LUKOIL Financial Statements (LKOH)
|
|
|
|
Report date
|
|
|
02.03.2022 |
27.05.2023 |
12.03.2024 |
24.03.2025 |
20.03.2026 |
|
20.03.2026 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Oil production, mln tonnes |
|
|
81.1 |
85.0 |
82.6 |
80.4 |
|
|
|
|
Oil refining, mln tonnes |
|
|
63.0 |
70.1 |
60.7 |
54.3 |
|
|
|
|
Gas production, bln m3 |
|
|
32.2 |
34.6 |
35.2 |
34.3 |
|
|
|
|
|
Revenue, bln rub |
? |
|
9 431 |
|
7 928 |
4 421 |
3 768 |
|
3 768 |
|
Operating Income, bln rub |
|
|
978.9 |
|
1 428 |
1 057 |
526.6 |
|
526.6 |
|
EBITDA, bln rub |
? |
|
1 404 |
|
2 005 |
1 390 |
892.1 |
|
892.1 |
|
Net profit, bln rub |
? |
|
773.4 |
790.0 |
1 155 |
792.5 |
92.5 |
|
92.5 |
|
|
OCF, bln rub |
? |
|
1 127 |
|
1 824 |
1 788 |
1 415 |
|
1 415 |
|
CAPEX, bln rub |
? |
|
433.0 |
|
720.0 |
780.0 |
774.6 |
|
774.6 |
|
FCF, bln rub |
? |
|
693.6 |
|
964.0 |
979.0 |
584.9 |
|
584.9 |
|
Dividend payout, bln rub
|
|
|
571.2 |
451.3 |
635.7 |
722.8 |
467.7 |
|
467.7 |
|
|
Dividend, rub/share
|
? |
|
877 |
694 |
945 |
1055 |
675 |
|
675 |
|
Ordinary share dividend yield, %
|
|
|
13.4% |
17.0% |
14.0% |
14.6% |
11.5% |
|
14.0% |
|
Dividend payout ratio, %
|
|
|
74% |
57% |
55% |
91% |
505% |
|
505% |
|
|
OPEX, bln rub |
|
|
509.0 |
|
647.0 |
529.8 |
561.1 |
|
561.1 |
|
Cost of production, bln rub |
|
|
|
|
|
|
|
|
1 204 |
|
Amortization, bln rub |
|
|
|
|
577.0 |
593.0 |
522.7 |
|
522.7 |
|
Employment expenses, bln rub |
|
|
235.5 |
|
360.0 |
295.5 |
290.7 |
|
290.7 |
|
Interest expenses, bln rub |
|
|
30.8 |
|
24.7 |
21.6 |
48.5 |
|
48.5 |
|
|
Assets, bln rub |
|
|
6 865 |
|
8 600 |
9 283 |
5 474 |
|
5 474 |
|
Net Assets, bln rub |
? |
|
4 515 |
|
6 384 |
6 826 |
3 358 |
|
3 358 |
|
Debt, bln rub |
|
|
758.0 |
|
396.0 |
380.0 |
318.0 |
|
318.0 |
|
Cash, bln rub |
|
|
677.5 |
|
1 180 |
1 526 |
596.6 |
|
596.6 |
|
Net debt, bln rub |
|
|
80.5 |
0.00 |
-784.0 |
-1 146 |
-278.6 |
|
-278.6 |
|
|
Ordinary share price, rub |
|
|
6 559 |
4 071 |
6 761 |
7 241 |
5 881 |
|
4 826 |
|
Number of ordinary shares, mln |
|
|
650.3 |
692.9 |
692.9 |
692.9 |
692.9 |
|
692.9 |
|
Free Float, % |
|
|
|
|
|
55.0% |
55.0% |
|
55.0% |
|
|
Market cap, bln rub |
|
|
4 265 |
2 820 |
4 684 |
5 017 |
4 074 |
|
3 344 |
|
EV, bln rub |
? |
|
4 346 |
2 820 |
3 900 |
3 871 |
3 796 |
|
3 065 |
|
Book value, bln rub |
|
|
4 471 |
0.00 |
6 307 |
6 731 |
3 265 |
|
3 265 |
|
|
EPS, rub |
? |
|
1 189 |
1 140 |
1 667 |
1 144 |
133.5 |
|
133.5 |
|
FCF/share, rub |
|
|
1 067 |
0.00 |
1 391 |
1 413 |
844.2 |
|
844.2 |
|
BV/share, rub |
|
|
6 874 |
0.00 |
9 103 |
9 715 |
4 712 |
|
4 712 |
|
|
EBITDA margin, % |
? |
|
14.9% |
|
25.3% |
31.4% |
23.7% |
|
23.7% |
|
Net margin, % |
? |
|
8.2% |
|
14.6% |
17.9% |
2.5% |
|
2.5% |
|
FCF yield, % |
? |
|
16.3% |
0.0% |
20.6% |
19.5% |
14.4% |
|
17.5% |
|
ROE, % |
? |
|
17.1% |
|
18.1% |
11.6% |
2.8% |
|
2.8% |
|
ROA, % |
? |
|
11.3% |
|
13.4% |
8.5% |
1.7% |
|
1.7% |
|
|
P/E |
? |
|
5.51 |
3.57 |
4.06 |
6.33 |
44.0 |
|
36.1 |
|
P/FCF |
|
|
6.15 |
|
4.86 |
5.12 |
6.97 |
|
5.72 |
|
P/S |
? |
|
0.45 |
|
0.59 |
1.13 |
1.08 |
|
0.89 |
|
P/BV |
? |
|
0.95 |
|
0.74 |
0.75 |
1.25 |
|
1.02 |
|
EV/EBITDA |
? |
|
3.10 |
|
1.95 |
2.78 |
4.25 |
|
3.44 |
|
Debt/EBITDA |
|
|
0.06 |
|
-0.39 |
-0.82 |
-0.31 |
|
-0.31 |
|
|
Employees, people |
|
|
|
104 323 |
104 172 |
104 736 |
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
|
0.00 |
76.1 |
42.2 |
|
|
|
|
Expenses per employee, thousand rub |
|
|
|
0.00 |
3 456 |
2 821 |
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
|
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
5% |
|
9% |
18% |
21% |
|
21% |
|
|
IR rating
|
|
|
3.6 |
2.4 |
2.4 |
2.4 |
2.4 |
|
2.4 |
|
Financial statement quality
|
|
|
5 |
1 |
1 |
1 |
1 |
|
1 |
|
Investor Presentations
|
|
|
5 |
1 |
1 |
1 |
1 |
|
1 |
|
Smart-lab presence
|
|
|
1 |
1 |
1 |
1 |
1 |
|
1 |
|
Annual report
|
|
|
5 |
5 |
5 |
5 |
5 |
|
5 |
|
Investor site URL
|
|
|
5 |
5 |
5 |
5 |
5 |
|
5 |
|
Investor calendar
|
|
|
3 |
3 |
3 |
3 |
3 |
|
3 |
|
IR feedback
|
|
|
1 |
1 |
1 |
1 |
1 |
|
1 |
|
| LUKOIL shareholders |