End-of-day quote
Moscow Micex - RTS
03:30:00 08/07/2022 am IST
|
5-day change
|
1st Jan Change
|
390.3
RUB
|
+0.61%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
16,35,731
|
19,82,268
|
14,95,370
|
25,70,366
|
18,41,435
|
18,41,435
|
Enterprise Value (EV)
1 |
21,88,235
|
25,62,981
|
21,36,910
|
28,23,276
|
20,27,703
|
21,46,742
|
P/E ratio
|
4.34
x
|
4.95
x
|
12.7
x
|
5.11
x
|
2.45
x
|
2.87
x
|
Yield
|
8.65%
|
9.03%
|
4.73%
|
10.3%
|
-
|
-
|
Capitalization / Revenue
|
0.69
x
|
0.82
x
|
0.84
x
|
0.84
x
|
0.54
x
|
0.52
x
|
EV / Revenue
|
0.93
x
|
1.06
x
|
1.19
x
|
0.92
x
|
0.59
x
|
0.61
x
|
EV / EBITDA
|
3.49
x
|
4.17
x
|
6.09
x
|
3.66
x
|
1.72
x
|
1.98
x
|
EV / FCF
|
18.9
x
|
-18.3
x
|
15.6
x
|
6.58
x
|
2.24
x
|
2.41
x
|
FCF Yield
|
5.29%
|
-5.47%
|
6.43%
|
15.2%
|
44.6%
|
41.5%
|
Price to Book
|
0.89
x
|
0.96
x
|
0.72
x
|
1.09
x
|
0.67
x
|
0.62
x
|
Nbr of stocks (in thousands)
|
47,18,000
|
47,18,000
|
47,18,000
|
47,18,000
|
47,18,000
|
47,18,000
|
Reference price
2 |
346.7
|
420.2
|
317.0
|
544.8
|
390.3
|
390.3
|
Announcement Date
|
21/02/19
|
25/02/20
|
18/02/21
|
17/02/22
|
14/03/24
|
14/03/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
23,62,513
|
24,15,183
|
17,89,271
|
30,68,442
|
34,12,129
|
35,19,959
|
EBITDA
1 |
6,26,965
|
6,14,304
|
3,50,804
|
7,70,771
|
11,80,745
|
10,85,624
|
EBIT
1 |
4,52,933
|
4,42,485
|
1,39,237
|
5,54,818
|
8,70,352
|
7,21,049
|
Operating Margin
|
19.17%
|
18.32%
|
7.78%
|
18.08%
|
25.51%
|
20.48%
|
Earnings before Tax (EBT)
1 |
4,80,122
|
5,07,834
|
1,43,470
|
6,32,967
|
8,94,348
|
7,67,627
|
Net income
1 |
3,76,667
|
4,00,201
|
1,17,699
|
5,03,445
|
7,51,473
|
6,41,110
|
Net margin
|
15.94%
|
16.57%
|
6.58%
|
16.41%
|
22.02%
|
18.21%
|
EPS
2 |
79.84
|
84.82
|
24.95
|
106.7
|
159.3
|
135.9
|
Free Cash Flow
1 |
1,15,651
|
-1,40,288
|
1,37,421
|
4,29,297
|
9,05,238
|
8,91,543
|
FCF margin
|
4.9%
|
-5.81%
|
7.68%
|
13.99%
|
26.53%
|
25.33%
|
FCF Conversion (EBITDA)
|
18.45%
|
-
|
39.17%
|
55.7%
|
76.67%
|
82.12%
|
FCF Conversion (Net income)
|
30.7%
|
-
|
116.76%
|
85.27%
|
120.46%
|
139.06%
|
Dividend per Share
2 |
30.00
|
37.96
|
15.00
|
56.00
|
-
|
-
|
Announcement Date
|
21/02/19
|
25/02/20
|
18/02/21
|
17/02/22
|
14/03/24
|
14/03/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
5,52,504
|
5,80,713
|
6,41,540
|
2,52,910
|
1,86,268
|
3,05,307
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.8812
x
|
0.9453
x
|
1.829
x
|
0.3281
x
|
0.1578
x
|
0.2812
x
|
Free Cash Flow
1 |
1,15,651
|
-1,40,288
|
1,37,421
|
4,29,297
|
9,05,238
|
8,91,543
|
ROE (net income / shareholders' equity)
|
22%
|
20.1%
|
5.39%
|
21.6%
|
27.9%
|
22.3%
|
ROA (Net income/ Total Assets)
|
8.78%
|
7.53%
|
2.15%
|
7.52%
|
10.8%
|
8.06%
|
Assets
1 |
42,91,768
|
53,15,531
|
54,67,506
|
66,92,789
|
69,68,989
|
79,54,218
|
Book Value Per Share
2 |
390.0
|
436.0
|
442.0
|
498.0
|
580.0
|
635.0
|
Cash Flow per Share
2 |
52.50
|
42.90
|
50.20
|
122.0
|
95.80
|
126.0
|
Capex
1 |
3,70,067
|
4,53,011
|
4,13,526
|
4,41,833
|
-
|
-
|
Capex / Sales
|
15.66%
|
18.76%
|
23.11%
|
14.4%
|
-
|
-
|
Announcement Date
|
21/02/19
|
25/02/20
|
18/02/21
|
17/02/22
|
14/03/24
|
14/03/24
|
|
1st Jan change
|
Capi.
|
---|
| -.--% | 20B | | -8.64% | 1,942B | | +17.98% | 465B | | +46.12% | 259B | | +12.91% | 232B | | +12.79% | 172B | | -5.74% | 80.36B | | -0.57% | 52.04B | | -.--% | 50.84B | | +26.90% | 50.66B |
Integrated Oil & Gas
|