Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

PUBLIC JOINT STOCK COMPANY MINING AND METALLURGICAL COMPANY NORILSK NICKEL

(GMKN)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 29 68748 34449 37348 626--
Entreprise Value (EV)1 36 73855 40454 07855 92456 65456 661
P/E ratio 9,62x8,37x14,6x6,12x6,33x7,33x
Yield 11,4%8,61%8,43%11,3%9,60%8,61%
Capitalization / Revenue 2,54x3,56x3,18x2,73x2,63x2,77x
EV / Revenue 3,15x4,08x3,48x3,14x3,07x3,22x
EV / EBITDA 5,90x6,99x7,07x4,97x4,81x5,23x
Price to Book 9,21x12,7x12,2x7,20x6,35x4,82x
Nbr of stocks (in thousands) 1 582 4551 582 4551 582 4551 528 634--
Reference price (USD) 18,830,631,231,831,831,8
Announcement Date 02/26/201902/26/202002/16/2021---
1 USD in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 11 67013 56315 54517 80518 45917 570
EBITDA1 6 2317 9237 65111 25211 76810 828
Operating profit (EBIT)1 5 4167 0126 70810 33510 7859 588
Operating Margin 46,4%51,7%43,2%58,0%58,4%54,6%
Pre-Tax Profit (EBT)1 3 9027 5244 57910 28010 1919 412
Net income1 3 0855 7823 3857 6607 3126 536
Net margin 26,4%42,6%21,8%43,0%39,6%37,2%
EPS2 1,953,652,145,205,034,34
Dividend per Share2 2,132,632,633,593,052,74
Announcement Date 02/26/201902/26/202002/16/2021---
1 USD in Million
2 USD
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2
Net sales1 6 7118 8348 9439 75910 93811 488
EBITDA1 3 9725 8135 7525 888--
Operating profit (EBIT)1 1 375-5 3395 6667 3837 413
Operating Margin 20,5%-59,7%58,1%67,5%64,5%
Pre-Tax Profit (EBT) ------
Net income1 -31,03 4164 0674 188--
Net margin -0,46%38,7%45,5%42,9%--
EPS2 -0,02-2,572,74--
Dividend per Share ------
Announcement Date 08/11/202002/16/202108/05/2021---
1 USD in Million
2 USD
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 7 0517 0604 7057 2988 0288 035
Net Cash position1 ------
Leverage (Debt / EBITDA) 1,13x0,89x0,61x0,65x0,68x0,74x
Free Cash Flow1 4 9404 6856 6403 1905 2934 737
ROE (Net Profit / Equities) 81,7%148%86,3%148%108%73,7%
Shareholders' equity1 3 7753 9033 9215 1886 7878 873
ROA (Net Profit / Asset) 19,4%33,3%16,8%33,0%34,0%27,1%
Assets1 15 94317 36220 09023 24721 47724 095
Book Value Per Share2 2,042,412,554,425,016,60
Cash Flow per Share2 4,103,805,255,236,035,53
Capex1 1 5531 3241 7602 9983 6813 713
Capex / Sales 13,3%9,76%11,3%16,8%19,9%21,1%
Announcement Date 02/26/201902/26/202002/16/2021---
1 USD in Million
2 USD
Key data
Capitalization (USD) 48 625 846 585
Net sales (USD) 15 545 000 000
Free-Float 39,3%
Free-Float capitalization (USD) 19 103 227 978
Avg. Exchange 20 sessions (USD) 5 914 841 400
Average Daily Capital Traded 12,2%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA