Stocks
Pioneer Financial Statements (PXD) |
||||||||||
| Pioneersmart-lab.ru | % | 2019 | 2020 | 2021 | 2022 | 2023 | LTM ? | |||
|---|---|---|---|---|---|---|---|---|---|---|
| Report date | 24.02.2020 | 01.03.2021 | 22.02.2022 | 23.02.2023 | 22.02.2024 | 02.05.2024 | ||||
| Currency | USD | USD | USD | USD | USD | USD | ||||
| Financial report URL | ||||||||||
| Revenue, bln rub | ? | 9 671 | 7 024 | 17 870 | 24 384 | 19 374 | 19 680 | |||
| Operating Income, bln rub | 1 551 | 207.0 | 6 157 | 10 288 | -1 407 | 702.0 | ||||
| EBITDA, bln rub | ? | 3 262 | 1 846 | 8 655 | 12 818 | 9 355 | 9 432 | |||
| Net profit, bln rub | ? | 756.0 | -200.0 | 2 113 | 7 830 | 4 885 | 4 756 | |||
| OCF, bln rub | ? | 3 115 | 2 083 | 6 059 | 11 348 | 8 448 | 8 080 | |||
| CAPEX, bln rub | ? | 2 988 | 1 602 | 3 169 | 3 920 | 4 571 | 4 313 | |||
| FCF, bln rub | ? | 127.0 | 481.0 | 2 890 | 7 428 | 3 877 | 3 767 | |||
| Dividend payout, bln rub | 127.0 | 346.0 | 1 594 | 6 269 | 3 299 | 2 580 | ||||
| Ordinary share dividend yield, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0 | ||||
| Dividend payout ratio, % | 16.8% | 0.00% | 75.4% | 80.1% | 67.5% | 54.2% | ||||
| OPEX, bln rub | 392.0 | 300.0 | 350.0 | 390.0 | 557.0 | 571.0 | ||||
| Cost of production, bln rub | 7 356 | 6 196 | 10 976 | 13 652 | 12 274 | 12 688 | ||||
| R&D, bln rub | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | ||||
| Interest expenses, bln rub | 121.0 | 196.0 | 161.0 | 128.0 | 142.0 | 125.0 | ||||
| Assets, bln rub | 19 067 | 19 229 | 36 811 | 35 740 | 36 613 | 37 514 | ||||
| Net Assets, bln rub | ? | 12 119 | 11 569 | 22 837 | 22 541 | 23 171 | 23 590 | |||
| Debt, bln rub | 2 595 | 3 510 | 7 296 | 5 265 | 5 258 | 5 335 | ||||
| Cash, bln rub | 818.0 | 1 565 | 4 040 | 1 204 | 379.0 | 585.0 | ||||
| Net debt, bln rub | 1 777 | 1 945 | 3 256 | 4 061 | 4 879 | 4 750 | ||||
| Ordinary share price, rub | 151.4 | 113.9 | 181.9 | 228.4 | 224.9 | 246.0 | ||||
| Number of ordinary shares, mln | 167.0 | 165.0 | 233.0 | 240.0 | 234.0 | 234.0 | ||||
| Market cap, bln rub | 25 279 | 18 792 | 42 378 | 54 814 | 52 622 | 57 564 | ||||
| EV, bln rub | ? | 27 056 | 20 737 | 45 634 | 58 875 | 57 501 | 62 314 | |||
| Book value, bln rub | 11 858 | 11 308 | 22 594 | 22 298 | 22 929 | 23 348 | ||||
| EPS, rub | ? | 4.53 | -1.21 | 9.07 | 32.6 | 20.9 | 20.3 | |||
| FCF/share, rub | 0.76 | 2.92 | 12.4 | 31.0 | 16.6 | 16.1 | ||||
| BV/share, rub | 71.0 | 68.5 | 97.0 | 92.9 | 98.0 | 99.8 | ||||
| EBITDA margin, % | ? | 33.7% | 26.3% | 48.4% | 52.6% | 48.3% | 47.9% | |||
| Net margin, % | ? | 7.82% | -2.85% | 11.8% | 32.1% | 25.2% | 24.2% | |||
| FCF yield, % | ? | 0.50% | 2.56% | 6.82% | 13.6% | 7.37% | 6.54% | |||
| ROE, % | ? | 6.24% | -1.73% | 9.25% | 34.7% | 21.1% | 20.2% | |||
| ROA, % | ? | 3.96% | -1.04% | 5.74% | 21.9% | 13.3% | 12.7% | |||
| P/E | ? | 33.4 | -94.0 | 20.1 | 7.00 | 10.8 | 12.1 | |||
| P/FCF | 199.0 | 39.1 | 14.7 | 7.38 | 13.6 | 15.3 | ||||
| P/S | ? | 2.61 | 2.68 | 2.37 | 2.25 | 2.72 | 2.93 | |||
| P/BV | ? | 2.13 | 1.66 | 1.88 | 2.46 | 2.29 | 2.47 | |||
| EV/EBITDA | ? | 8.29 | 11.2 | 5.27 | 4.59 | 6.15 | 6.61 | |||
| Debt/EBITDA | 0.54 | 1.05 | 0.38 | 0.32 | 0.52 | 0.50 | ||||
| R&D/CAPEX, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0 | ||||
| CAPEX/Revenue, % | 30.9% | 22.8% | 17.7% | 16.1% | 23.6% | 21.9% | ||||
| Pioneer shareholders | ||||||||||
