CMK Financial Statements (CHMK)
|
|
|
|
Report date
|
|
|
16.02.2021 |
21.02.2022 |
29.03.2024 |
29.03.2024 |
21.03.2025 |
|
28.11.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
114.0 |
176.9 |
168.3 |
162.1 |
172.9 |
|
151.9 |
|
Operating Income, bln rub |
|
|
8.68 |
13.8 |
11.7 |
15.9 |
3.90 |
|
-1.61 |
|
Net profit, bln rub |
? |
|
-0.510 |
8.90 |
14.6 |
1.62 |
-6.70 |
|
-13.2 |
|
|
OCF, bln rub |
? |
|
|
|
-15.5 |
0.081 |
-23.4 |
|
-11.5 |
|
CAPEX, bln rub |
? |
|
1.40 |
0.470 |
0.210 |
0.680 |
1.60 |
|
0.314 |
|
FCF, bln rub |
? |
|
|
|
-15.7 |
-0.600 |
-20.3 |
|
|
|
|
Ordinary share dividend yield, %
|
|
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0 |
|
Dividend payout ratio, %
|
|
|
0% |
0% |
0% |
0% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
10.8 |
16.4 |
17.0 |
17.6 |
18.2 |
|
16.5 |
|
Cost of production, bln rub |
|
|
95.0 |
146.6 |
139.6 |
128.6 |
150.8 |
|
137.1 |
|
Employment expenses, bln rub |
|
|
8.86 |
9.60 |
11.0 |
9.30 |
10.8 |
|
10.0 |
|
Interest expenses, bln rub |
|
|
12.1 |
9.97 |
11.3 |
12.4 |
22.9 |
|
18.1 |
|
|
Assets, bln rub |
|
|
302.8 |
277.7 |
273.7 |
271.7 |
296.8 |
|
317.7 |
|
Net Assets, bln rub |
? |
|
54.7 |
67.6 |
78.8 |
82.6 |
76.3 |
|
66.4 |
|
Debt, bln rub |
|
|
217.1 |
183.2 |
167.5 |
158.1 |
153.1 |
|
155.8 |
|
Cash, bln rub |
|
|
0.022 |
4.74 |
0.370 |
0.650 |
0.150 |
|
0.008 |
|
Net debt, bln rub |
|
|
217.1 |
178.5 |
167.1 |
157.5 |
153.0 |
|
155.8 |
|
|
Ordinary share price, rub |
|
|
2 785 |
4 720 |
3 550 |
9 310 |
6 070 |
|
4 500 |
|
Number of ordinary shares, mln |
|
|
3.16 |
3.16 |
3.16 |
3.16 |
3.16 |
|
3.16 |
|
|
Market cap, bln rub |
|
|
8.81 |
14.9 |
11.2 |
29.4 |
19.2 |
|
14.2 |
|
EV, bln rub |
? |
|
225.9 |
193.4 |
178.4 |
186.9 |
172.1 |
|
170.0 |
|
Book value, bln rub |
|
|
54.7 |
67.6 |
78.8 |
82.6 |
76.3 |
|
66.4 |
|
|
EPS, rub |
? |
|
-161.3 |
2 815 |
4 617 |
512.3 |
-2 119 |
|
-4 179 |
|
FCF/share, rub |
|
|
0.00 |
0.00 |
-4 965 |
-189.8 |
-6 420 |
|
0 |
|
BV/share, rub |
|
|
17 293 |
21 392 |
24 911 |
26 107 |
24 121 |
|
20 987 |
|
|
EBITDA margin, % |
? |
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0 |
|
Net margin, % |
? |
|
-0.4% |
5.0% |
8.7% |
1.0% |
-3.9% |
|
-8.7% |
|
FCF yield, % |
? |
|
0.0% |
0.0% |
-139.9% |
-2.0% |
-105.8% |
|
0 |
|
ROE, % |
? |
|
-0.9% |
13.2% |
18.5% |
2.0% |
-8.8% |
|
-19.9% |
|
ROA, % |
? |
|
-0.2% |
3.2% |
5.3% |
0.6% |
-2.3% |
|
-4.2% |
|
|
P/E |
? |
|
-17.3 |
1.68 |
0.77 |
18.2 |
-2.86 |
|
-1.08 |
|
P/FCF |
|
|
|
|
-0.71 |
-49.1 |
-0.95 |
|
|
|
P/S |
? |
|
0.08 |
0.08 |
0.07 |
0.18 |
0.11 |
|
0.09 |
|
P/BV |
? |
|
0.16 |
0.22 |
0.14 |
0.36 |
0.25 |
|
0.21 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
1% |
0% |
0% |
0% |
1% |
|
0% |
|
| CMK shareholders |
