NKHP Financial Statements (NKHP)
|
|
|
|
Report date
|
|
|
22.03.2022 |
21.03.2023 |
21.03.2024 |
21.03.2025 |
23.03.2026 |
|
23.03.2026 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
6.38 |
4.96 |
9.24 |
11.2 |
7.66 |
|
7.66 |
|
Operating Income, bln rub |
|
|
3.02 |
2.45 |
5.83 |
7.24 |
3.62 |
|
3.62 |
|
EBITDA, bln rub |
? |
|
3.32 |
2.75 |
6.16 |
7.84 |
4.21 |
|
4.21 |
|
Net profit, bln rub |
? |
|
2.38 |
1.96 |
4.89 |
6.41 |
3.26 |
|
3.26 |
|
|
OCF, bln rub |
? |
|
2.52 |
2.48 |
4.97 |
6.99 |
1.46 |
|
1.46 |
|
CAPEX, bln rub |
? |
|
0.760 |
1.13 |
1.29 |
0.640 |
0.506 |
|
0.506 |
|
FCF, bln rub |
? |
|
1.68 |
1.34 |
3.96 |
7.21 |
2.11 |
|
2.11 |
|
Dividend payout, bln rub
|
|
|
0.642 |
0.988 |
2.48 |
3.19 |
|
|
1.05 |
|
|
Dividend, rub/share
|
? |
|
9.5 |
14.62 |
36.68 |
47.48 |
|
|
15.54 |
|
Ordinary share dividend yield, %
|
|
|
3.3% |
5.1% |
3.7% |
8.1% |
0.0% |
|
3.2% |
|
Dividend payout ratio, %
|
|
|
27% |
50% |
51% |
50% |
0% |
|
32% |
|
|
OPEX, bln rub |
|
|
0.585 |
0.580 |
0.890 |
0.752 |
0.635 |
|
0.635 |
|
Cost of production, bln rub |
|
|
2.77 |
1.93 |
2.52 |
3.10 |
3.32 |
|
3.32 |
|
Amortization, bln rub |
|
|
|
0.3 |
0.3 |
0.6 |
0.6 |
|
0.6 |
|
Employment expenses, bln rub |
|
|
1.08 |
1.06 |
1.58 |
1.76 |
1.52 |
|
1.52 |
|
Interest expenses, bln rub |
|
|
0.165 |
0.072 |
0.030 |
0.048 |
0.000 |
|
0.000 |
|
|
Assets, bln rub |
|
|
11.3 |
12.5 |
16.9 |
18.4 |
19.3 |
|
19.3 |
|
Net Assets, bln rub |
? |
|
9.21 |
11.2 |
13.1 |
15.9 |
17.8 |
|
17.8 |
|
Debt, bln rub |
|
|
1.22 |
0.360 |
0.670 |
0.102 |
0.000 |
|
0.000 |
|
Cash, bln rub |
|
|
0.902 |
1.36 |
4.60 |
6.32 |
6.64 |
|
6.64 |
|
Net debt, bln rub |
|
|
0.32 |
-1.00 |
-3.93 |
-6.22 |
-6.64 |
|
-6.64 |
|
|
Ordinary share price, rub |
|
|
290.0 |
288.5 |
996.0 |
589.5 |
492.5 |
|
493.0 |
|
Number of ordinary shares, mln |
|
|
67.6 |
67.6 |
67.6 |
67.1 |
67.6 |
|
67.6 |
|
|
Market cap, bln rub |
|
|
19.6 |
19.5 |
67.3 |
39.6 |
33.3 |
|
33.3 |
|
EV, bln rub |
? |
|
19.9 |
18.5 |
63.4 |
33.3 |
26.7 |
|
26.7 |
|
Book value, bln rub |
|
|
9.21 |
11.2 |
13.1 |
15.9 |
17.8 |
|
17.8 |
|
|
EPS, rub |
? |
|
35.2 |
29.0 |
72.3 |
95.5 |
48.2 |
|
48.2 |
|
FCF/share, rub |
|
|
24.9 |
19.8 |
58.6 |
107.4 |
31.2 |
|
31.2 |
|
BV/share, rub |
|
|
136.3 |
165.4 |
193.8 |
236.4 |
263.1 |
|
263.1 |
|
|
EBITDA margin, % |
? |
|
52.1% |
55.4% |
66.7% |
70.2% |
55.0% |
|
55.0% |
|
Net margin, % |
? |
|
37.4% |
39.5% |
52.9% |
57.4% |
42.6% |
|
42.6% |
|
FCF yield, % |
? |
|
8.6% |
6.9% |
5.9% |
18.2% |
6.3% |
|
6.3% |
|
ROE, % |
? |
|
25.9% |
17.5% |
37.3% |
40.4% |
18.3% |
|
18.3% |
|
ROA, % |
? |
|
21.0% |
15.6% |
28.9% |
34.9% |
16.8% |
|
16.8% |
|
|
P/E |
? |
|
8.23 |
9.95 |
13.8 |
6.17 |
10.2 |
|
10.2 |
|
P/FCF |
|
|
11.7 |
14.6 |
17.0 |
5.49 |
15.8 |
|
15.8 |
|
P/S |
? |
|
3.08 |
3.93 |
7.29 |
3.55 |
4.35 |
|
4.35 |
|
P/BV |
? |
|
2.13 |
1.74 |
5.14 |
2.49 |
1.87 |
|
1.87 |
|
EV/EBITDA |
? |
|
6.00 |
6.73 |
10.3 |
4.25 |
6.33 |
|
6.34 |
|
Debt/EBITDA |
|
|
0.10 |
-0.36 |
-0.64 |
-0.79 |
-1.58 |
|
-1.58 |
|
|
Employees, people |
|
|
|
598 |
609 |
628 |
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
|
8.29 |
15.2 |
17.8 |
|
|
|
|
Expenses per employee, thousand rub |
|
|
|
1 779 |
2 594 |
2 798 |
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
12% |
23% |
14% |
6% |
7% |
|
7% |
|
| NKHP shareholders |
