Tatneft-3 Financial Statements (TATN)
|
|
|
|
Report date
|
|
|
15.03.2022 |
17.03.2023 |
15.03.2024 |
13.03.2025 |
25.03.2026 |
|
25.03.2026 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Oil production, mln tonnes |
|
|
27.8 |
29.1 |
28.5 |
27.3 |
|
|
|
|
Oil refining, mln tonnes |
|
|
12.7 |
16.6 |
17.5 |
17.1 |
|
|
|
|
|
Revenue, bln rub |
? |
|
1 205 |
1 427 |
1 589 |
2 030 |
1 818 |
|
1 818 |
|
Operating Income, bln rub |
|
|
247.4 |
400.4 |
356.6 |
403.0 |
254.3 |
|
254.3 |
|
EBITDA, bln rub |
? |
|
283.4 |
447.1 |
391.7 |
478.4 |
327.5 |
|
327.5 |
|
Net profit, bln rub |
? |
|
198.4 |
284.9 |
286.3 |
306.1 |
158.6 |
|
158.6 |
|
|
OCF, bln rub |
? |
|
267.5 |
357.7 |
326.6 |
425.1 |
261.8 |
|
261.8 |
|
CAPEX, bln rub |
? |
|
119.1 |
160.9 |
223.6 |
174.7 |
141.5 |
|
141.5 |
|
FCF, bln rub |
? |
|
148.4 |
196.8 |
103.0 |
235.6 |
115.1 |
|
115.1 |
|
Dividend payout, bln rub
|
|
|
99.2 |
156.5 |
204.4 |
229.6 |
|
|
52.4 |
|
|
Dividend, rub/share
|
? |
|
42.64 |
67.28 |
87.88 |
98.7 |
|
|
22.52 |
|
Ordinary share dividend yield, %
|
|
|
8.5% |
19.3% |
12.4% |
14.3% |
0.0% |
|
3.7% |
|
Preferred share dividend, rub/share
|
|
|
42.64 |
67.28 |
87.88 |
98.7 |
|
|
22.52 |
|
Preferred share dividend yield, %
|
|
|
9.3% |
19.7% |
12.4% |
14.5% |
0.0% |
|
4.0% |
|
Dividend payout ratio, %
|
|
|
50% |
55% |
71% |
75% |
0% |
|
33% |
|
|
OPEX, bln rub |
|
|
136.3 |
176.6 |
200.2 |
279.4 |
275.8 |
|
275.8 |
|
Cost of production, bln rub |
|
|
963.9 |
1 030 |
1 250 |
1 624 |
1 560 |
|
1 560 |
|
Amortization, bln rub |
|
|
42.7 |
48.6 |
60.7 |
62.2 |
73.2 |
|
73.2 |
|
Employment expenses, bln rub |
|
|
70.5 |
82.0 |
109.0 |
126.2 |
143.7 |
|
|
|
Interest expenses, bln rub |
|
|
2.43 |
2.32 |
2.10 |
1.37 |
2.56 |
|
2.56 |
|
|
Assets, bln rub |
|
|
1 502 |
1 676 |
2 045 |
2 205 |
2 134 |
|
2 134 |
|
Net Assets, bln rub |
? |
|
938.4 |
1 096 |
1 191 |
1 322 |
1 322 |
|
1 322 |
|
Debt, bln rub |
|
|
32.2 |
14.5 |
22.9 |
13.3 |
35.0 |
|
35.0 |
|
Cash, bln rub |
|
|
156.4 |
167.9 |
84.1 |
117.5 |
67.0 |
|
67.0 |
|
Net debt, bln rub |
|
|
-124.3 |
-153.4 |
-61.2 |
-104.2 |
-32.0 |
|
-32.0 |
|
|
Ordinary share price, rub |
|
|
499.6 |
348.4 |
710.6 |
690.0 |
581.0 |
|
611.1 |
|
Number of ordinary shares, mln |
|
|
2 179 |
2 179 |
2 179 |
2 179 |
2 179 |
|
2 179 |
|
Preferred share price, rub |
|
|
459.9 |
340.7 |
707.9 |
681.6 |
540.7 |
|
560.2 |
|
Number of preferred shares, mln |
|
|
147.5 |
147.5 |
147.5 |
147.5 |
147.5 |
|
147.5 |
|
Free Float, % |
|
|
|
|
|
|
32.0% |
|
32.0% |
|
|
Market cap, bln rub |
|
|
1 156 |
809.3 |
1 653 |
1 604 |
1 346 |
|
1 414 |
|
EV, bln rub |
? |
|
1 032 |
656.0 |
1 591 |
1 500 |
1 314 |
|
1 382 |
|
Book value, bln rub |
|
|
938.4 |
1 096 |
1 191 |
1 322 |
1 322 |
|
1 322 |
|
|
EPS, rub |
? |
|
91.1 |
130.8 |
131.4 |
140.5 |
72.8 |
|
72.8 |
|
FCF/share, rub |
|
|
68.1 |
90.3 |
47.3 |
108.1 |
52.8 |
|
52.8 |
|
BV/share, rub |
|
|
430.7 |
502.9 |
546.6 |
606.8 |
606.8 |
|
606.8 |
|
|
EBITDA margin, % |
? |
|
23.5% |
31.3% |
24.7% |
23.6% |
18.0% |
|
18.0% |
|
Net margin, % |
? |
|
16.5% |
20.0% |
18.0% |
15.1% |
8.7% |
|
8.7% |
|
FCF yield, % |
? |
|
13.6% |
25.9% |
6.7% |
15.7% |
9.1% |
|
8.6% |
|
ROE, % |
? |
|
21.1% |
26.0% |
24.0% |
23.2% |
12.0% |
|
12.0% |
|
ROA, % |
? |
|
13.2% |
17.0% |
14.0% |
13.9% |
7.4% |
|
7.4% |
|
|
P/E |
? |
|
5.83 |
2.84 |
5.77 |
5.24 |
8.48 |
|
8.92 |
|
P/FCF |
|
|
7.79 |
4.11 |
16.0 |
6.81 |
11.7 |
|
12.3 |
|
P/S |
? |
|
0.96 |
0.57 |
1.04 |
0.79 |
0.74 |
|
0.78 |
|
P/BV |
? |
|
1.23 |
0.74 |
1.39 |
1.21 |
1.02 |
|
1.07 |
|
EV/EBITDA |
? |
|
3.64 |
1.47 |
4.06 |
3.13 |
4.01 |
|
4.22 |
|
Debt/EBITDA |
|
|
-0.44 |
-0.34 |
-0.16 |
-0.22 |
-0.10 |
|
-0.10 |
|
|
Employees, people |
|
|
64 999 |
66 098 |
70 180 |
71 156 |
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
18.5 |
21.6 |
22.6 |
28.5 |
|
|
|
|
Expenses per employee, thousand rub |
|
|
1 084 |
1 240 |
1 553 |
1 774 |
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
10% |
11% |
14% |
9% |
8% |
|
8% |
|
| Tatneft-3 shareholders |