |
92.6 |
107.6 |
114.0 |
|
92.5 |
|
EV, bln rub |
? |
|
58.8 |
58.5 |
97.4 |
92.4 |
102.5 |
|
85.5 |
|
Book value, bln rub |
|
|
28.2 |
29.8 |
45.3 |
81.1 |
83.6 |
|
88.0 |
|
|
EPS, rub |
? |
|
9.74 |
3.07 |
90.5 |
164.5 |
70.7 |
|
56.6 |
|
FCF/share, rub |
|
|
-6.98 |
16.9 |
86.4 |
108.6 |
14.2 |
|
18.2 |
|
BV/share, rub |
|
|
120.2 |
127.1 |
193.4 |
346.2 |
473.4 |
|
498.3 |
|
|
EBITDA margin, % |
? |
|
14.1% |
18.0% |
33.5% |
40.5% |
25.5% |
|
20.2% |
|
Net margin, % |
? |
|
4.0% |
1.4% |
24.2% |
39.3% |
15.4% |
|
11.5% |
|
FCF yield, % |
? |
|
-4.7% |
10.8% |
22.2% |
24.0% |
2.2% |
|
3.6% |
|
ROE, % |
? |
|
7.2% |
2.2% |
44.3% |
47.5% |
14.7% |
|
11.2% |
|
ROA, % |
? |
|
3.5% |
1.0% |
23.1% |
33.3% |
10.4% |
|
8.5% |
|
|
P/E |
? |
|
15.4 |
51.5 |
4.37 |
2.79 |
9.12 |
|
9.26 |
|
P/FCF |
|
|
-21.5 |
9.36 |
4.57 |
4.23 |
45.6 |
|
28.7 |
|
P/S |
? |
|
0.61 |
0.70 |
1.06 |
1.10 |
1.41 |
|
1.07 |
|
P/BV |
? |
|
1.25 |
1.25 |
2.04 |
1.33 |
1.36 |
|
1.05 |
|
EV/EBITDA |
? |
|
7.27 |
6.13 |
3.32 |
2.33 |
4.97 |
|
4.88 |
|
Debt/EBITDA |
|
|
2.92 |
2.24 |
0.17 |
-0.38 |
-0.56 |
|
-0.40 |
|
|
Employees, people |
|
|
|
4 658 |
|
|
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
|
11.4 |
|
|
|
|
|
|
Expenses per employee, thousand rub |
|
|
|
1 226 |
|
|
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
7% |
12% |
5% |
5% |
8% |
|
8% |
|
|
IR rating
|
|
|
|
|
|
|
|
|
2.0 |
|
Financial statement quality
|
|
|
|
|
|
|
|
|
4 |
|
Investor Presentations
|
|
|
|
|
|
|
|
|
1 |
|
Smart-lab presence
|
|
|
|
|
|
|
|
|
1 |
|
Annual report
|
|
|
|
|
|
|
|
|
3 |
|
Investor site URL
|
|
|
|
|
|
|
|
|
3 |
|
Investor calendar
|
|
|
|
|
|
|
|
|
1 |
|
IR feedback
|
|
|
|
|
|
|
|
|
1 |
|
| Kuibishevazot shareholders |
