Delayed
London S.E.
|
5-day change
|
1st Jan Change
|
- USD
|
-.--%
|
|
+9.04%
|
-14.00%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
55,404
|
59,862
|
63,074
|
74,964
|
63,042
|
63,042
|
Enterprise Value (EV)
2 |
58,068
|
62,701
|
2,00,983
|
3,25,154
|
3,06,658
|
3,19,230
|
P/E ratio
|
23,016
x
|
934
x
|
2.41
x
|
10.7
x
|
1.49
x
|
1.62
x
|
Yield
|
0.07%
|
0.07%
|
20.7%
|
25.5%
|
27%
|
-
|
Capitalization / Revenue
|
10.9
x
|
15.4
x
|
0.28
x
|
0.17
x
|
0.1
x
|
0.12
x
|
EV / Revenue
|
11.4
x
|
16.2
x
|
0.9
x
|
0.76
x
|
0.49
x
|
0.59
x
|
EV / EBITDA
|
86.1
x
|
97.4
x
|
7.28
x
|
6.17
x
|
2.5
x
|
2.75
x
|
EV / FCF
|
422
x
|
-85.2
x
|
5.36
x
|
6.13
x
|
-43.4
x
|
15.4
x
|
FCF Yield
|
0.24%
|
-1.17%
|
18.6%
|
16.3%
|
-2.31%
|
6.48%
|
Price to Book
|
71.9
x
|
73.3
x
|
0.91
x
|
1.57
x
|
0.96
x
|
0.75
x
|
Nbr of stocks (in thousands)
|
10,32,696
|
10,32,095
|
10,31,299
|
10,33,135
|
10,33,135
|
10,33,135
|
Reference price
3 |
53.65
|
58.00
|
61.16
|
72.56
|
61.02
|
61.02
|
Announcement Date
|
01/03/19
|
06/03/20
|
06/03/21
|
11/03/22
|
29/02/24
|
29/02/24
|
1RUB in Million2USD in Million3RUB Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
5,099
|
3,877
|
2,22,621
|
4,28,981
|
6,29,185
|
5,44,265
|
EBITDA
1 |
674.4
|
643.8
|
27,620
|
52,681
|
1,22,626
|
1,16,201
|
EBIT
1 |
409.3
|
441.5
|
15,798
|
35,871
|
96,147
|
93,641
|
Operating Margin
|
8.03%
|
11.39%
|
7.1%
|
8.36%
|
15.28%
|
17.21%
|
Earnings before Tax (EBT)
1 |
44.82
|
145.4
|
6,488
|
11,609
|
55,126
|
52,605
|
Net income
1 |
2.409
|
64.12
|
24,271
|
6,974
|
42,369
|
38,832
|
Net margin
|
0.05%
|
1.65%
|
10.9%
|
1.63%
|
6.73%
|
7.13%
|
EPS
2 |
0.002331
|
0.0621
|
25.39
|
6.750
|
41.01
|
37.59
|
Free Cash Flow
1 |
137.8
|
-735.6
|
37,483
|
53,060
|
-7,071
|
20,686
|
FCF margin
|
2.7%
|
-18.97%
|
16.84%
|
12.37%
|
-1.12%
|
3.8%
|
FCF Conversion (EBITDA)
|
20.43%
|
-
|
135.71%
|
100.72%
|
-
|
17.8%
|
FCF Conversion (Net income)
|
5,718.14%
|
-
|
154.43%
|
760.82%
|
-
|
53.27%
|
Dividend per Share
2 |
0.0367
|
0.0400
|
12.67
|
18.53
|
16.46
|
-
|
Announcement Date
|
01/03/19
|
06/03/20
|
06/03/21
|
11/03/22
|
29/02/24
|
29/02/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
2,664
|
2,840
|
1,37,909
|
2,50,190
|
2,43,616
|
2,56,188
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.951
x
|
4.411
x
|
4.993
x
|
4.749
x
|
1.987
x
|
2.205
x
|
Free Cash Flow
1 |
138
|
-736
|
37,483
|
53,060
|
-7,071
|
20,686
|
ROE (net income / shareholders' equity)
|
-0.02%
|
12.3%
|
6.12%
|
11.8%
|
71%
|
50.9%
|
ROA (Net income/ Total Assets)
|
4.85%
|
5.16%
|
2.56%
|
4.03%
|
9.28%
|
9.88%
|
Assets
1 |
49.64
|
1,242
|
9,47,975
|
1,73,228
|
4,56,430
|
3,93,128
|
Book Value Per Share
2 |
0.7500
|
0.7900
|
67.50
|
46.30
|
63.70
|
81.30
|
Cash Flow per Share
2 |
0.3800
|
0.3400
|
70.70
|
93.30
|
42.80
|
67.30
|
Capex
1 |
273
|
219
|
10,524
|
14,536
|
18,140
|
40,166
|
Capex / Sales
|
5.36%
|
5.66%
|
4.73%
|
3.39%
|
2.88%
|
7.38%
|
Announcement Date
|
01/03/19
|
06/03/20
|
06/03/21
|
11/03/22
|
29/02/24
|
29/02/24
|
|
1st Jan change
|
Capi.
|
---|
| -6.01% | 246.88Cr | | +27.13% | 165.36Cr | | -9.42% | 153.21Cr | | +14.55% | 143.3Cr | | -7.16% | 136.53Cr | | -6.18% | 111.61Cr | | +0.42% | 97Cr | | +15.23% | 76Cr | | -14.70% | 51Cr |
Metallic Rolling & Drawing Products
|