MMK Financial Statements (MAGN)
|
|
|
|
Report date
|
|
|
02.02.2021 |
28.02.2022 |
06.02.2024 |
06.02.2024 |
|
|
17.10.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Steel production, mln tonnes |
|
|
11.6 |
13.6 |
11.7 |
13.0 |
11.2 |
|
11.2 |
|
Steel products production, mln tonnes |
|
|
9.34 |
10.4 |
9.08 |
9.94 |
9.94 |
|
9.49 |
|
Steel sales, mln tonnes |
|
|
10.8 |
12.5 |
10.7 |
11.8 |
10.6 |
|
10.6 |
|
Share of export sales, % |
|
|
17.0% |
27.4% |
|
|
|
|
|
|
Pipe sales volumes, mln tonnes |
|
|
0.083 |
0.072 |
0.095 |
0.109 |
|
|
0.111 |
|
Steel cash cost, $/ton |
|
|
269 |
400 |
|
|
|
|
|
|
Steel product price, $/ton |
|
|
558 |
909 |
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
460.2 |
873.2 |
699.8 |
763.4 |
|
|
1 014 |
|
Operating Income, bln rub |
|
|
67.9 |
276.2 |
109.9 |
146.2 |
|
|
170.8 |
|
EBITDA, bln rub |
? |
|
107.5 |
315.8 |
155.1 |
195.6 |
|
|
237.2 |
|
Net profit, bln rub |
? |
|
43.7 |
229.3 |
70.2 |
118.2 |
|
|
134.4 |
|
|
OCF, bln rub |
? |
|
89.4 |
198.8 |
142.7 |
114.9 |
|
|
236.5 |
|
CAPEX, bln rub |
? |
|
50.4 |
83.1 |
79.5 |
94.9 |
|
|
69.2 |
|
FCF, bln rub |
? |
|
40.8 |
118.0 |
72.5 |
30.8 |
|
|
29.9 |
|
Dividend payout, bln rub
|
|
|
44.0 |
89.3 |
|
30.8 |
|
|
27.9 |
|
|
Dividend, rub/share
|
? |
|
3.943 |
7.988 |
|
2.752 |
|
|
2.494 |
|
Ordinary share dividend yield, %
|
|
|
7.1% |
11.5% |
0.0% |
5.3% |
0.0% |
|
6.1% |
|
Dividend payout ratio, %
|
|
|
101% |
39% |
0% |
26% |
|
|
21% |
|
|
OPEX, bln rub |
|
|
55.0 |
80.0 |
60.7 |
74.3 |
|
|
97.3 |
|
Cost of production, bln rub |
|
|
337.3 |
517.0 |
527.2 |
543.4 |
|
|
745.9 |
|
Employment expenses, bln rub |
|
|
51.6 |
56.9 |
62.1 |
69.7 |
|
|
68.5 |
|
Interest expenses, bln rub |
|
|
1.80 |
1.80 |
2.66 |
2.88 |
|
|
1.73 |
|
|
Assets, bln rub |
|
|
553.6 |
721.8 |
737.8 |
902.0 |
|
|
914.2 |
|
Net Assets, bln rub |
? |
|
338.5 |
468.3 |
535.4 |
662.0 |
|
|
673.9 |
|
Debt, bln rub |
|
|
71.7 |
71.4 |
73.3 |
70.3 |
|
|
43.6 |
|
Cash, bln rub |
|
|
78.2 |
101.4 |
144.2 |
161.8 |
|
|
139.7 |
|
Net debt, bln rub |
|
|
-6.51 |
-29.9 |
-70.9 |
-91.5 |
0.00 |
|
-96.1 |
|
|
Ordinary share price, rub |
|
|
55.9 |
69.5 |
33.0 |
52.2 |
38.5 |
|
40.9 |
|
Number of ordinary shares, mln |
|
|
11 174 |
11 174 |
11 174 |
11 174 |
11 174 |
|
11 174 |
|
|
Market cap, bln rub |
|
|
624.8 |
776.3 |
368.3 |
582.7 |
430.5 |
|
457.5 |
|
EV, bln rub |
? |
|
618.3 |
746.3 |
297.4 |
491.3 |
430.5 |
|
361.3 |
|
Book value, bln rub |
|
|
335.6 |
465.5 |
532.8 |
658.2 |
0.00 |
|
669.2 |
|
|
EPS, rub |
? |
|
3.91 |
20.5 |
6.28 |
10.6 |
0.00 |
|
12.0 |
|
FCF/share, rub |
|
|
3.65 |
10.6 |
6.49 |
2.75 |
0.00 |
|
2.68 |
|
BV/share, rub |
|
|
30.0 |
41.7 |
47.7 |
58.9 |
0.00 |
|
59.9 |
|
|
EBITDA margin, % |
? |
|
23.4% |
36.2% |
22.2% |
25.6% |
|
|
23.4% |
|
Net margin, % |
? |
|
9.5% |
26.3% |
10.0% |
15.5% |
|
|
13.3% |
|
FCF yield, % |
? |
|
6.5% |
15.2% |
19.7% |
5.3% |
0.0% |
|
6.5% |
|
ROE, % |
? |
|
12.9% |
49.0% |
13.1% |
17.9% |
|
|
19.9% |
|
ROA, % |
? |
|
7.9% |
31.8% |
9.5% |
13.1% |
|
|
14.7% |
|
|
P/E |
? |
|
14.3 |
3.39 |
5.25 |
4.93 |
|
|
3.40 |
|
P/FCF |
|
|
15.3 |
6.58 |
5.08 |
19.0 |
|
|
15.3 |
|
P/S |
? |
|
1.36 |
0.89 |
0.53 |
0.76 |
|
|
0.45 |
|
P/BV |
? |
|
1.86 |
1.67 |
0.69 |
0.89 |
|
|
0.68 |
|
EV/EBITDA |
? |
|
5.75 |
2.36 |
1.92 |
2.51 |
|
|
1.52 |
|
Debt/EBITDA |
|
|
-0.06 |
-0.09 |
-0.46 |
-0.47 |
|
|
-0.41 |
|
|
Employees, people |
|
|
56 609 |
|
|
|
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
8.13 |
|
|
|
|
|
|
|
Expenses per employee, thousand rub |
|
|
911.7 |
|
|
|
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
|
|
0 |
|
|
CAPEX/Revenue, % |
|
|
11% |
10% |
11% |
12% |
|
|
7% |
|
| MMK shareholders |
