NKHP Financial Statements (NKHP)

НКХПsmart-lab.ru %   2019 2020 2021 2022 2023   LTM ?
Report date 31.03.2020 26.03.2021 22.03.2022 21.03.2023 21.03.2024   21.03.2024
Currency RUB RUB RUB RUB RUB   RUB
Financial report URL  
Annual report URL  
Revenue, bln rub ? 18.5 7.65 6.38 4.96 9.24   9.24
Operating Income, bln rub 1.50 3.12 3.02 2.45 5.83   5.83
EBITDA, bln rub ? 1.78 3.40 3.32 2.75 6.16   6.16
Net profit, bln rub ? 0.982 2.30 2.38 1.96 4.89   4.89
OCF, bln rub ? 1.02 5.24 2.52 2.48 4.97   4.97
CAPEX, bln rub ? 0.953 0.770 0.760 1.13 1.29   1.29
FCF, bln rub ? -0.340 4.17 1.68 1.34 3.96   3.96
Dividend payout, bln rub 0.495 1.16 0.642 0.988 2.48   3.11
Dividend, rub/share ? 7.32 17.19 9.5 14.62 36.68   46.24
Ordinary share dividend yield, % 2.9% 5.2% 3.3% 5.1% 3.7%   8.3%
Dividend payout ratio, % 50% 50% 27% 50% 51%   64%
OPEX, bln rub 1.33 0.484 0.585 0.580 0.890   0.890
Cost of production, bln rub 15.7 4.05 2.77 1.93 2.52   2.52
Amortization, bln rub 0.3 0.3  
Employment expenses, bln rub 0.840 1.08 1.08 1.06 1.58  
Interest expenses, bln rub 0.470 0.390 0.165 0.072 0.030   0.030
Assets, bln rub 14.5 12.7 11.3 12.5 16.9   16.9
Net Assets, bln rub ? 6.38 7.88 9.21 11.2 13.1   13.1
Debt, bln rub 4.61 3.19 1.22 0.360 0.670   0.670
Cash, bln rub 0.819 3.02 0.902 1.36 4.60   4.60
Net debt, bln rub 3.80 0.17 0.32 -1.00 -3.93   -3.93
Ordinary share price, rub 248.5 331.0 290.0 288.5 996.0   557.0
Number of ordinary shares, mln 67.6 67.6 67.6 67.6 67.6   67.6
Market cap, bln rub 16.8 22.4 19.6 19.5 67.3   37.7
EV, bln rub ? 20.6 22.5 19.9 18.5 63.4   33.7
Book value, bln rub 6.38 7.88 9.21 11.2 13.1   13.1
EPS, rub ? 14.5 34.0 35.2 29.0 72.3   72.3
FCF/share, rub -5.03 61.7 24.9 19.8 58.6   58.6
BV/share, rub 94.3 116.6 136.3 165.4 193.8   193.8
EBITDA margin, % ? 9.6% 44.4% 52.1% 55.4% 66.7%   66.7%
Net margin, % ? 5.3% 30.1% 37.4% 39.5% 52.9%   52.9%
FCF yield, % ? -2.0% 18.6% 8.6% 6.9% 5.9%   10.5%
ROE, % ? 15.4% 29.2% 25.9% 17.5% 37.3%   37.3%
ROA, % ? 6.8% 18.1% 21.0% 15.6% 28.9%   28.9%
P/E ? 17.1 9.73 8.23 9.95 13.8   7.70
P/FCF -49.4 5.37 11.7 14.6 17.0   9.51
P/S ? 0.91 2.92 3.08 3.93 7.29   4.07
P/BV ? 2.63 2.84 2.13 1.74 5.14   2.87
EV/EBITDA ? 11.6 6.63 6.00 6.73 10.3   5.47
Debt/EBITDA 2.13 0.05 0.10 -0.36 -0.64   -0.64
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00% 0.00%   0
CAPEX/Revenue, % 5% 10% 12% 23% 14%   14%
NKHP shareholders