Himprom Financial Statements (HIMC)

Химпромsmart-lab.ru %   2019 2020 2021 2022 2023   LTM ?
Report date 03.04.2020 05.04.2021 08.04.2022 03.04.2023 18.04.2024   02.05.2024
Currency RUB RUB RUB RUB RUB   RUB
Financial report URL  
Revenue, bln rub ? 13.7 13.5 13.8 15.1 16.1   16.1
Operating Income, bln rub 1.92 1.91 1.47 4.48 3.38   2.90
Net profit, bln rub ? 1.14 0.847 0.861 3.04 2.38   1.93
OCF, bln rub ? 1.22 1.31 0.075 3.40 3.27  
CAPEX, bln rub ? 0.600 0.700 0.500 0.860 2.45  
FCF, bln rub ? 0.620 0.610 -0.425 2.54 0.820  
Dividend payout, bln rub 0.110 0.085 0.086 0.304  
Preferred share dividend, rub/share 0.494 0.37 0.37481 1.322583  
Preferred share dividend yield, % 8.1% 4.8% 3.9% 14.5% 0.0%   0.0%
Dividend payout ratio, % 10% 10% 10% 10% 0%   0
OPEX, bln rub 1.96 2.09 2.08 2.29 3.05   3.35
Cost of production, bln rub 9.67 9.46 10.3 8.31 9.65   9.82
Employment expenses, bln rub 1.83 1.83 1.94 2.22 3.00  
Interest expenses, bln rub 0.420 0.320 0.330 0.520 0.300  
Assets, bln rub 11.4 12.4 14.7 16.3 18.0   18.5
Net Assets, bln rub ? 4.37 5.09 5.73 8.68 11.2   11.4
Debt, bln rub 4.89 4.81 5.34 3.36 2.72   2.70
Cash, bln rub 0.007 0.476 0.181 0.390 0.200   0.090
Net debt, bln rub 4.88 4.33 5.16 2.97 2.52   2.61
Number of ordinary shares, mln 688.9 688.9 688.9 688.9 688.9   688.9
Preferred share price, rub 6.07 7.67 9.51 9.11 29.4   18.3
Number of preferred shares, mln 229.6 229.6 229.6 229.6 229.6   229.6
Market cap, bln rub 1.39 1.76 2.18 2.09 6.75   4.21
EV, bln rub ? 6.28 6.10 7.34 5.06 9.27   6.82
Book value, bln rub 4.36 5.08 5.73 8.68 11.2   11.4
EPS, rub ? 1.65 1.23 1.25 4.41 3.45   2.80
FCF/share, rub 0.90 0.89 -0.62 3.69 1.19   0
BV/share, rub 6.33 7.38 8.31 12.6 16.3   16.5
EBITDA margin, % ? 0.0% 0.0% 0.0% 0.0% 0.0%   0
Net margin, % ? 8.3% 6.3% 6.2% 20.2% 14.8%   12.0%
ROE, % ? 26.0% 16.6% 15.0% 35.0% 21.3%   16.9%
ROA, % ? 10.0% 6.8% 5.9% 18.6% 13.2%   10.4%
P/E ? 1.23 2.08 2.54 0.69 2.84   2.18
P/FCF 2.25 2.89 -5.14 0.82 8.23  
P/S ? 0.10 0.13 0.16 0.14 0.42   0.26
P/BV ? 0.32 0.35 0.38 0.24 0.60   0.37
Employees, people 3 554  
Labour productivity, mln rub/person/year 3.79  
Expenses per employee, thousand rub 514.9  
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00% 0.00%  
CAPEX/Revenue, % 4% 5% 4% 6% 15%   0
Himprom shareholders