Segezha Financial Statements (SGZH)
|
|
|
|
Report date
|
|
|
23.04.2021 |
23.04.2021 |
31.03.2022 |
31.03.2023 |
22.03.2024 |
|
21.11.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
58.5 |
69.0 |
92.4 |
96.9 |
88.5 |
|
100.8 |
|
Operating Income, bln rub |
|
|
7.99 |
11.2 |
22.4 |
9.00 |
-4.30 |
|
-3.50 |
|
EBITDA, bln rub |
? |
|
14.0 |
17.4 |
29.3 |
23.2 |
9.28 |
|
13.2 |
|
Net profit, bln rub |
? |
|
4.75 |
-1.35 |
15.3 |
5.56 |
-16.0 |
|
-20.0 |
|
Net profit not adj., bln rub |
? |
|
|
|
15.3 |
5.56 |
|
|
|
|
|
OCF, bln rub |
? |
|
7.41 |
14.7 |
13.1 |
-0.010 |
-10.8 |
|
-15.0 |
|
CAPEX, bln rub |
? |
|
6.43 |
11.8 |
23.1 |
10.2 |
6.84 |
|
8.60 |
|
FCF, bln rub |
? |
|
0.372 |
2.13 |
-30.2 |
-28.6 |
-17.7 |
|
-26.0 |
|
Dividend payout, bln rub
|
|
|
3.80 |
4.00 |
16.7 |
|
|
|
|
|
|
Dividend, rub/share
|
? |
|
|
|
1.06 |
|
|
|
|
|
Ordinary share dividend yield, %
|
|
|
0.0% |
0.0% |
9.6% |
0.0% |
0.0% |
|
0.0% |
|
Dividend payout ratio, %
|
|
|
80% |
0% |
109% |
0% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
11.1 |
12.3 |
17.1 |
20.9 |
25.2 |
|
27.5 |
|
Cost of production, bln rub |
|
|
39.4 |
45.5 |
53.0 |
67.0 |
67.6 |
|
72.8 |
|
Amortization, bln rub |
|
|
6.0 |
6.3 |
6.9 |
14.6 |
13.7 |
|
14.3 |
|
Employment expenses, bln rub |
|
|
11.5 |
13.5 |
18.8 |
23.8 |
25.2 |
|
|
|
Interest expenses, bln rub |
|
|
2.65 |
2.10 |
2.55 |
10.5 |
13.6 |
|
20.2 |
|
|
Assets, bln rub |
|
|
76.6 |
89.4 |
209.3 |
228.1 |
208.2 |
|
211.7 |
|
Net Assets, bln rub |
? |
|
13.7 |
8.74 |
46.2 |
42.1 |
23.3 |
|
8.48 |
|
Debt, bln rub |
|
|
42.5 |
53.3 |
73.7 |
123.8 |
133.2 |
|
149.0 |
|
Cash, bln rub |
|
|
3.20 |
3.70 |
12.6 |
22.9 |
10.7 |
|
5.50 |
|
Net debt, bln rub |
|
|
39.3 |
49.6 |
61.1 |
101.0 |
122.5 |
|
143.5 |
|
|
Ordinary share price, rub |
|
|
7.75 |
8.10 |
11.1 |
4.58 |
3.74 |
|
1.58 |
|
Number of ordinary shares, mln |
|
|
11 940 |
11 940 |
15 690 |
15 690 |
15 690 |
|
15 690 |
|
Free Float, % |
|
|
0.000% |
23.9% |
23.9% |
|
|
|
|
|
Insider ownership, % |
|
|
1.70% |
2.38% |
|
|
|
|
|
|
|
Market cap, bln rub |
|
|
92.5 |
96.7 |
174.1 |
71.8 |
58.6 |
|
24.8 |
|
EV, bln rub |
? |
|
131.9 |
146.3 |
235.2 |
172.8 |
181.1 |
|
168.3 |
|
Book value, bln rub |
|
|
12.7 |
6.48 |
39.8 |
36.2 |
17.7 |
|
2.87 |
|
|
EPS, rub |
? |
|
0.40 |
-0.11 |
0.97 |
0.35 |
-1.02 |
|
-1.27 |
|
FCF/share, rub |
|
|
0.03 |
0.18 |
-1.93 |
-1.82 |
-1.13 |
|
-1.66 |
|
BV/share, rub |
|
|
1.07 |
0.54 |
2.53 |
2.31 |
1.13 |
|
0.18 |
|
|
EBITDA margin, % |
? |
|
23.9% |
25.3% |
31.6% |
24.0% |
10.5% |
|
13.1% |
|
Net margin, % |
? |
|
8.1% |
-2.0% |
16.5% |
5.7% |
-18.1% |
|
-19.8% |
|
FCF yield, % |
? |
|
0.4% |
2.2% |
-17.4% |
-39.8% |
-30.1% |
|
-104.8% |
|
ROE, % |
? |
|
34.6% |
-15.4% |
33.1% |
13.2% |
-68.7% |
|
-235.3% |
|
ROA, % |
? |
|
6.2% |
-1.5% |
7.3% |
2.4% |
-7.7% |
|
-9.4% |
|
|
P/E |
? |
|
19.5 |
-71.6 |
11.4 |
12.9 |
-3.66 |
|
-1.24 |
|
P/FCF |
|
|
248.8 |
45.4 |
-5.76 |
-2.51 |
-3.32 |
|
-0.95 |
|
P/S |
? |
|
1.58 |
1.40 |
1.88 |
0.74 |
0.66 |
|
0.25 |
|
P/BV |
? |
|
7.26 |
14.9 |
4.38 |
1.99 |
3.32 |
|
8.66 |
|
EV/EBITDA |
? |
|
9.43 |
8.39 |
8.04 |
7.44 |
19.5 |
|
12.8 |
|
Debt/EBITDA |
|
|
2.81 |
2.84 |
2.09 |
4.35 |
13.2 |
|
10.9 |
|
|
Employees, people |
|
|
|
13 100 |
|
|
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
|
5.27 |
|
|
|
|
|
|
Expenses per employee, thousand rub |
|
|
|
1 027 |
|
|
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
11% |
17% |
25% |
11% |
8% |
|
9% |
|
| Segezha shareholders |
