Bashneft ANK Financial Statements (BANE)
|
|
|
|
Report date
|
|
|
12.02.2021 |
11.02.2022 |
|
19.02.2024 |
21.03.2025 |
|
21.03.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Oil production, mln tonnes |
|
|
12.9 |
13.8 |
|
|
|
|
|
|
Oil refining, mln tonnes |
|
|
15.5 |
16.1 |
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
532.6 |
851.7 |
|
1 032 |
1 143 |
|
1 143 |
|
Operating Income, bln rub |
|
|
-11.2 |
114.2 |
|
194.2 |
137.2 |
|
137.2 |
|
EBITDA, bln rub |
? |
|
32.2 |
157.2 |
|
243.6 |
188.6 |
|
188.6 |
|
Net profit, bln rub |
? |
|
-11.1 |
83.3 |
|
177.4 |
104.7 |
|
104.7 |
|
|
OCF, bln rub |
? |
|
64.0 |
68.7 |
|
150.6 |
163.0 |
|
163.0 |
|
CAPEX, bln rub |
? |
|
67.0 |
64.2 |
|
65.5 |
74.1 |
|
74.1 |
|
FCF, bln rub |
? |
|
-3.03 |
4.54 |
|
|
|
|
31.2 |
|
Dividend payout, bln rub
|
|
|
0.003 |
20.8 |
36.0 |
44.4 |
26.2 |
|
26.2 |
|
|
Dividend, rub/share
|
? |
|
0 |
117.29 |
199.89 |
249.69 |
147.31 |
|
147.31 |
|
Ordinary share dividend yield, %
|
|
|
0.0% |
8.6% |
21.2% |
11.4% |
5.7% |
|
10.1% |
|
Preferred share dividend, rub/share
|
|
|
0.1 |
117.29 |
199.89 |
249.69 |
147.31 |
|
147.31 |
|
Preferred share dividend yield, %
|
|
|
0.0% |
11.8% |
29.4% |
14.4% |
11.2% |
|
16.2% |
|
Dividend payout ratio, %
|
|
|
0% |
25% |
|
25% |
25% |
|
25% |
|
|
OPEX, bln rub |
|
|
101.2 |
96.1 |
|
120.6 |
153.5 |
|
153.5 |
|
Cost of production, bln rub |
|
|
442.6 |
641.4 |
|
838.0 |
1 006 |
|
|
|
Amortization, bln rub |
|
|
|
|
|
49.4 |
51.4 |
|
51.4 |
|
Employment expenses, bln rub |
|
|
41.0 |
43.3 |
|
|
|
|
|
|
Interest expenses, bln rub |
|
|
9.70 |
7.78 |
|
|
|
|
|
|
|
Assets, bln rub |
|
|
787.7 |
916.1 |
|
1 127 |
1 163 |
|
1 163 |
|
Net Assets, bln rub |
? |
|
471.5 |
554.9 |
|
832.0 |
893.0 |
|
893.0 |
|
Debt, bln rub |
|
|
138.6 |
138.1 |
|
|
|
|
|
|
Cash, bln rub |
|
|
15.8 |
8.17 |
|
|
|
|
|
|
Net debt, bln rub |
|
|
122.8 |
130.0 |
0.00 |
0.00 |
0.00 |
|
0 |
|
|
Ordinary share price, rub |
|
|
1 661 |
1 359 |
941.5 |
2 197 |
2 573 |
|
1 453 |
|
Number of ordinary shares, mln |
|
|
147.8 |
147.8 |
147.8 |
147.8 |
147.8 |
|
147.8 |
|
Preferred share price, rub |
|
|
1 163 |
996.0 |
680.5 |
1 737 |
1 310 |
|
912.0 |
|
Number of preferred shares, mln |
|
|
29.8 |
29.8 |
29.8 |
29.8 |
29.8 |
|
29.8 |
|
|
Market cap, bln rub |
|
|
280.1 |
230.6 |
159.5 |
376.5 |
419.4 |
|
242.0 |
|
EV, bln rub |
? |
|
402.9 |
360.6 |
159.5 |
376.5 |
419.4 |
|
242.0 |
|
Book value, bln rub |
|
|
468.4 |
551.7 |
0.00 |
832.0 |
893.0 |
|
893.0 |
|
|
EPS, rub |
? |
|
-75.2 |
563.6 |
0.00 |
1 200 |
708.2 |
|
708.2 |
|
FCF/share, rub |
|
|
-20.5 |
30.7 |
0.00 |
0.00 |
0.00 |
|
211.2 |
|
BV/share, rub |
|
|
3 168 |
3 732 |
0.00 |
5 627 |
6 040 |
|
6 040 |
|
|
EBITDA margin, % |
? |
|
6.0% |
18.5% |
|
23.6% |
16.5% |
|
16.5% |
|
Net margin, % |
? |
|
-2.1% |
9.8% |
|
17.2% |
9.2% |
|
9.2% |
|
FCF yield, % |
? |
|
-1.2% |
2.3% |
0.0% |
0.0% |
0.0% |
|
14.5% |
|
ROE, % |
? |
|
-2.4% |
15.0% |
|
21.3% |
11.7% |
|
11.7% |
|
ROA, % |
? |
|
-1.4% |
9.1% |
|
15.7% |
9.0% |
|
9.0% |
|
|
P/E |
? |
|
-25.2 |
2.77 |
|
2.12 |
4.01 |
|
2.31 |
|
P/FCF |
|
|
-92.5 |
50.8 |
|
|
|
|
7.75 |
|
P/S |
? |
|
0.53 |
0.27 |
|
0.36 |
0.37 |
|
0.21 |
|
P/BV |
? |
|
0.60 |
0.42 |
|
0.45 |
0.47 |
|
0.27 |
|
EV/EBITDA |
? |
|
12.5 |
2.29 |
|
1.55 |
2.22 |
|
1.28 |
|
Debt/EBITDA |
|
|
3.82 |
0.83 |
|
0.00 |
0.00 |
|
0 |
|
|
Employees, people |
|
|
34 100 |
|
|
|
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
15.6 |
|
|
|
|
|
|
|
Expenses per employee, thousand rub |
|
|
1 202 |
|
|
|
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
|
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
13% |
8% |
|
6% |
6% |
|
6% |
|
| Bashneft ANK shareholders |
