Gazprom neft Financial Statements (SIBN)

Газпромнефтьsmart-lab.ru %   2019 2020 2021 2022 2023   LTM ?
Report date 25.02.2020 18.02.2021 17.02.2022 14.03.2024 14.03.2024   25.07.2024
Currency RUB RUB RUB RUB RUB   RUB
Financial report URL  
Annual report URL  
Presentation URL  
Oil production, mln tonnes 63.3 60.5 62.0  
Oil refining, mln tonnes 41.5 40.4 43.5  
Gas production, bln m3 40.9 43.1 47.8  
Revenue, bln rub ? 2 485 2 000 3 068 3 412 3 520   3 987
Operating Income, bln rub 446.6 145.2 561.3 870.4 721.1   724.6
EBITDA, bln rub ? 795.0 415.4 891.8 1 416 1 320  
Net profit, bln rub ? 400.0 117.7 503.4 751.5 641.1   665.2
OCF, bln rub ? 609.1 517.1 941.9 793.2 923.0   999.1
CAPEX, bln rub ? 435.0 413.5 441.8 549.7 572.2   562.8
FCF, bln rub ? 156.0 103.5 500.1 233.3 400.5   438.2
Dividend payout, bln rub 180.0 71.1 265.5 388.5 485.6   732.0
Dividend, rub/share ? 37.96 15 56 81.94 102.43   154.39
Ordinary share dividend yield, % 9.0% 4.7% 10.3% 17.9% 12.1%   25.7%
Dividend payout ratio, % 45% 60% 53% 52% 76%   110%
OPEX, bln rub 2 039 1 854 2 507 2 545 2 799   3 262
Amortization, bln rub 310.4 364.6   208.7
Employment expenses, bln rub 110.6 138.3 159.5  
Interest expenses, bln rub 59.1 55.4 53.6  
Assets, bln rub 3 825 4 259 4 960 5 129 6 054   5 947
Net Assets, bln rub ? 2 057 2 085 2 348 2 622 2 994   3 146
Debt, bln rub 715.2 785.0 734.0 638.5 897.9   920.2
Cash, bln rub 202.4 238.0 573.4 452.2 592.6   413.2
Net debt, bln rub 512.8 547.0 160.6 186.3 305.3   507.0
Ordinary share price, rub 420.2 317.3 543.0 457.6 847.1   599.8
Number of ordinary shares, mln 4 741 4 741 4 741 4 741 4 741   4 741
Market cap, bln rub 1 992 1 504 2 575 2 169 4 016   2 844
EV, bln rub ? 2 505 2 051 2 735 2 356 4 321   3 351
Book value, bln rub 1 968 1 972 2 226 2 500 2 994   3 146
EPS, rub ? 84.4 24.8 106.2 158.5 135.2   140.3
FCF/share, rub 32.9 21.8 105.5 49.2 84.5   92.4
BV/share, rub 415.2 415.8 469.5 527.4 631.4   663.5
EBITDA margin, % ? 32.0% 20.8% 29.1% 41.5% 37.5%   0
Net margin, % ? 16.1% 5.9% 16.4% 22.0% 18.2%   16.7%
FCF yield, % ? 7.8% 6.9% 19.4% 10.8% 10.0%   15.4%
ROE, % ? 19.4% 5.6% 21.4% 28.7% 21.4%   21.1%
ROA, % ? 10.5% 2.8% 10.1% 14.7% 10.6%   11.2%
P/E ? 4.98 12.8 5.11 2.89 6.26   4.28
P/FCF 12.8 14.5 5.15 9.30 10.0   6.49
P/S ? 0.80 0.75 0.84 0.64 1.14   0.71
P/BV ? 1.01 0.76 1.16 0.87 1.34   0.90
EV/EBITDA ? 3.15 4.94 3.07 1.66 3.28  
Debt/EBITDA 0.65 1.32 0.18 0.13 0.23  
Employees, people 78 847 80 420  
Labour productivity, mln rub/person/year 31.5 24.9  
Expenses per employee, thousand rub 1 403 1 720  
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00% 0.00%   0
CAPEX/Revenue, % 18% 21% 14% 16% 16%   14%
Gazprom neft shareholders