TMK Financial Statements (TRMK)
|
|
|
|
Report date
|
|
|
06.03.2020 |
05.03.2021 |
11.03.2022 |
29.02.2024 |
29.02.2024 |
|
13.08.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
308.4 |
222.6 |
429.0 |
629.2 |
544.3 |
|
542.1 |
|
Operating Income, bln rub |
|
|
25.9 |
15.5 |
35.2 |
96.2 |
93.6 |
|
58.1 |
|
EBITDA, bln rub |
? |
|
44.5 |
42.5 |
62.4 |
130.2 |
130.1 |
|
96.9 |
|
Net profit, bln rub |
? |
|
3.84 |
24.3 |
6.97 |
42.4 |
38.8 |
|
10.3 |
|
|
OCF, bln rub |
? |
|
38.0 |
48.7 |
95.3 |
35.5 |
64.6 |
|
57.5 |
|
CAPEX, bln rub |
? |
|
14.9 |
11.1 |
16.0 |
34.1 |
42.5 |
|
38.6 |
|
FCF, bln rub |
? |
|
16.5 |
42.2 |
9.42 |
-19.2 |
10.5 |
|
-6.76 |
|
Dividend payout, bln rub
|
|
|
2.63 |
13.1 |
19.2 |
17.0 |
23.7 |
|
9.83 |
|
|
Dividend, rub/share
|
? |
|
2.55 |
12.67 |
18.53 |
16.46 |
22.96 |
|
9.51 |
|
Ordinary share dividend yield, %
|
|
|
4.4% |
20.6% |
25.5% |
19.9% |
11.6% |
|
7.3% |
|
Dividend payout ratio, %
|
|
|
68% |
54% |
275% |
40% |
61% |
|
96% |
|
|
OPEX, bln rub |
|
|
35.7 |
33.1 |
54.9 |
66.8 |
63.5 |
|
73.3 |
|
Cost of production, bln rub |
|
|
246.7 |
174.0 |
338.9 |
466.2 |
387.1 |
|
410.7 |
|
Amortization, bln rub |
|
|
13.3 |
12.7 |
17.8 |
26.5 |
22.6 |
|
23.6 |
|
R&D, bln rub |
|
|
0.386 |
0.150 |
0.174 |
|
|
|
|
|
Employment expenses, bln rub |
|
|
45.7 |
33.7 |
53.7 |
69.2 |
74.2 |
|
82.5 |
|
Interest expenses, bln rub |
|
|
14.2 |
12.7 |
21.5 |
27.4 |
28.7 |
|
43.9 |
|
|
Assets, bln rub |
|
|
352.2 |
419.0 |
694.6 |
600.1 |
584.9 |
|
640.5 |
|
Net Assets, bln rub |
? |
|
50.5 |
69.7 |
47.9 |
68.2 |
86.7 |
|
83.0 |
|
Debt, bln rub |
|
|
183.9 |
200.3 |
332.1 |
270.8 |
319.6 |
|
377.4 |
|
Cash, bln rub |
|
|
21.9 |
73.0 |
96.3 |
44.2 |
69.6 |
|
74.0 |
|
Net debt, bln rub |
|
|
162.0 |
127.3 |
235.7 |
226.6 |
250.0 |
|
303.4 |
|
|
Ordinary share price, rub |
|
|
58.0 |
61.6 |
72.8 |
82.8 |
197.2 |
|
130.4 |
|
Number of ordinary shares, mln |
|
|
1 033 |
1 033 |
1 033 |
1 033 |
1 033 |
|
1 033 |
|
Free Float, % |
|
|
34.8% |
4.36% |
9.36% |
9.36% |
9.36% |
|
|
|
|
Market cap, bln rub |
|
|
59.9 |
63.6 |
75.2 |
85.5 |
203.7 |
|
134.7 |
|
EV, bln rub |
? |
|
221.9 |
190.9 |
310.9 |
312.1 |
453.7 |
|
438.2 |
|
Book value, bln rub |
|
|
48.7 |
65.2 |
-23.0 |
18.8 |
38.6 |
|
30.4 |
|
|
EPS, rub |
? |
|
3.72 |
23.5 |
6.75 |
41.0 |
37.6 |
|
9.95 |
|
FCF/share, rub |
|
|
16.0 |
40.8 |
9.11 |
-18.6 |
10.2 |
|
-6.54 |
|
BV/share, rub |
|
|
47.2 |
63.1 |
-22.3 |
18.2 |
37.3 |
|
29.4 |
|
|
EBITDA margin, % |
? |
|
14.4% |
19.1% |
14.5% |
20.7% |
23.9% |
|
17.9% |
|
Net margin, % |
? |
|
1.2% |
10.9% |
1.6% |
6.7% |
7.1% |
|
1.9% |
|
FCF yield, % |
? |
|
27.6% |
66.3% |
12.5% |
-22.5% |
5.2% |
|
-5.0% |
|
ROE, % |
? |
|
7.6% |
34.8% |
14.6% |
62.2% |
44.8% |
|
12.4% |
|
ROA, % |
? |
|
1.1% |
5.8% |
1.0% |
7.1% |
6.6% |
|
1.6% |
|
|
P/E |
? |
|
15.6 |
2.62 |
10.8 |
2.02 |
5.25 |
|
13.1 |
|
P/FCF |
|
|
3.63 |
1.51 |
7.99 |
-4.45 |
19.4 |
|
-19.9 |
|
P/S |
? |
|
0.19 |
0.29 |
0.18 |
0.14 |
0.37 |
|
0.25 |
|
P/BV |
? |
|
1.23 |
0.98 |
-3.26 |
4.56 |
5.28 |
|
4.43 |
|
EV/EBITDA |
? |
|
4.99 |
4.49 |
4.98 |
2.40 |
3.49 |
|
4.52 |
|
Debt/EBITDA |
|
|
3.64 |
3.00 |
3.78 |
1.74 |
1.92 |
|
3.13 |
|
|
Employees, people |
|
|
39 109 |
37 160 |
|
65 000 |
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
7.89 |
5.99 |
|
9.68 |
|
|
|
|
Expenses per employee, thousand rub |
|
|
1 169 |
906.9 |
|
1 065 |
|
|
|
|
R&D/CAPEX, % |
|
|
2.59% |
1.35% |
1.09% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
5% |
5% |
4% |
5% |
8% |
|
7% |
|
|
IR rating
|
|
|
|
|
|
|
2.7 |
|
2.7 |
|
Financial statement quality
|
|
|
|
|
|
|
2 |
|
2 |
|
Investor Presentations
|
|
|
|
|
|
|
2 |
|
2 |
|
Smart-lab presence
|
|
|
|
|
|
|
3 |
|
3 |
|
Annual report
|
|
|
|
|
|
|
1 |
|
1 |
|
Investor site URL
|
|
|
|
|
|
|
4 |
|
4 |
|
Investor calendar
|
|
|
|
|
|
|
2 |
|
2 |
|
IR feedback
|
|
|
|
|
|
|
5 |
|
5 |
|
| TMK shareholders |
