UGK Financial Statements (UGLD)
|
|
|
|
Report date
|
|
|
02.11.2022 |
02.11.2022 |
05.05.2023 |
25.04.2024 |
|
|
29.08.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Gold production, thousand oz |
|
|
|
|
443 |
413 |
340 |
|
|
|
|
Revenue, bln rub |
? |
|
55.1 |
55.7 |
57.1 |
67.8 |
|
|
72.8 |
|
Operating Income, bln rub |
|
|
19.4 |
17.7 |
10.1 |
13.8 |
|
|
13.8 |
|
EBITDA, bln rub |
? |
|
26.4 |
29.3 |
25.2 |
30.9 |
|
|
32.2 |
|
Net profit, bln rub |
? |
|
15.1 |
12.5 |
-20.1 |
0.687 |
|
|
9.45 |
|
|
OCF, bln rub |
? |
|
20.5 |
17.2 |
18.3 |
18.1 |
|
|
17.1 |
|
CAPEX, bln rub |
? |
|
10.8 |
18.8 |
18.9 |
22.1 |
|
|
26.1 |
|
FCF, bln rub |
? |
|
8.30 |
-2.15 |
-1.55 |
-2.52 |
|
|
-9.22 |
|
|
Ordinary share dividend yield, %
|
|
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0.0% |
|
Dividend payout ratio, %
|
|
|
0% |
0% |
0% |
0% |
|
|
0 |
|
|
OPEX, bln rub |
|
|
6.80 |
4.26 |
6.30 |
9.01 |
|
|
9.51 |
|
Cost of production, bln rub |
|
|
28.9 |
33.8 |
40.7 |
45.0 |
|
|
49.1 |
|
Amortization, bln rub |
|
|
6.1 |
8.0 |
9.8 |
9.5 |
|
|
10.1 |
|
Employment expenses, bln rub |
|
|
9.30 |
10.4 |
10.4 |
11.7 |
|
|
7.57 |
|
Interest expenses, bln rub |
|
|
1.35 |
1.50 |
2.20 |
3.20 |
|
|
4.67 |
|
|
Assets, bln rub |
|
|
90.8 |
122.3 |
99.1 |
120.5 |
|
|
137.5 |
|
Net Assets, bln rub |
? |
|
38.2 |
43.8 |
25.5 |
32.5 |
|
|
45.4 |
|
Debt, bln rub |
|
|
31.5 |
46.4 |
51.4 |
33.8 |
|
|
54.9 |
|
Cash, bln rub |
|
|
0.750 |
1.80 |
0.650 |
0.580 |
|
|
9.18 |
|
Net debt, bln rub |
|
|
30.8 |
44.6 |
50.8 |
33.2 |
0.00 |
|
45.7 |
|
|
Ordinary share price, rub |
|
|
0.550 |
0.550 |
0.550 |
0.639 |
0.749 |
|
0.714 |
|
Number of ordinary shares, mln |
|
|
200 100 |
200 100 |
200 100 |
200 100 |
200 100 |
|
212 800 |
|
Free Float, % |
|
|
|
|
|
6.30% |
|
|
|
|
|
Market cap, bln rub |
|
|
110.1 |
110.1 |
110.1 |
127.9 |
149.8 |
|
151.9 |
|
EV, bln rub |
? |
|
140.8 |
154.7 |
160.8 |
161.1 |
149.8 |
|
197.6 |
|
Book value, bln rub |
|
|
38.2 |
43.8 |
25.5 |
32.5 |
0.00 |
|
45.4 |
|
|
EPS, rub |
? |
|
0.08 |
0.06 |
-0.10 |
0.00 |
0.00 |
|
0.04 |
|
FCF/share, rub |
|
|
0.04 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
|
-0.04 |
|
BV/share, rub |
|
|
0.19 |
0.22 |
0.13 |
0.16 |
0.00 |
|
0.21 |
|
|
EBITDA margin, % |
? |
|
47.9% |
52.6% |
44.2% |
45.6% |
|
|
44.2% |
|
Net margin, % |
? |
|
27.5% |
22.5% |
-35.1% |
1.0% |
|
|
13.0% |
|
FCF yield, % |
? |
|
7.5% |
-2.0% |
-1.4% |
-2.0% |
0.0% |
|
-6.1% |
|
ROE, % |
? |
|
39.6% |
28.6% |
-78.6% |
2.1% |
|
|
20.8% |
|
ROA, % |
? |
|
16.7% |
10.3% |
-20.2% |
0.6% |
|
|
6.9% |
|
|
P/E |
? |
|
7.27 |
8.78 |
-5.49 |
186.1 |
|
|
16.1 |
|
P/FCF |
|
|
13.3 |
-51.2 |
-71.0 |
-50.7 |
|
|
-16.5 |
|
P/S |
? |
|
2.00 |
1.98 |
1.93 |
1.89 |
|
|
2.09 |
|
P/BV |
? |
|
2.88 |
2.51 |
4.32 |
3.93 |
|
|
3.34 |
|
EV/EBITDA |
? |
|
5.33 |
5.28 |
6.38 |
5.21 |
|
|
6.15 |
|
Debt/EBITDA |
|
|
1.16 |
1.52 |
2.01 |
1.07 |
|
|
1.42 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
|
|
0 |
|
|
CAPEX/Revenue, % |
|
|
20% |
34% |
33% |
33% |
|
|
36% |
|
| UGK shareholders |
