Pioneer Financial Statements (PXD)
|
|
|
|
Report date
|
|
|
24.02.2020 |
01.03.2021 |
22.02.2022 |
23.02.2023 |
22.02.2024 |
|
02.05.2024 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
9 671 |
7 024 |
17 870 |
24 384 |
19 374 |
|
19 680 |
|
Operating Income, bln rub |
|
|
1 551 |
207.0 |
6 157 |
10 288 |
-1 407 |
|
702.0 |
|
EBITDA, bln rub |
? |
|
3 577 |
1 781 |
9 026 |
24 314 |
9 298 |
|
9 236 |
|
Net profit, bln rub |
? |
|
756.0 |
-200.0 |
2 113 |
7 830 |
4 885 |
|
4 756 |
|
|
OCF, bln rub |
? |
|
3 115 |
2 083 |
6 059 |
11 348 |
8 448 |
|
8 080 |
|
CAPEX, bln rub |
? |
|
2 988 |
1 602 |
3 169 |
3 920 |
4 571 |
|
4 313 |
|
FCF, bln rub |
? |
|
127.0 |
481.0 |
2 890 |
7 428 |
3 877 |
|
3 767 |
|
Dividend payout, bln rub
|
|
|
127.0 |
346.0 |
1 594 |
6 269 |
3 299 |
|
2 580 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
16.8% |
0.00% |
75.4% |
80.1% |
67.5% |
|
54.2% |
|
|
OPEX, bln rub |
|
|
324.0 |
244.0 |
292.0 |
334.0 |
461.0 |
|
571.0 |
|
Cost of production, bln rub |
|
|
7 356 |
6 196 |
10 976 |
13 652 |
12 274 |
|
12 688 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
121.0 |
196.0 |
161.0 |
128.0 |
142.0 |
|
125.0 |
|
|
Assets, bln rub |
|
|
19 067 |
19 229 |
36 811 |
35 740 |
36 613 |
|
37 514 |
|
Net Assets, bln rub |
? |
|
12 119 |
11 569 |
22 837 |
22 541 |
23 171 |
|
23 590 |
|
Debt, bln rub |
|
|
2 595 |
3 510 |
7 296 |
5 265 |
5 258 |
|
5 335 |
|
Cash, bln rub |
|
|
818.0 |
1 565 |
4 040 |
1 204 |
379.0 |
|
585.0 |
|
Net debt, bln rub |
|
|
1 777 |
1 945 |
3 256 |
4 061 |
4 879 |
|
4 750 |
|
|
Ordinary share price, rub |
|
|
151.4 |
113.9 |
181.9 |
228.4 |
224.9 |
|
269.6 |
|
Number of ordinary shares, mln |
|
|
167.0 |
165.0 |
233.0 |
240.0 |
234.0 |
|
234.0 |
|
|
Market cap, bln rub |
|
|
25 279 |
18 792 |
42 378 |
54 814 |
52 622 |
|
63 091 |
|
EV, bln rub |
? |
|
27 056 |
20 737 |
45 634 |
58 875 |
57 501 |
|
67 841 |
|
Book value, bln rub |
|
|
11 858 |
11 308 |
22 594 |
22 298 |
22 929 |
|
23 348 |
|
|
EPS, rub |
? |
|
4.53 |
-1.21 |
9.07 |
32.6 |
20.9 |
|
20.3 |
|
FCF/share, rub |
|
|
0.76 |
2.92 |
12.4 |
31.0 |
16.6 |
|
16.1 |
|
BV/share, rub |
|
|
71.0 |
68.5 |
97.0 |
92.9 |
98.0 |
|
99.8 |
|
|
EBITDA margin, % |
? |
|
37.0% |
25.4% |
50.5% |
99.7% |
48.0% |
|
46.9% |
|
Net margin, % |
? |
|
7.82% |
-2.85% |
11.8% |
32.1% |
25.2% |
|
24.2% |
|
FCF yield, % |
? |
|
0.50% |
2.56% |
6.82% |
13.6% |
7.37% |
|
5.97% |
|
ROE, % |
? |
|
6.24% |
-1.73% |
9.25% |
34.7% |
21.1% |
|
20.2% |
|
ROA, % |
? |
|
3.96% |
-1.04% |
5.74% |
21.9% |
13.3% |
|
12.7% |
|
|
P/E |
? |
|
33.4 |
-94.0 |
20.1 |
7.00 |
10.8 |
|
13.3 |
|
P/FCF |
|
|
199.0 |
39.1 |
14.7 |
7.38 |
13.6 |
|
16.7 |
|
P/S |
? |
|
2.61 |
2.68 |
2.37 |
2.25 |
2.72 |
|
3.21 |
|
P/BV |
? |
|
2.13 |
1.66 |
1.88 |
2.46 |
2.29 |
|
2.70 |
|
EV/EBITDA |
? |
|
7.56 |
11.6 |
5.06 |
2.42 |
6.18 |
|
7.35 |
|
Debt/EBITDA |
|
|
0.50 |
1.09 |
0.36 |
0.17 |
0.52 |
|
0.51 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
30.9% |
22.8% |
17.7% |
16.1% |
23.6% |
|
21.9% |
|
| Pioneer shareholders |
