Seligdar Financial Statements (SELG)
|
|
|
|
Report date
|
|
|
29.04.2022 |
28.04.2023 |
15.04.2024 |
09.04.2025 |
|
|
14.11.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Gold production, thousand oz |
|
|
232 |
266 |
292 |
237 |
260 |
|
198 |
|
Gold sales, thousand oz |
|
|
219 |
236 |
292 |
228 |
271 |
|
221 |
|
Average gold price, $/oz |
|
|
1 628 |
1 526 |
2 014 |
2 409 |
|
|
|
|
Gold cash cost, $/oz |
|
|
852 |
1 094 |
1 225 |
1 343 |
|
|
|
|
|
Revenue, bln rub |
? |
|
35.6 |
34.7 |
56.0 |
59.3 |
86.9 |
|
78.1 |
|
Operating Income, bln rub |
|
|
12.3 |
4.34 |
4.93 |
12.9 |
|
|
16.1 |
|
EBITDA, bln rub |
? |
|
19.2 |
11.8 |
18.6 |
23.6 |
|
|
31.0 |
|
Net profit, bln rub |
? |
|
10.1 |
4.10 |
2.84 |
5.50 |
|
|
9.06 |
|
Net profit not adj., bln rub |
? |
|
|
11.8 |
-10.9 |
-11.5 |
|
|
|
|
|
OCF, bln rub |
? |
|
7.33 |
14.5 |
16.6 |
9.28 |
|
|
-21.1 |
|
CAPEX, bln rub |
? |
|
8.51 |
17.4 |
7.64 |
16.5 |
|
|
17.9 |
|
FCF, bln rub |
? |
|
-1.42 |
-1.61 |
8.14 |
-9.43 |
|
|
-40.2 |
|
Dividend payout, bln rub
|
|
|
4.47 |
0.000 |
4.12 |
4.12 |
|
|
|
|
|
Dividend, rub/share
|
? |
|
4.5 |
0 |
4 |
4 |
|
|
|
|
Ordinary share dividend yield, %
|
|
|
7.8% |
0.0% |
6.3% |
9.5% |
0.0% |
|
0.0% |
|
Preferred share dividend, rub/share
|
|
|
1.97 |
|
|
|
|
|
|
|
Dividend payout ratio, %
|
|
|
44% |
0% |
145% |
75% |
|
|
0 |
|
|
OPEX, bln rub |
|
|
4.60 |
24.4 |
9.12 |
11.8 |
|
|
12.6 |
|
Cost of production, bln rub |
|
|
18.7 |
20.9 |
37.2 |
31.6 |
|
|
42.3 |
|
Amortization, bln rub |
|
|
5.5 |
6.0 |
10.1 |
8.3 |
|
|
8.5 |
|
Employment expenses, bln rub |
|
|
6.63 |
8.60 |
9.56 |
13.0 |
|
|
15.3 |
|
Interest expenses, bln rub |
|
|
2.04 |
3.36 |
4.92 |
7.74 |
|
|
14.2 |
|
|
Assets, bln rub |
|
|
85.3 |
136.1 |
134.9 |
179.2 |
|
|
204.1 |
|
Net Assets, bln rub |
? |
|
28.8 |
36.5 |
24.4 |
19.4 |
|
|
13.6 |
|
Debt, bln rub |
|
|
39.0 |
58.5 |
58.8 |
89.9 |
|
|
136.1 |
|
Cash, bln rub |
|
|
0.650 |
18.8 |
10.3 |
8.43 |
|
|
7.50 |
|
Net debt, bln rub |
|
|
38.4 |
39.7 |
48.5 |
81.5 |
0.00 |
|
128.6 |
|
|
Ordinary share price, rub |
|
|
57.7 |
43.6 |
63.7 |
41.9 |
43.1 |
|
63.5 |
|
Number of ordinary shares, mln |
|
|
992.4 |
1 030 |
1 030 |
1 030 |
1 030 |
|
1 030 |
|
Free Float, % |
|
|
|
25.0% |
25.0% |
25.7% |
|
|
25.0% |
|
Insider ownership, % |
|
|
|
|
13.8% |
12.8% |
|
|
12.8% |
|
|
Market cap, bln rub |
|
|
57.3 |
44.9 |
65.7 |
43.2 |
44.4 |
|
65.4 |
|
EV, bln rub |
? |
|
95.6 |
84.6 |
114.1 |
124.7 |
44.4 |
|
194.0 |
|
Book value, bln rub |
|
|
28.6 |
34.7 |
22.5 |
19.1 |
0.00 |
|
13.2 |
|
|
EPS, rub |
? |
|
10.2 |
3.98 |
2.76 |
5.34 |
0.00 |
|
8.80 |
|
FCF/share, rub |
|
|
-1.43 |
-1.56 |
7.91 |
-9.15 |
0.00 |
|
-39.1 |
|
BV/share, rub |
|
|
28.8 |
33.7 |
21.8 |
18.5 |
0.00 |
|
12.8 |
|
|
EBITDA margin, % |
? |
|
54.0% |
34.0% |
33.2% |
39.8% |
0.0% |
|
39.7% |
|
Net margin, % |
? |
|
28.3% |
11.8% |
5.1% |
9.3% |
0.0% |
|
11.6% |
|
FCF yield, % |
? |
|
-2.5% |
-3.6% |
12.4% |
-21.8% |
0.0% |
|
-61.5% |
|
ROE, % |
? |
|
35.0% |
11.2% |
11.7% |
28.3% |
|
|
66.7% |
|
ROA, % |
? |
|
11.8% |
3.0% |
2.1% |
3.1% |
|
|
4.4% |
|
|
P/E |
? |
|
5.68 |
11.0 |
23.1 |
7.86 |
|
|
7.22 |
|
P/FCF |
|
|
-40.4 |
-27.9 |
8.06 |
-4.58 |
|
|
-1.63 |
|
P/S |
? |
|
1.61 |
1.29 |
1.17 |
0.73 |
0.51 |
|
0.84 |
|
P/BV |
? |
|
2.00 |
1.29 |
2.92 |
2.27 |
|
|
4.95 |
|
EV/EBITDA |
? |
|
4.97 |
7.17 |
6.15 |
5.28 |
|
|
6.25 |
|
Debt/EBITDA |
|
|
1.99 |
3.37 |
2.61 |
3.45 |
|
|
4.15 |
|
|
Employees, people |
|
|
3 500 |
3 914 |
3 982 |
4 370 |
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
10.2 |
8.87 |
14.1 |
13.6 |
|
|
|
|
Expenses per employee, thousand rub |
|
|
1 894 |
2 197 |
2 401 |
2 963 |
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
|
|
0 |
|
|
CAPEX/Revenue, % |
|
|
24% |
50% |
14% |
28% |
0% |
|
23% |
|
| Seligdar shareholders |
