PhosAgro Financial Statements (PHOR)
|
|
|
|
Report date
|
|
|
19.02.2021 |
19.02.2022 |
03.03.2023 |
14.03.2024 |
05.03.2025 |
|
20.11.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Fertilizers Production, mln tonnes |
|
|
|
|
|
11.0 |
11.8 |
|
12.1 |
|
Fertilizers Sales, mln tonnes |
|
|
|
10.5 |
11.1 |
11.4 |
11.9 |
|
12.2 |
|
|
Revenue, bln rub |
? |
|
62.9 |
119.6 |
164.0 |
111.1 |
71.8 |
|
72.8 |
|
Operating Income, bln rub |
|
|
59.1 |
114.9 |
146.1 |
106.9 |
65.8 |
|
67.9 |
|
Net profit, bln rub |
? |
|
48.2 |
113.5 |
152.4 |
101.0 |
74.7 |
|
78.9 |
|
|
OCF, bln rub |
? |
|
52.5 |
67.3 |
175.3 |
58.3 |
77.0 |
|
18.0 |
|
CAPEX, bln rub |
? |
|
0.015 |
0.006 |
0.020 |
0.006 |
0.005 |
|
0.003 |
|
FCF, bln rub |
? |
|
52.5 |
67.3 |
175.3 |
58.3 |
93.6 |
|
|
|
Dividend payout, bln rub
|
|
|
38.4 |
114.6 |
151.9 |
110.0 |
55.5 |
|
72.6 |
|
|
Dividend, rub/share
|
? |
|
297 |
885 |
1173 |
849 |
345 |
|
561 |
|
Ordinary share dividend yield, %
|
|
|
9.5% |
15.2% |
18.3% |
12.9% |
5.4% |
|
8.6% |
|
Preferred share dividend, rub/share
|
|
|
|
|
|
|
44.64 |
|
|
|
Dividend payout ratio, %
|
|
|
80% |
101% |
100% |
109% |
74% |
|
92% |
|
|
Cost of production, bln rub |
|
|
3.90 |
4.70 |
18.0 |
4.20 |
6.02 |
|
5.01 |
|
Employment expenses, bln rub |
|
|
2.39 |
2.81 |
18.1 |
2.72 |
3.56 |
|
1.80 |
|
Interest expenses, bln rub |
|
|
|
|
|
|
|
|
19.5 |
|
|
Assets, bln rub |
|
|
127.0 |
180.3 |
181.2 |
239.6 |
291.9 |
|
354.5 |
|
Net Assets, bln rub |
? |
|
25.3 |
66.5 |
72.2 |
45.6 |
48.8 |
|
76.8 |
|
Debt, bln rub |
|
|
100.7 |
112.5 |
106.5 |
136.4 |
215.9 |
|
224.8 |
|
Cash, bln rub |
|
|
0.017 |
0.100 |
66.0 |
52.3 |
120.0 |
|
127.4 |
|
Net debt, bln rub |
|
|
100.6 |
112.4 |
40.5 |
84.1 |
95.9 |
|
97.4 |
|
|
Ordinary share price, rub |
|
|
3 138 |
5 838 |
6 398 |
6 590 |
6 361 |
|
6 560 |
|
Number of ordinary shares, mln |
|
|
129.5 |
129.5 |
129.5 |
129.5 |
129.5 |
|
129.5 |
|
Free Float, % |
|
|
|
|
|
|
26.0% |
|
26.0% |
|
|
Market cap, bln rub |
|
|
406.4 |
756.0 |
828.5 |
853.4 |
823.7 |
|
849.5 |
|
EV, bln rub |
? |
|
507.0 |
868.4 |
869.0 |
937.5 |
919.6 |
|
946.9 |
|
Book value, bln rub |
|
|
25.3 |
66.5 |
72.2 |
45.6 |
48.8 |
|
76.8 |
|
|
EPS, rub |
? |
|
372.2 |
876.8 |
1 177 |
779.9 |
576.6 |
|
609.2 |
|
FCF/share, rub |
|
|
405.3 |
519.3 |
1 354 |
450.3 |
722.7 |
|
0 |
|
BV/share, rub |
|
|
195.1 |
513.8 |
557.8 |
352.1 |
376.8 |
|
592.9 |
|
|
EBITDA margin, % |
? |
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0 |
|
Net margin, % |
? |
|
76.6% |
94.9% |
92.9% |
90.9% |
104.0% |
|
108.4% |
|
FCF yield, % |
? |
|
12.9% |
8.9% |
21.2% |
6.8% |
11.4% |
|
0 |
|
ROE, % |
? |
|
190.8% |
170.6% |
211.0% |
221.5% |
152.9% |
|
102.7% |
|
ROA, % |
? |
|
37.9% |
63.0% |
84.1% |
42.2% |
25.6% |
|
22.3% |
|
|
P/E |
? |
|
8.43 |
6.66 |
5.44 |
8.45 |
11.0 |
|
10.8 |
|
P/FCF |
|
|
7.74 |
11.2 |
4.73 |
14.6 |
8.80 |
|
|
|
P/S |
? |
|
6.46 |
6.32 |
5.05 |
7.68 |
11.5 |
|
11.7 |
|
P/BV |
? |
|
16.1 |
11.4 |
11.5 |
18.7 |
16.9 |
|
11.1 |
|
|
Employees, people |
|
|
17 891 |
18 198 |
19 846 |
21 839 |
23 617 |
|
|
|
Labour productivity, mln rub/person/year |
|
|
3.52 |
6.57 |
8.26 |
5.09 |
3.04 |
|
|
|
Expenses per employee, thousand rub |
|
|
133.6 |
154.6 |
912.5 |
124.5 |
150.8 |
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0% |
0% |
0% |
0% |
0% |
|
0% |
|
|
IR rating
|
|
|
|
3.4 |
3.4 |
3.1 |
3.1 |
|
3.1 |
|
Financial statement quality
|
|
|
|
4 |
4 |
4 |
4 |
|
4 |
|
Investor Presentations
|
|
|
|
5 |
5 |
1 |
1 |
|
1 |
|
Smart-lab presence
|
|
|
|
1 |
1 |
1 |
1 |
|
1 |
|
Annual report
|
|
|
|
5 |
5 |
5 |
5 |
|
5 |
|
Investor site URL
|
|
|
|
5 |
5 |
5 |
5 |
|
5 |
|
Investor calendar
|
|
|
|
3 |
3 |
5 |
5 |
|
5 |
|
IR feedback
|
|
|
|
1 |
1 |
1 |
1 |
|
1 |
|
| PhosAgro shareholders |
