Mechel Financial Statements (MTLR)

Мечелsmart-lab.ru   2021 2022 2023 2024 2025   LTM ?
Report date 01.03.2022 21.02.2024 21.02.2024 29.05.2025 26.03.2026   26.03.2026
Currency RUB RUB RUB RUB RUB   RUB
Financial report URL  
Annual report URL  
Presentation URL  
Steel production, mln tonnes 3.54 3.56 3.49 3.35 3.30   2.51
Steel products production, mln tonnes 3.16 3.23 3.16 2.99 2.87   2.18
Revenue, bln rub ? 402.1 434.1 405.9 387.5 287.0   287.0
Operating Income, bln rub 102.7 97.3 64.9 14.2 -33.2   -33.2
EBITDA, bln rub ? 118.9 115.1 86.4 55.9 7.73   7.73
Net profit, bln rub ? 80.6 63.0 22.3 -37.1 -78.6   -78.6
OCF, bln rub ? 73.5 78.4 64.3 61.7 46.4   46.4
CAPEX, bln rub ? 6.21 16.3 30.7 17.3 10.8   10.8
FCF, bln rub ? 48.7 35.4 12.7 -3.72 -13.5   -13.5
Dividend payout, bln rub 0.000 0.000 0.000 0.000  
Dividend, rub/share ? 0 0 0 0  
Ordinary share dividend yield, % 0.0% 0.0% 0.0% 0.0% 0.0%   0.0%
Preferred share dividend, rub/share 0 0 0 0  
Preferred share dividend yield, % 0.0% 0.0% 0.0% 0.0% 0.0%   0.0%
Dividend payout ratio, % 0% 0% 0% 0% 0%   0
OPEX, bln rub 74.4 74.4 77.4 72.4 58.4   58.4
Cost of production, bln rub 224.0 255.9 250.3 285.4 242.3   242.3
Amortization, bln rub 13.4 14.0 15.3 18.2 17.3   17.3
Employment expenses, bln rub 45.2 51.4 56.1 65.0 69.0  
Interest expenses, bln rub 19.4 29.7 31.7 39.7 45.0   45.0
Assets, bln rub 237.5 253.1 271.9 256.8 207.6   207.6
Net Assets, bln rub ? -162.9 -100.0 -77.3 -117.5 -195.5   -195.5
Debt, bln rub 283.5 240.8 232.3 230.8 246.8   246.8
Cash, bln rub 17.7 23.7 7.23 0.797 0.483   0.483
Net debt, bln rub 265.8 217.1 225.1 230.0 246.3   246.3
Ordinary share price, rub 123.2 105.5 311.4 101.4 73.7   65.8
Number of ordinary shares, mln 416.3 416.3 416.3 416.3 416.3   416.3
Preferred share price, rub 313.6 142.6 369.9 119.7 65.0   62.7
Number of preferred shares, mln 138.8 138.8 138.8 138.8 138.8   138.8
Free Float, % 43.0%   43.0%
Market cap, bln rub 94.8 63.7 180.9 58.8 39.7   36.1
EV, bln rub ? 360.6 280.8 406.0 288.8 286.0   282.4
Book value, bln rub -173.6 -110.6 -81.5 -121.1 -198.7   -198.7
EPS, rub ? 193.6 151.2 53.6 -89.2 -188.7   -188.7
FCF/share, rub 117.0 84.9 30.6 -8.94 -32.4   -32.4
BV/share, rub -417.1 -265.7 -195.7 -291.0 -477.4   -477.4
EBITDA margin, % ? 29.6% 26.5% 21.3% 14.4% 2.7%   2.7%
Net margin, % ? 20.0% 14.5% 5.5% -9.6% -27.4%   -27.4%
FCF yield, % ? 95.0% 80.5% 9.8% -8.8% -43.9%   -49.2%
ROE, % ? -49.4% -63.0% -28.9% 31.6% 40.2%   40.2%
ROA, % ? 33.9% 24.9% 8.2% -14.5% -37.8%   -37.8%
P/E ? 1.18 1.01 8.11 -1.58 -0.51   -0.46
P/FCF 1.95 1.80 14.2 -15.8 -2.95   -2.68
P/S ? 0.24 0.15 0.45 0.15 0.14   0.13
P/BV ? -0.55 -0.58 -2.22 -0.49 -0.20   -0.18
EV/EBITDA ? 3.03 2.44 4.70 5.17 37.0   36.5
Debt/EBITDA 2.24 1.89 2.61 4.11 31.9   31.9
Employees, people 51 716  
Labour productivity, mln rub/person/year 8.39  
Expenses per employee, thousand rub 993.9  
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00% 0.00%   0
CAPEX/Revenue, % 2% 4% 8% 4% 4%   4%
Mechel shareholders