Izhstal Financial Statements (IGST)
|
|
|
|
Report date
|
|
|
15.02.2021 |
22.02.2022 |
29.03.2024 |
29.03.2024 |
26.03.2024 |
|
24.11.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
16.8 |
27.8 |
32.9 |
32.1 |
33.2 |
|
30.6 |
|
Operating Income, bln rub |
|
|
-0.220 |
2.79 |
4.36 |
5.20 |
4.66 |
|
2.86 |
|
Net profit, bln rub |
? |
|
-1.43 |
2.52 |
3.60 |
3.35 |
3.25 |
|
2.00 |
|
|
OCF, bln rub |
? |
|
1.43 |
-1.60 |
2.35 |
-0.740 |
1.20 |
|
-2.68 |
|
CAPEX, bln rub |
? |
|
0.059 |
0.100 |
0.280 |
0.250 |
0.158 |
|
0.057 |
|
FCF, bln rub |
? |
|
1.43 |
-1.70 |
2.07 |
-1.000 |
1.04 |
|
|
|
|
Ordinary share dividend yield, %
|
|
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0 |
|
Preferred 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 |
|
|
1.58 |
2.57 |
2.84 |
2.88 |
3.07 |
|
2.98 |
|
Cost of production, bln rub |
|
|
15.4 |
22.4 |
25.7 |
24.0 |
25.4 |
|
24.7 |
|
Employment expenses, bln rub |
|
|
2.10 |
2.31 |
2.50 |
2.80 |
3.32 |
|
2.82 |
|
Interest expenses, bln rub |
|
|
0.060 |
0.007 |
|
|
|
|
0.384 |
|
|
Assets, bln rub |
|
|
10.5 |
15.4 |
17.2 |
20.7 |
24.1 |
|
26.3 |
|
Net Assets, bln rub |
? |
|
-4.20 |
-1.20 |
2.39 |
5.70 |
9.06 |
|
10.4 |
|
Debt, bln rub |
|
|
5.10 |
6.83 |
7.20 |
7.10 |
6.18 |
|
8.68 |
|
Cash, bln rub |
|
|
0.050 |
0.085 |
2.42 |
0.360 |
0.064 |
|
0.036 |
|
Net debt, bln rub |
|
|
5.05 |
6.75 |
4.78 |
6.74 |
6.12 |
|
8.64 |
|
|
Ordinary share price, rub |
|
|
1 008 |
2 544 |
2 878 |
11 140 |
6 960 |
|
4 440 |
|
Number of ordinary shares, mln |
|
|
0.801 |
0.801 |
0.801 |
0.801 |
0.801 |
|
0.801 |
|
Preferred share price, rub |
|
|
879.0 |
2 149 |
2 542 |
7 680 |
4 800 |
|
3 410 |
|
Number of preferred shares, mln |
|
|
0.267 |
0.267 |
0.267 |
0.267 |
0.267 |
|
0.267 |
|
|
Market cap, bln rub |
|
|
1.04 |
2.61 |
2.98 |
11.0 |
6.85 |
|
4.47 |
|
EV, bln rub |
? |
|
6.09 |
9.36 |
7.76 |
17.7 |
13.0 |
|
13.1 |
|
Book value, bln rub |
|
|
-4.20 |
-1.20 |
2.39 |
5.70 |
9.06 |
|
10.4 |
|
|
EPS, rub |
? |
|
-1 786 |
3 147 |
4 496 |
4 184 |
4 060 |
|
2 503 |
|
FCF/share, rub |
|
|
1 780 |
-2 123 |
2 585 |
-1 249 |
1 295 |
|
0 |
|
BV/share, rub |
|
|
-5 245 |
-1 499 |
2 985 |
7 119 |
11 311 |
|
12 988 |
|
|
EBITDA margin, % |
? |
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0 |
|
Net margin, % |
? |
|
-8.5% |
9.1% |
11.0% |
10.4% |
9.8% |
|
6.6% |
|
FCF yield, % |
? |
|
176.6% |
-83.5% |
89.8% |
-11.2% |
18.6% |
|
0 |
|
ROE, % |
? |
|
34.0% |
-210.0% |
150.6% |
58.8% |
35.9% |
|
19.3% |
|
ROA, % |
? |
|
-13.6% |
16.4% |
20.9% |
16.2% |
13.5% |
|
7.6% |
|
|
P/E |
? |
|
-0.73 |
1.04 |
0.83 |
3.27 |
2.11 |
|
2.23 |
|
P/FCF |
|
|
0.73 |
-1.54 |
1.44 |
-11.0 |
6.61 |
|
|
|
P/S |
? |
|
0.06 |
0.09 |
0.09 |
0.34 |
0.21 |
|
0.15 |
|
P/BV |
? |
|
-0.25 |
-2.18 |
1.25 |
1.92 |
0.76 |
|
0.43 |
|
|
Employees, people |
|
|
|
|
|
3 284 |
3 064 |
|
|
|
Labour productivity, mln rub/person/year |
|
|
|
|
|
9.79 |
10.8 |
|
|
|
Expenses per employee, thousand rub |
|
|
|
|
|
852.6 |
1 085 |
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0% |
0% |
1% |
1% |
0% |
|
0% |
|
| Izhstal shareholders |
