Gazprom Financial Statements (GAZP)
|
|
|
|
Report date
|
|
|
28.04.2022 |
23.05.2023 |
02.05.2024 |
30.04.2025 |
30.04.2026 |
|
28.11.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Oil production, mln tonnes |
|
|
64.5 |
67.9 |
72.4 |
76.0 |
|
|
|
|
Oil refining, mln tonnes |
|
|
55.8 |
57.5 |
56.8 |
58.3 |
|
|
|
|
Gas production, bln m3 |
|
|
514.8 |
412.9 |
359.0 |
420.1 |
|
|
|
|
Gas export, bln m3 |
|
|
185.0 |
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
10 241 |
11 674 |
8 542 |
10 715 |
9 771 |
|
10 380 |
|
Operating Income, bln rub |
|
|
2 411 |
1 935 |
-364.0 |
1 456 |
1 310 |
|
1 130 |
|
EBITDA, bln rub |
? |
|
3 687 |
3 638 |
1 765 |
3 108 |
2 918 |
|
3 147 |
|
Net profit, bln rub |
? |
|
2 093 |
1 226 |
724.0 |
1 433 |
|
|
1 266 |
|
Net profit not adj., bln rub |
? |
|
|
|
-629.0 |
1 219 |
1 307 |
|
1 346 |
|
|
OCF, bln rub |
? |
|
3 015 |
2 193 |
2 296 |
2 496 |
2 867 |
|
2 916 |
|
CAPEX, bln rub |
? |
|
1 934 |
2 192 |
2 727 |
2 872 |
3 277 |
|
3 177 |
|
FCF, bln rub |
? |
|
1 081 |
1.10 |
-213.0 |
-701.0 |
-781.8 |
|
-510.3 |
|
Dividend payout, bln rub
|
|
|
0.000 |
1 208 |
0.000 |
0.000 |
|
|
|
|
|
Dividend, rub/share
|
? |
|
0 |
51.03 |
0 |
0 |
|
|
|
|
Ordinary share dividend yield, %
|
|
|
0.0% |
31.4% |
0.0% |
0.0% |
0.0% |
|
0.0% |
|
Dividend payout ratio, %
|
|
|
0% |
99% |
0% |
0% |
|
|
0 |
|
|
OPEX, bln rub |
|
|
7 681 |
9 307 |
8 584 |
9 052 |
8 360 |
|
9 139 |
|
Amortization, bln rub |
|
|
|
862.0 |
982.0 |
1 378.0 |
1 434.0 |
|
1 617.7 |
|
R&D, bln rub |
|
|
23.8 |
|
|
|
|
|
|
|
Employment expenses, bln rub |
|
|
840.0 |
953.7 |
1 097 |
1 192 |
1 310 |
|
1 283 |
|
Interest expenses, bln rub |
|
|
195.6 |
253.1 |
178.0 |
269.4 |
307.1 |
|
300.9 |
|
|
Assets, bln rub |
|
|
27 047 |
26 129 |
28 714 |
30 698 |
31 891 |
|
31 456 |
|
Net Assets, bln rub |
? |
|
16 251 |
15 750 |
15 650 |
16 711 |
18 092 |
|
17 924 |
|
Debt, bln rub |
|
|
4 884 |
5 066 |
6 657 |
6 715 |
6 738 |
|
6 574 |
|
Cash, bln rub |
|
|
2 014 |
1 158 |
1 602 |
992.0 |
633.2 |
|
675.6 |
|
Net debt, bln rub |
|
|
2 870 |
3 908 |
5 055 |
5 723 |
6 105 |
|
5 898 |
|
|
Ordinary share price, rub |
|
|
343.0 |
162.8 |
159.8 |
132.4 |
125.6 |
|
120.5 |
|
Number of ordinary shares, mln |
|
|
23 673 |
23 673 |
23 673 |
23 674 |
23 674 |
|
23 674 |
|
Free Float, % |
|
|
|
|
|
|
47.0% |
|
47.0% |
|
|
Market cap, bln rub |
|
|
8 120 |
3 853 |
3 783 |
3 135 |
2 973 |
|
2 852 |
|
EV, bln rub |
? |
|
10 990 |
7 761 |
8 838 |
8 858 |
9 078 |
|
8 750 |
|
Book value, bln rub |
|
|
16 130 |
15 619 |
15 503 |
16 573 |
17 980 |
|
17 786 |
|
|
EPS, rub |
? |
|
88.4 |
51.8 |
30.6 |
60.5 |
0.00 |
|
53.5 |
|
FCF/share, rub |
|
|
45.7 |
0.05 |
-9.00 |
-29.6 |
-33.0 |
|
-21.6 |
|
BV/share, rub |
|
|
681.4 |
659.8 |
654.9 |
700.1 |
759.5 |
|
751.3 |
|
|
EBITDA margin, % |
? |
|
36.0% |
31.2% |
20.7% |
29.0% |
29.9% |
|
30.3% |
|
Net margin, % |
? |
|
20.4% |
10.5% |
8.5% |
13.4% |
0.0% |
|
12.2% |
|
FCF yield, % |
? |
|
13.3% |
0.0% |
-5.6% |
-22.4% |
-26.3% |
|
-17.9% |
|
ROE, % |
? |
|
12.9% |
7.8% |
4.6% |
8.6% |
0.0% |
|
7.1% |
|
ROA, % |
? |
|
7.7% |
4.7% |
2.5% |
4.7% |
0.0% |
|
4.0% |
|
|
P/E |
? |
|
3.88 |
3.14 |
5.23 |
2.19 |
|
|
2.25 |
|
P/FCF |
|
|
7.51 |
3 503 |
-17.8 |
-4.47 |
-3.80 |
|
-5.59 |
|
P/S |
? |
|
0.79 |
0.33 |
0.44 |
0.29 |
0.30 |
|
0.27 |
|
P/BV |
? |
|
0.50 |
0.25 |
0.24 |
0.19 |
0.17 |
|
0.16 |
|
EV/EBITDA |
? |
|
2.98 |
2.13 |
5.01 |
2.85 |
3.11 |
|
2.78 |
|
Debt/EBITDA |
|
|
0.78 |
1.07 |
2.86 |
1.84 |
2.09 |
|
1.87 |
|
|
Employees, people |
|
|
479 200 |
492 200 |
498 100 |
501 000 |
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
21.4 |
23.7 |
17.1 |
21.4 |
|
|
|
|
Expenses per employee, thousand rub |
|
|
1 753 |
1 938 |
2 202 |
2 379 |
|
|
|
|
R&D/CAPEX, % |
|
|
1.23% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
19% |
19% |
32% |
27% |
34% |
|
31% |
|
|
IR rating
|
|
|
3.6 |
|
3.4 |
3.4 |
3.4 |
|
3.4 |
|
Financial statement quality
|
|
|
4 |
|
4 |
4 |
4 |
|
4 |
|
Investor Presentations
|
|
|
4 |
|
1 |
1 |
1 |
|
1 |
|
Smart-lab presence
|
|
|
1 |
|
4 |
4 |
4 |
|
4 |
|
Annual report
|
|
|
5 |
|
4 |
4 |
4 |
|
4 |
|
Investor site URL
|
|
|
5 |
|
4 |
4 |
4 |
|
4 |
|
Investor calendar
|
|
|
5 |
|
2 |
2 |
2 |
|
2 |
|
IR feedback
|
|
|
1 |
|
5 |
5 |
5 |
|
5 |
|
| Gazprom shareholders |