Frontline Financial Statements (FRO)
|
|
|
|
Report date
|
|
|
28.04.2023 |
31.12.2023 |
26.04.2024 |
07.04.2025 |
27.03.2026 |
|
27.02.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
1 430 |
1 802 |
1 802 |
2 050 |
1 965 |
|
1 965 |
|
Operating Income, bln rub |
|
|
445.6 |
722.6 |
746.7 |
781.7 |
592.7 |
|
598.8 |
|
EBITDA, bln rub |
? |
|
739.8 |
953.5 |
1 066 |
1 145 |
921.1 |
|
946.0 |
|
Net profit, bln rub |
? |
|
475.5 |
656.4 |
656.4 |
495.6 |
379.1 |
|
379.1 |
|
|
OCF, bln rub |
? |
|
370.9 |
856.2 |
856.2 |
736.4 |
682.5 |
|
682.5 |
|
CAPEX, bln rub |
? |
|
318.0 |
1 631 |
1 631 |
915.2 |
12.5 |
|
12.5 |
|
FCF, bln rub |
? |
|
52.9 |
-775.2 |
-775.2 |
-178.8 |
669.9 |
|
669.9 |
|
Dividend payout, bln rub
|
|
|
33.4 |
638.9 |
638.9 |
434.1 |
207.0 |
|
207.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
7.02% |
97.3% |
97.3% |
87.6% |
54.6% |
|
54.6% |
|
|
OPEX, bln rub |
|
|
38.7 |
53.5 |
29.4 |
76.0 |
51.4 |
|
45.3 |
|
Cost of production, bln rub |
|
|
945.9 |
1 026 |
1 026 |
1 345 |
1 321 |
|
1 321 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
98.7 |
171.3 |
178.5 |
302.3 |
233.2 |
|
231.1 |
|
|
Assets, bln rub |
|
|
4 776 |
5 883 |
5 883 |
6 221 |
5 754 |
|
5 754 |
|
Net Assets, bln rub |
? |
|
2 268 |
2 278 |
2 278 |
2 341 |
2 511 |
|
2 511 |
|
Debt, bln rub |
|
|
2 374 |
3 459 |
3 459 |
3 746 |
3 068 |
|
3 068 |
|
Cash, bln rub |
|
|
490.8 |
315.8 |
315.8 |
417.6 |
253.4 |
|
253.4 |
|
Net debt, bln rub |
|
|
1 883 |
3 143 |
3 143 |
3 328 |
2 814 |
|
2 814 |
|
|
Ordinary share price, rub |
|
|
12.1 |
20.1 |
20.1 |
14.2 |
21.8 |
|
36.7 |
|
Number of ordinary shares, mln |
|
|
214.0 |
222.6 |
222.6 |
222.6 |
222.6 |
|
222.6 |
|
|
Market cap, bln rub |
|
|
2 598 |
4 464 |
4 464 |
3 159 |
4 858 |
|
8 165 |
|
EV, bln rub |
? |
|
4 481 |
7 607 |
7 607 |
6 487 |
7 672 |
|
10 979 |
|
Book value, bln rub |
|
|
2 156 |
2 165 |
2 165 |
2 228 |
2 398 |
|
2 398 |
|
|
EPS, rub |
? |
|
2.22 |
2.95 |
2.95 |
2.23 |
1.70 |
|
1.70 |
|
FCF/share, rub |
|
|
0.25 |
-3.48 |
-3.48 |
-0.80 |
3.01 |
|
3.01 |
|
BV/share, rub |
|
|
10.1 |
9.73 |
9.73 |
10.0 |
10.8 |
|
10.8 |
|
|
EBITDA margin, % |
? |
|
51.7% |
52.9% |
59.2% |
55.8% |
46.9% |
|
48.1% |
|
Net margin, % |
? |
|
33.2% |
36.4% |
36.4% |
24.2% |
19.3% |
|
19.3% |
|
FCF yield, % |
? |
|
2.04% |
-17.4% |
-17.4% |
-5.66% |
13.8% |
|
8.21% |
|
ROE, % |
? |
|
21.0% |
28.8% |
28.8% |
21.2% |
15.1% |
|
15.1% |
|
ROA, % |
? |
|
9.96% |
11.2% |
11.2% |
7.97% |
6.59% |
|
6.59% |
|
|
P/E |
? |
|
5.46 |
6.80 |
6.80 |
6.37 |
12.8 |
|
21.5 |
|
P/FCF |
|
|
49.1 |
-5.76 |
-5.76 |
-17.7 |
7.25 |
|
12.2 |
|
P/S |
? |
|
1.82 |
2.48 |
2.48 |
1.54 |
2.47 |
|
4.15 |
|
P/BV |
? |
|
1.21 |
2.06 |
2.06 |
1.42 |
2.03 |
|
3.40 |
|
EV/EBITDA |
? |
|
6.06 |
7.98 |
7.14 |
5.67 |
8.33 |
|
11.6 |
|
Debt/EBITDA |
|
|
2.55 |
3.30 |
2.95 |
2.91 |
3.06 |
|
2.97 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
22.2% |
90.5% |
90.5% |
44.6% |
0.64% |
|
0.64% |
|
| Frontline shareholders |
