NOVATEK Financial Statements (NVTK)
|
|
|
|
Report date
|
|
|
17.02.2021 |
16.02.2022 |
09.02.2024 |
09.02.2024 |
18.02.2025 |
|
18.02.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Oil production, mln tonnes |
|
|
12.2 |
12.3 |
11.9 |
12.4 |
|
|
13.8 |
|
Gas production, bln m3 |
|
|
77.4 |
79.9 |
82.1 |
82.4 |
|
|
84.1 |
|
Gas export, bln m3 |
|
|
8.9 |
7.9 |
8.5 |
|
|
|
3.1 |
|
|
Revenue, bln rub |
? |
|
711.8 |
1 157 |
|
1 372 |
1 546 |
|
1 545 |
|
Operating Income, bln rub |
|
|
113.0 |
279.0 |
|
367.1 |
324.8 |
|
324.8 |
|
EBITDA, bln rub |
? |
|
392.0 |
748.3 |
|
889.8 |
1 008 |
|
1 008 |
|
Net profit, bln rub |
? |
|
169.0 |
421.3 |
|
463.0 |
493.5 |
|
500.2 |
|
Net profit not adj., bln rub |
? |
|
67.8 |
432.9 |
|
529.1 |
553.4 |
|
|
|
|
OCF, bln rub |
? |
|
171.9 |
419.5 |
|
433.3 |
357.1 |
|
357.1 |
|
CAPEX, bln rub |
? |
|
204.6 |
191.3 |
|
223.8 |
193.0 |
|
357.1 |
|
FCF, bln rub |
? |
|
-32.7 |
228.2 |
|
209.5 |
164.1 |
|
242.1 |
|
Dividend payout, bln rub
|
|
|
108.0 |
216.9 |
320.5 |
238.6 |
|
|
107.8 |
|
|
Dividend, rub/share
|
? |
|
35.56 |
71.44 |
105.58 |
78.59 |
|
|
35.5 |
|
Ordinary share dividend yield, %
|
|
|
2.8% |
4.2% |
9.8% |
5.3% |
0.0% |
|
2.7% |
|
Dividend payout ratio, %
|
|
|
64% |
51% |
|
52% |
0% |
|
22% |
|
|
OPEX, bln rub |
|
|
552.0 |
875.2 |
|
1 056 |
1 176 |
|
849.7 |
|
Amortization, bln rub |
|
|
|
|
|
75.3 |
91.4 |
|
91.4 |
|
Employment expenses, bln rub |
|
|
31.9 |
43.2 |
|
62.9 |
|
|
|
|
Interest expenses, bln rub |
|
|
6.34 |
5.97 |
|
2.43 |
|
|
|
|
|
Assets, bln rub |
|
|
2 059 |
2 458 |
|
3 219 |
3 740 |
|
3 740 |
|
Net Assets, bln rub |
? |
|
1 620 |
1 894 |
|
2 594 |
2 848 |
|
2 848 |
|
Debt, bln rub |
|
|
222.1 |
180.0 |
|
166.9 |
320.0 |
|
320.0 |
|
Cash, bln rub |
|
|
119.7 |
45.9 |
|
157.7 |
178.4 |
|
178.4 |
|
Net debt, bln rub |
|
|
102.4 |
134.1 |
0.00 |
9.24 |
141.6 |
|
141.6 |
|
|
Ordinary share price, rub |
|
|
1 264 |
1 720 |
1 073 |
1 469 |
988.0 |
|
1 326 |
|
Number of ordinary shares, mln |
|
|
3 036 |
3 036 |
3 036 |
3 036 |
3 036 |
|
3 036 |
|
|
Market cap, bln rub |
|
|
3 837 |
5 222 |
3 258 |
4 460 |
3 000 |
|
4 026 |
|
EV, bln rub |
? |
|
3 939 |
5 357 |
3 258 |
4 470 |
3 141 |
|
4 167 |
|
Book value, bln rub |
|
|
1 620 |
1 894 |
0.00 |
2 594 |
2 848 |
|
2 848 |
|
|
EPS, rub |
? |
|
55.7 |
138.8 |
0.00 |
152.5 |
162.5 |
|
164.7 |
|
FCF/share, rub |
|
|
-10.8 |
75.2 |
0.00 |
69.0 |
54.0 |
|
79.7 |
|
BV/share, rub |
|
|
533.5 |
623.8 |
0.00 |
854.2 |
938.0 |
|
938.0 |
|
|
EBITDA margin, % |
? |
|
55.1% |
64.7% |
|
64.9% |
65.2% |
|
65.2% |
|
Net margin, % |
? |
|
23.7% |
36.4% |
|
33.8% |
31.9% |
|
32.4% |
|
FCF yield, % |
? |
|
-0.9% |
4.4% |
0.0% |
4.7% |
5.5% |
|
6.0% |
|
ROE, % |
? |
|
10.4% |
22.2% |
|
17.9% |
17.3% |
|
17.6% |
|
ROA, % |
? |
|
8.2% |
17.1% |
|
14.4% |
13.2% |
|
13.4% |
|
|
P/E |
? |
|
22.7 |
12.4 |
|
9.63 |
6.08 |
|
8.05 |
|
P/FCF |
|
|
-117.4 |
22.9 |
|
21.3 |
18.3 |
|
16.6 |
|
P/S |
? |
|
5.39 |
4.51 |
|
3.25 |
1.94 |
|
2.60 |
|
P/BV |
? |
|
2.37 |
2.76 |
|
1.72 |
1.05 |
|
1.41 |
|
EV/EBITDA |
? |
|
10.0 |
7.16 |
|
5.02 |
3.12 |
|
4.14 |
|
Debt/EBITDA |
|
|
0.26 |
0.18 |
|
0.01 |
0.14 |
|
0.14 |
|
|
Employees, people |
|
|
16 821 |
|
|
|
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
42.3 |
|
|
|
|
|
|
|
Expenses per employee, thousand rub |
|
|
1 895 |
|
|
|
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
|
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
29% |
17% |
|
16% |
12% |
|
23% |
|
|
IR rating
|
|
|
|
|
|
|
2.9 |
|
2.9 |
|
Financial statement quality
|
|
|
|
|
|
|
3 |
|
3 |
|
Investor Presentations
|
|
|
|
|
|
|
1 |
|
1 |
|
Smart-lab presence
|
|
|
|
|
|
|
2 |
|
2 |
|
Annual report
|
|
|
|
|
|
|
5 |
|
5 |
|
Investor site URL
|
|
|
|
|
|
|
4 |
|
4 |
|
Investor calendar
|
|
|
|
|
|
|
2 |
|
2 |
|
IR feedback
|
|
|
|
|
|
|
3 |
|
3 |
|
| NOVATEK shareholders |
