NKHP Financial Statements (NKHP)
|
|
|
|
Report date
|
|
|
31.03.2020 |
26.03.2021 |
22.03.2022 |
21.03.2023 |
21.03.2024 |
|
21.03.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
18.5 |
7.65 |
6.38 |
4.96 |
9.24 |
|
9.24 |
|
Operating Income, bln rub |
|
|
1.50 |
3.12 |
3.02 |
2.45 |
5.83 |
|
5.83 |
|
EBITDA, bln rub |
? |
|
1.78 |
3.40 |
3.32 |
2.75 |
6.16 |
|
6.16 |
|
Net profit, bln rub |
? |
|
0.982 |
2.30 |
2.38 |
1.96 |
4.89 |
|
4.89 |
|
|
OCF, bln rub |
? |
|
1.02 |
5.24 |
2.52 |
2.48 |
4.97 |
|
4.97 |
|
CAPEX, bln rub |
? |
|
0.953 |
0.770 |
0.760 |
1.13 |
1.29 |
|
1.29 |
|
FCF, bln rub |
? |
|
-0.340 |
4.17 |
1.68 |
1.34 |
3.96 |
|
3.96 |
|
Dividend payout, bln rub
|
|
|
0.495 |
1.16 |
0.642 |
0.988 |
2.48 |
|
3.11 |
|
|
Dividend, rub/share
|
? |
|
7.32 |
17.19 |
9.5 |
14.62 |
36.68 |
|
46.24 |
|
Ordinary share dividend yield, %
|
|
|
2.9% |
5.2% |
3.3% |
5.1% |
3.7% |
|
6.1% |
|
Dividend payout ratio, %
|
|
|
50% |
50% |
27% |
50% |
51% |
|
64% |
|
|
OPEX, bln rub |
|
|
1.33 |
0.484 |
0.585 |
0.580 |
0.890 |
|
0.890 |
|
Cost of production, bln rub |
|
|
15.7 |
4.05 |
2.77 |
1.93 |
2.52 |
|
2.52 |
|
Amortization, bln rub |
|
|
|
|
|
0.3 |
0.3 |
|
|
|
Employment expenses, bln rub |
|
|
0.840 |
1.08 |
1.08 |
1.06 |
1.58 |
|
|
|
Interest expenses, bln rub |
|
|
0.470 |
0.390 |
0.165 |
0.072 |
0.030 |
|
0.030 |
|
|
Assets, bln rub |
|
|
14.5 |
12.7 |
11.3 |
12.5 |
16.9 |
|
16.9 |
|
Net Assets, bln rub |
? |
|
6.38 |
7.88 |
9.21 |
11.2 |
13.1 |
|
13.1 |
|
Debt, bln rub |
|
|
4.61 |
3.19 |
1.22 |
0.360 |
0.670 |
|
0.670 |
|
Cash, bln rub |
|
|
0.819 |
3.02 |
0.902 |
1.36 |
4.60 |
|
4.60 |
|
Net debt, bln rub |
|
|
3.80 |
0.17 |
0.32 |
-1.00 |
-3.93 |
|
-3.93 |
|
|
Ordinary share price, rub |
|
|
248.5 |
331.0 |
290.0 |
288.5 |
996.0 |
|
754.0 |
|
Number of ordinary shares, mln |
|
|
67.6 |
67.6 |
67.6 |
67.6 |
67.6 |
|
67.6 |
|
|
Market cap, bln rub |
|
|
16.8 |
22.4 |
19.6 |
19.5 |
67.3 |
|
51.0 |
|
EV, bln rub |
? |
|
20.6 |
22.5 |
19.9 |
18.5 |
63.4 |
|
47.0 |
|
Book value, bln rub |
|
|
6.38 |
7.88 |
9.21 |
11.2 |
13.1 |
|
13.1 |
|
|
EPS, rub |
? |
|
14.5 |
34.0 |
35.2 |
29.0 |
72.3 |
|
72.3 |
|
FCF/share, rub |
|
|
-5.03 |
61.7 |
24.9 |
19.8 |
58.6 |
|
58.6 |
|
BV/share, rub |
|
|
94.3 |
116.6 |
136.3 |
165.4 |
193.8 |
|
193.8 |
|
|
EBITDA margin, % |
? |
|
9.6% |
44.4% |
52.1% |
55.4% |
66.7% |
|
66.7% |
|
Net margin, % |
? |
|
5.3% |
30.1% |
37.4% |
39.5% |
52.9% |
|
52.9% |
|
FCF yield, % |
? |
|
-2.0% |
18.6% |
8.6% |
6.9% |
5.9% |
|
7.8% |
|
ROE, % |
? |
|
15.4% |
29.2% |
25.9% |
17.5% |
37.3% |
|
37.3% |
|
ROA, % |
? |
|
6.8% |
18.1% |
21.0% |
15.6% |
28.9% |
|
28.9% |
|
|
P/E |
? |
|
17.1 |
9.73 |
8.23 |
9.95 |
13.8 |
|
10.4 |
|
P/FCF |
|
|
-49.4 |
5.37 |
11.7 |
14.6 |
17.0 |
|
12.9 |
|
P/S |
? |
|
0.91 |
2.92 |
3.08 |
3.93 |
7.29 |
|
5.52 |
|
P/BV |
? |
|
2.63 |
2.84 |
2.13 |
1.74 |
5.14 |
|
3.89 |
|
EV/EBITDA |
? |
|
11.6 |
6.63 |
6.00 |
6.73 |
10.3 |
|
7.64 |
|
Debt/EBITDA |
|
|
2.13 |
0.05 |
0.10 |
-0.36 |
-0.64 |
|
-0.64 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
5% |
10% |
12% |
23% |
14% |
|
14% |
|
| NKHP shareholders |
