Abrau-Durso Financial Statements (ABRD)
|
|
|
|
Report date
|
|
|
28.04.2022 |
21.04.2023 |
02.05.2024 |
20.05.2025 |
28.04.2026 |
|
02.05.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
11.6 |
13.8 |
12.5 |
19.7 |
21.2 |
|
14.1 |
|
Operating Income, bln rub |
|
|
2.23 |
2.74 |
1.67 |
3.47 |
3.85 |
|
1.67 |
|
EBITDA, bln rub |
? |
|
2.93 |
3.38 |
2.90 |
4.31 |
4.80 |
|
2.90 |
|
Net profit, bln rub |
? |
|
1.35 |
1.75 |
1.28 |
1.88 |
1.96 |
|
1.28 |
|
|
OCF, bln rub |
? |
|
0.879 |
0.805 |
-0.560 |
-1.25 |
1.31 |
|
-0.560 |
|
CAPEX, bln rub |
? |
|
0.746 |
1.36 |
1.42 |
1.28 |
0.704 |
|
1.42 |
|
FCF, bln rub |
? |
|
0.572 |
-0.672 |
-1.98 |
-2.83 |
0.868 |
|
-1.98 |
|
Dividend payout, bln rub
|
|
|
0.337 |
0.019 |
0.922 |
0.545 |
|
|
|
|
|
Dividend, rub/share
|
? |
|
3.44 |
0.19 |
9.41 |
5.01 |
|
|
|
|
Ordinary share dividend yield, %
|
|
|
1.8% |
0.1% |
3.6% |
2.9% |
0.0% |
|
0.0% |
|
Dividend payout ratio, %
|
|
|
25% |
1% |
72% |
29% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
1.65 |
2.74 |
3.20 |
4.45 |
4.75 |
|
|
|
Cost of production, bln rub |
|
|
5.99 |
6.33 |
7.11 |
10.1 |
10.9 |
|
7.11 |
|
Amortization, bln rub |
|
|
|
|
0.7 |
1.0 |
1.0 |
|
0.4 |
|
Employment expenses, bln rub |
|
|
1.20 |
1.56 |
2.57 |
3.29 |
3.94 |
|
1.10 |
|
Interest expenses, bln rub |
|
|
0.493 |
0.627 |
0.811 |
1.24 |
1.11 |
|
0.290 |
|
|
Assets, bln rub |
|
|
21.6 |
24.6 |
27.7 |
34.3 |
35.5 |
|
27.7 |
|
Net Assets, bln rub |
? |
|
11.2 |
12.6 |
13.4 |
18.0 |
19.3 |
|
13.4 |
|
Debt, bln rub |
|
|
6.40 |
7.47 |
8.87 |
9.37 |
8.86 |
|
8.87 |
|
Cash, bln rub |
|
|
0.186 |
0.340 |
0.135 |
0.722 |
0.169 |
|
0.135 |
|
Net debt, bln rub |
|
|
6.21 |
7.13 |
8.74 |
8.65 |
8.69 |
|
8.74 |
|
|
Ordinary share price, rub |
|
|
192.5 |
191.0 |
263.8 |
174.0 |
164.6 |
|
145.8 |
|
Number of ordinary shares, mln |
|
|
98.0 |
98.0 |
98.0 |
108.9 |
108.9 |
|
98.0 |
|
|
Market cap, bln rub |
|
|
18.9 |
18.7 |
25.9 |
18.9 |
17.9 |
|
14.3 |
|
EV, bln rub |
? |
|
25.1 |
25.8 |
34.6 |
27.6 |
26.6 |
|
23.0 |
|
Book value, bln rub |
|
|
11.2 |
12.6 |
13.4 |
17.9 |
19.3 |
|
13.4 |
|
|
EPS, rub |
? |
|
13.8 |
17.9 |
13.1 |
17.3 |
18.0 |
|
13.1 |
|
FCF/share, rub |
|
|
5.84 |
-6.86 |
-20.2 |
-26.0 |
7.97 |
|
-20.2 |
|
BV/share, rub |
|
|
114.1 |
128.2 |
136.5 |
164.7 |
177.0 |
|
136.5 |
|
|
EBITDA margin, % |
? |
|
25.3% |
24.5% |
23.2% |
21.9% |
22.6% |
|
20.6% |
|
Net margin, % |
? |
|
11.6% |
12.7% |
10.2% |
9.6% |
9.2% |
|
9.1% |
|
FCF yield, % |
? |
|
3.0% |
-3.6% |
-7.7% |
-14.9% |
4.8% |
|
-13.9% |
|
ROE, % |
? |
|
12.0% |
13.9% |
9.6% |
10.5% |
10.1% |
|
9.6% |
|
ROA, % |
? |
|
6.2% |
7.1% |
4.6% |
5.5% |
5.5% |
|
4.6% |
|
|
P/E |
? |
|
14.0 |
10.7 |
20.2 |
10.1 |
9.16 |
|
11.2 |
|
P/FCF |
|
|
33.0 |
-27.9 |
-13.1 |
-6.70 |
20.6 |
|
-7.22 |
|
P/S |
? |
|
1.63 |
1.36 |
2.06 |
0.96 |
0.85 |
|
1.02 |
|
P/BV |
? |
|
1.69 |
1.49 |
1.93 |
1.06 |
0.93 |
|
1.07 |
|
EV/EBITDA |
? |
|
8.56 |
7.65 |
11.9 |
6.41 |
5.54 |
|
7.94 |
|
Debt/EBITDA |
|
|
2.12 |
2.11 |
3.01 |
2.01 |
1.81 |
|
3.01 |
|
|
Employees, people |
|
|
|
|
|
2 327 |
2 262 |
|
|
|
Labour productivity, mln rub/person/year |
|
|
|
|
|
8.44 |
9.38 |
|
|
|
Expenses per employee, thousand rub |
|
|
|
|
|
1 416 |
1 741 |
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
6% |
10% |
11% |
6% |
3% |
|
10% |
|
|
Financial statement quality
|
|
|
|
|
|
3 |
3 |
|
|
|
Investor Presentations
|
|
|
|
|
|
1 |
1 |
|
|
|
Smart-lab presence
|
|
|
|
|
|
1 |
1 |
|
|
|
Investor site URL
|
|
|
|
|
|
2 |
2 |
|
|
|
Investor calendar
|
|
|
|
|
|
1 |
1 |
|
|
|
IR feedback
|
|
|
|
|
|
1 |
1 |
|
|
|
| Abrau-Durso shareholders |
