Tatneft-3 Financial Statements (TATN)

Татнефтьsmart-lab.ru   2020 2021 2022 2023 2024   LTM ?
Report date 31.03.2021 15.03.2022 17.03.2023 15.03.2024 13.03.2025   27.08.2025
Currency RUB RUB RUB RUB RUB   RUB
Financial report URL  
Annual report URL  
Presentation URL  
Oil production, mln tonnes 26.0 27.8 29.1 28.5 27.3  
Oil refining, mln tonnes 12.0 12.7 16.6 17.5 17.1  
Revenue, bln rub ? 795.8 1 205 1 427 1 589 2 030   1 977
Operating Income, bln rub 138.1 247.4 400.4 356.6 403.0   317.2
EBITDA, bln rub ? 179.9 283.4 447.1 391.7 478.4   396.0
Net profit, bln rub ? 103.5 198.4 284.9 286.3 306.1   212.7
OCF, bln rub ? 200.4 267.5 357.7 326.6 425.1   330.6
CAPEX, bln rub ? 104.7 119.1 160.9 223.6 171.0   158.3
FCF, bln rub ? 95.7 148.4 196.8 103.0 235.6   154.7
Dividend payout, bln rub 51.7 99.2 156.5 204.4 229.6   152.8
Dividend, rub/share ? 22.24 42.64 67.28 87.88 98.7   65.63
Ordinary share dividend yield, % 4.3% 8.5% 19.3% 12.4% 14.3%   10.8%
Preferred share dividend, rub/share 22.24 42.64 67.28 87.88 98.7   65.63
Preferred share dividend yield, % 4.7% 9.3% 19.7% 12.4% 14.5%   11.6%
Dividend payout ratio, % 50% 50% 55% 71% 75%   72%
OPEX, bln rub 146.1 136.3 176.6 200.2 279.4   295.4
Cost of production, bln rub 507.2 963.9 1 030 1 250 1 624   1 655
Amortization, bln rub 41.0 42.7 48.6 60.7 62.2   65.6
Employment expenses, bln rub 60.7 70.5 82.0 109.0 126.2  
Interest expenses, bln rub 3.35 2.43 2.32 2.10 3.90   4.12
Assets, bln rub 1 264 1 502 1 676 2 045 2 205   2 088
Net Assets, bln rub ? 827.7 938.4 1 096 1 191 1 322   1 271
Debt, bln rub 34.6 32.2 14.5 22.9 13.3   66.9
Cash, bln rub 50.1 156.4 167.9 84.1 117.5   60.6
Net debt, bln rub -15.5 -124.3 -153.4 -61.2 -104.2   6.35
Ordinary share price, rub 514.2 499.6 348.4 710.6 690.0   605.6
Number of ordinary shares, mln 2 179 2 179 2 179 2 179 2 179   2 179
Preferred share price, rub 476.5 459.9 340.7 707.9 681.6   565.5
Number of preferred shares, mln 147.5 147.5 147.5 147.5 147.5   147.5
Free Float, %   32.0%
Market cap, bln rub 1 191 1 156 809.3 1 653 1 604   1 403
EV, bln rub ? 1 175 1 032 656.0 1 591 1 500   1 409
Book value, bln rub 827.7 938.4 1 096 1 191 1 322   1 243
EPS, rub ? 47.5 91.1 130.8 131.4 140.5   97.6
FCF/share, rub 43.9 68.1 90.3 47.3 108.1   71.0
BV/share, rub 379.9 430.7 502.9 546.6 606.8   570.3
EBITDA margin, % ? 22.6% 23.5% 31.3% 24.7% 23.6%   20.0%
Net margin, % ? 13.0% 16.5% 20.0% 18.0% 15.1%   10.8%
FCF yield, % ? 8.5% 13.6% 25.9% 6.7% 15.7%   11.7%
ROE, % ? 12.5% 21.1% 26.0% 24.0% 23.2%   16.7%
ROA, % ? 8.2% 13.2% 17.0% 14.0% 13.9%   10.2%
P/E ? 11.5 5.83 2.84 5.77 5.24   6.59
P/FCF 12.4 7.79 4.11 16.0 6.81   9.07
P/S ? 1.50 0.96 0.57 1.04 0.79   0.71
P/BV ? 1.44 1.23 0.74 1.39 1.21   1.13
EV/EBITDA ? 6.53 3.64 1.47 4.06 3.13   3.56
Debt/EBITDA -0.09 -0.44 -0.34 -0.16 -0.22   0.02
Employees, people 62 800 64 999 66 098 70 180 71 156  
Labour productivity, mln rub/person/year 12.7 18.5 21.6 22.6 28.5  
Expenses per employee, thousand rub 966.2 1 084 1 240 1 553 1 774  
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00% 0.00%   0
CAPEX/Revenue, % 13% 10% 11% 14% 8%   8%
Tatneft-3 shareholders