Tatneft-3 Financial Statements (TATN)

Татнефтьsmart-lab.ru   2021 2022 2023 2024 2025   LTM ?
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