Polus Financial Statements (PLZL)

Полюсsmart-lab.ru   2021 2022 2023 2024 2025   LTM ?
Report date 01.03.2022 15.03.2023 29.02.2024 05.03.2025 16.03.2026   31.08.2026
Currency RUB RUB RUB RUB RUB   RUB
Financial report URL  
Annual report URL  
Presentation URL  
Gold production, thousand oz 2 717 2 541 2 799 3 002 2 529   2 504
Gold sales, thousand oz 2 423 2 908 3 107 2 535   2 296
Average gold price, $/oz 1 798 1 738 1 861 2 332  
Gold cash cost, $/oz 405 504 389 383 739  
Revenue, bln rub ? 360.7 288.5 469.6 694.8 712.8   755.7
Operating Income, bln rub 217.5 137.2 275.5 451.0 418.1   233.8
EBITDA, bln rub ? 259.5 182.9 336.4 538.7 517.8   293.7
Net profit, bln rub ? 166.9 111.9 151.4 306.0 314.2   202.9
OCF, bln rub ? 215.7 130.2 253.9 323.7 443.9   203.8
CAPEX, bln rub ? 83.1 90.7 102.7 137.8 215.5   117.5
FCF, bln rub ? 120.7 24.3 99.4 116.0 180.6   63.6
Dividend payout, bln rub 35.7 0.000 276.5 222.7   165.8
Dividend, rub/share ? 26.75 0 203.17 163.65   121.85
Ordinary share dividend yield, % 2.1% 0.0% 0.0% 10.7% 6.8%   12.9%
Dividend payout ratio, % 21% 0% 0% 90% 71%   82%
OPEX, bln rub 35.8 32.8 38.1 40.9 41.0   19.2
Cost of production, bln rub 111.9 124.0 147.9 167.2 208.2   117.4
Amortization, bln rub 26.3 29.8 41.4 58.5 50.5   29.8
Employment expenses, bln rub 44.0 47.2 51.9 50.4 56.8   27.6
Interest expenses, bln rub 14.7 14.4 28.0 64.9 71.2   33.6
Assets, bln rub 595.1 699.2 832.8 1 152 1 250   1 386
Net Assets, bln rub ? 258.1 373.0 -56.8 126.9 271.9   252.8
Debt, bln rub 243.1 247.7 776.1 879.8 788.3   912.9
Cash, bln rub 99.8 92.6 153.4 255.1 233.7  
Net debt, bln rub 143.3 155.1 622.7 624.7 554.6   912.9
Ordinary share price, rub 1 279 753.4 1 041 1 890 2 402   947.8
Number of ordinary shares, mln 1 361 1 361 1 361 1 361 1 361   1 361
Free Float, % 22.3% 22.0% 22.0%   22.0%
Market cap, bln rub 1 740 1 025 1 416 2 572 3 268   1 290
EV, bln rub ? 1 884 1 180 2 039 3 197 3 822   2 203
Book value, bln rub 246.2 359.6 -67.8 118.0 262.2   252.8
EPS, rub ? 122.6 82.2 111.3 224.9 230.9   149.1
FCF/share, rub 88.7 17.9 73.1 85.3 132.7   46.7
BV/share, rub 180.9 264.3 -49.8 86.8 192.7   185.8
EBITDA margin, % ? 71.9% 63.4% 71.6% 77.5% 72.6%   38.9%
Net margin, % ? 46.3% 38.8% 32.2% 44.0% 44.1%   26.9%
FCF conversion, % 47% 13% 30% 22% 35%   22%
FCF yield, % ? 6.9% 2.4% 7.0% 4.5% 5.5%   4.9%
ROE, % ? 64.6% 30.0% -266.5% 241.1% 115.6%   80.3%
ROA, % ? 28.0% 16.0% 18.2% 26.6% 25.1%   14.6%
P/E ? 10.4 9.17 9.36 8.41 10.4   6.36
P/FCF 14.4 42.2 14.3 22.2 18.1   20.3
P/S ? 4.83 3.55 3.02 3.70 4.58   1.71
P/BV ? 7.07 2.85 -20.9 21.8 12.5   5.10
EV/EBITDA ? 7.26 6.45 6.06 5.93 7.38   7.50
Debt/EBITDA 0.55 0.85 1.85 1.16 1.07   3.11
Employees, people 20 385 22 772 20 686 16 949 17 371  
Labour productivity, mln rub/person/year 17.7 12.7 22.7 41.0 41.0  
Expenses per employee, thousand rub 2 161 2 071 2 509 2 974 3 270  
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00% 0.00%   0
CAPEX/Revenue, % 23% 31% 22% 20% 30%   16%
IR rating 3.4 4.1 4.1 4.1 4.1   4.1
Financial statement quality 4 5 5 5 5   5
Investor Presentations 4 5 5 5 5   5
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 4 3 3 3 3   3
IR feedback 1 5 5 5 5   5
Polus shareholders