NLMK Financial Statements (NLMK)
|
|
|
|
Report date
|
|
|
11.02.2021 |
03.02.2022 |
15.04.2024 |
15.04.2024 |
17.04.2025 |
|
17.04.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Steel production, mln tonnes |
|
|
15.8 |
17.4 |
|
|
|
|
|
|
Steel products production, mln tonnes |
|
|
10.5 |
11.2 |
|
|
|
|
|
|
Steel sales, mln tonnes |
|
|
17.5 |
16.6 |
|
|
|
|
|
|
Share of export sales, % |
|
|
59.0% |
59.0% |
|
|
|
|
|
|
Steel capacity utilization, % |
|
|
94.0% |
93.0% |
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
667.0 |
1 029 |
900.8 |
933.4 |
979.6 |
|
979.6 |
|
Operating Income, bln rub |
|
|
150.8 |
455.5 |
201.7 |
227.9 |
206.2 |
|
206.2 |
|
EBITDA, bln rub |
? |
|
190.8 |
|
|
273.3 |
256.9 |
|
|
|
Net profit, bln rub |
? |
|
89.2 |
370.4 |
166.1 |
209.0 |
121.8 |
|
121.8 |
|
|
OCF, bln rub |
? |
|
164.4 |
393.3 |
253.0 |
210.9 |
185.4 |
|
185.4 |
|
CAPEX, bln rub |
? |
|
81.1 |
|
|
79.8 |
113.4 |
|
|
|
FCF, bln rub |
? |
|
79.6 |
238.9 |
|
138.9 |
35.1 |
|
|
|
Dividend payout, bln rub
|
|
|
129.7 |
207.7 |
|
152.4 |
|
|
|
|
|
Dividend, rub/share
|
? |
|
21.64 |
34.66 |
|
25.43 |
|
|
|
|
Ordinary share dividend yield, %
|
|
|
10.4% |
15.9% |
0.0% |
14.2% |
0.0% |
|
0.0% |
|
Dividend payout ratio, %
|
|
|
145% |
56% |
0% |
73% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
90.8 |
113.7 |
145.6 |
151.9 |
178.1 |
|
178.1 |
|
Cost of production, bln rub |
|
|
427.1 |
460.2 |
553.5 |
553.7 |
595.2 |
|
595.2 |
|
Amortization, bln rub |
|
|
|
|
|
45.4 |
50.7 |
|
|
|
Employment expenses, bln rub |
|
|
65.6 |
67.0 |
76.4 |
80.8 |
97.6 |
|
|
|
Interest expenses, bln rub |
|
|
4.62 |
4.01 |
|
3.37 |
1.01 |
|
|
|
|
Assets, bln rub |
|
|
728.6 |
903.4 |
950.6 |
1 124 |
1 131 |
|
1 131 |
|
Net Assets, bln rub |
? |
|
349.4 |
476.4 |
624.0 |
863.4 |
859.3 |
|
859.3 |
|
Debt, bln rub |
|
|
257.5 |
257.5 |
166.8 |
92.2 |
77.5 |
|
77.5 |
|
Cash, bln rub |
|
|
62.2 |
40.2 |
125.4 |
204.6 |
148.2 |
|
148.2 |
|
Net debt, bln rub |
|
|
195.3 |
217.3 |
41.4 |
-112.4 |
-70.7 |
|
-70.7 |
|
|
Ordinary share price, rub |
|
|
209.0 |
217.5 |
117.2 |
179.3 |
145.7 |
|
133.2 |
|
Number of ordinary shares, mln |
|
|
5 993 |
5 993 |
5 993 |
5 993 |
5 993 |
|
5 993 |
|
|
Market cap, bln rub |
|
|
1 253 |
1 304 |
702.4 |
1 075 |
873.3 |
|
798.5 |
|
EV, bln rub |
? |
|
1 448 |
1 521 |
743.8 |
962.3 |
802.7 |
|
727.9 |
|
Book value, bln rub |
|
|
322.0 |
450.7 |
597.3 |
834.7 |
830.2 |
|
830.2 |
|
|
EPS, rub |
? |
|
14.9 |
61.8 |
27.7 |
34.9 |
20.3 |
|
20.3 |
|
FCF/share, rub |
|
|
13.3 |
39.9 |
0.00 |
23.2 |
5.85 |
|
0 |
|
BV/share, rub |
|
|
53.7 |
75.2 |
99.7 |
139.3 |
138.5 |
|
138.5 |
|
|
EBITDA margin, % |
? |
|
28.6% |
0.0% |
0.0% |
29.3% |
26.2% |
|
0 |
|
Net margin, % |
? |
|
13.4% |
36.0% |
18.4% |
22.4% |
12.4% |
|
12.4% |
|
FCF yield, % |
? |
|
6.4% |
18.3% |
0.0% |
12.9% |
4.0% |
|
0.0% |
|
ROE, % |
? |
|
25.5% |
77.7% |
26.6% |
24.2% |
14.2% |
|
14.2% |
|
ROA, % |
? |
|
12.2% |
41.0% |
17.5% |
18.6% |
10.8% |
|
10.8% |
|
|
P/E |
? |
|
14.0 |
3.52 |
4.23 |
5.14 |
7.17 |
|
6.56 |
|
P/FCF |
|
|
15.7 |
5.46 |
|
7.74 |
24.9 |
|
|
|
P/S |
? |
|
1.88 |
1.27 |
0.78 |
1.15 |
0.89 |
|
0.82 |
|
P/BV |
? |
|
3.89 |
2.89 |
1.18 |
1.29 |
1.05 |
|
0.96 |
|
EV/EBITDA |
? |
|
7.59 |
|
|
3.52 |
3.12 |
|
|
|
Debt/EBITDA |
|
|
1.02 |
|
|
-0.41 |
-0.28 |
|
|
|
|
Employees, people |
|
|
51 900 |
50 600 |
|
|
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
12.9 |
20.3 |
|
|
|
|
|
|
Expenses per employee, thousand rub |
|
|
1 264 |
1 324 |
|
|
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
|
|
0.00% |
0.00% |
|
|
|
|
CAPEX/Revenue, % |
|
|
12% |
0% |
0% |
9% |
12% |
|
0 |
|
| NLMK shareholders |
