KAMAZ Financial Statements (KMAZ)
|
|
|
|
Report date
|
|
|
24.04.2020 |
19.04.2021 |
07.04.2022 |
02.04.2024 |
02.04.2024 |
|
29.08.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Cars production, thousand pcs |
|
|
33.3 |
37.0 |
44.6 |
|
|
|
|
|
Cars sales, thousand pcs |
|
|
30.5 |
37.0 |
|
|
|
|
|
|
Car market share, % |
|
|
44.2% |
48.0% |
44.0% |
|
|
|
|
|
Cars export, thousand pcs |
|
|
5.00 |
4.40 |
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
190.4 |
213.3 |
269.2 |
292.3 |
370.3 |
|
391.0 |
|
Operating Income, bln rub |
|
|
4.35 |
9.25 |
12.3 |
30.7 |
25.2 |
|
23.1 |
|
EBITDA, bln rub |
? |
|
9.67 |
15.7 |
19.5 |
38.0 |
34.4 |
|
33.5 |
|
Net profit, bln rub |
? |
|
-1.86 |
3.30 |
4.05 |
18.7 |
16.2 |
|
6.71 |
|
|
OCF, bln rub |
? |
|
6.44 |
10.8 |
4.62 |
29.4 |
52.0 |
|
-25.2 |
|
CAPEX, bln rub |
? |
|
13.1 |
13.8 |
15.6 |
16.3 |
31.8 |
|
33.0 |
|
FCF, bln rub |
? |
|
-12.6 |
-8.91 |
-16.6 |
4.93 |
14.2 |
|
-68.2 |
|
Dividend payout, bln rub
|
|
|
|
0.380 |
|
1.30 |
3.18 |
|
3.18 |
|
|
Dividend, rub/share
|
? |
|
|
0.54 |
|
1.84 |
4.49 |
|
4.49 |
|
Ordinary share dividend yield, %
|
|
|
0.0% |
0.8% |
0.0% |
2.2% |
2.3% |
|
3.6% |
|
Dividend payout ratio, %
|
|
|
0% |
12% |
0% |
7% |
20% |
|
47% |
|
|
OPEX, bln rub |
|
|
17.0 |
20.0 |
21.1 |
20.0 |
34.5 |
|
39.4 |
|
Cost of production, bln rub |
|
|
172.5 |
187.7 |
238.4 |
243.7 |
311.0 |
|
329.0 |
|
Amortization, bln rub |
|
|
|
|
|
7.3 |
9.1 |
|
10.4 |
|
R&D, bln rub |
|
|
|
|
|
2.43 |
1.71 |
|
|
|
Employment expenses, bln rub |
|
|
33.9 |
34.8 |
36.8 |
42.5 |
58.9 |
|
|
|
Interest expenses, bln rub |
|
|
7.61 |
7.30 |
6.68 |
9.70 |
9.80 |
|
|
|
|
Assets, bln rub |
|
|
206.0 |
228.5 |
271.3 |
339.0 |
464.0 |
|
488.7 |
|
Net Assets, bln rub |
? |
|
40.8 |
49.0 |
55.5 |
89.8 |
111.4 |
|
115.7 |
|
Debt, bln rub |
|
|
100.6 |
95.1 |
108.5 |
120.6 |
144.0 |
|
151.3 |
|
Cash, bln rub |
|
|
3.94 |
18.3 |
17.8 |
55.1 |
91.6 |
|
81.6 |
|
Net debt, bln rub |
|
|
96.7 |
76.8 |
90.7 |
65.5 |
52.4 |
|
69.8 |
|
|
Ordinary share price, rub |
|
|
60.4 |
64.7 |
105.0 |
83.2 |
193.4 |
|
124.6 |
|
Number of ordinary shares, mln |
|
|
707.2 |
707.2 |
707.2 |
707.2 |
707.2 |
|
707.2 |
|
|
Market cap, bln rub |
|
|
42.7 |
45.8 |
74.3 |
58.8 |
136.8 |
|
88.1 |
|
EV, bln rub |
? |
|
139.4 |
122.5 |
165.0 |
124.4 |
189.2 |
|
157.9 |
|
Book value, bln rub |
|
|
28.6 |
37.0 |
43.8 |
77.6 |
94.7 |
|
97.1 |
|
|
EPS, rub |
? |
|
-2.62 |
4.67 |
5.72 |
26.4 |
22.9 |
|
9.49 |
|
FCF/share, rub |
|
|
-17.9 |
-12.6 |
-23.5 |
6.97 |
20.1 |
|
-96.4 |
|
BV/share, rub |
|
|
40.4 |
52.3 |
61.9 |
109.7 |
133.8 |
|
137.3 |
|
|
EBITDA margin, % |
? |
|
5.1% |
7.4% |
7.2% |
13.0% |
9.3% |
|
8.6% |
|
Net margin, % |
? |
|
-1.0% |
1.5% |
1.5% |
6.4% |
4.4% |
|
1.7% |
|
FCF yield, % |
? |
|
-29.6% |
-19.5% |
-22.4% |
8.4% |
10.4% |
|
-77.4% |
|
ROE, % |
? |
|
-4.5% |
6.7% |
7.3% |
20.8% |
14.5% |
|
5.8% |
|
ROA, % |
? |
|
-0.9% |
1.4% |
1.5% |
5.5% |
3.5% |
|
1.4% |
|
|
P/E |
? |
|
-23.0 |
13.9 |
18.3 |
3.15 |
8.44 |
|
13.1 |
|
P/FCF |
|
|
-3.38 |
-5.13 |
-4.47 |
11.9 |
9.63 |
|
-1.29 |
|
P/S |
? |
|
0.22 |
0.21 |
0.28 |
0.20 |
0.37 |
|
0.23 |
|
P/BV |
? |
|
1.50 |
1.24 |
1.70 |
0.76 |
1.44 |
|
0.91 |
|
EV/EBITDA |
? |
|
14.4 |
7.81 |
8.46 |
3.27 |
5.51 |
|
4.71 |
|
Debt/EBITDA |
|
|
9.99 |
4.89 |
4.65 |
1.72 |
1.52 |
|
2.08 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
14.88% |
5.37% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
7% |
6% |
6% |
6% |
9% |
|
8% |
|
| KAMAZ shareholders |
