Target Financial Statements (TGT)
|
|
|
|
Report date
|
|
|
31.01.2022 |
08.03.2023 |
13.03.2024 |
12.03.2025 |
11.03.2026 |
|
20.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
106 005 |
109 120 |
107 412 |
106 566 |
104 780 |
|
105 465 |
|
Operating Income, bln rub |
|
|
8 946 |
3 848 |
5 707 |
5 566 |
4 843 |
|
5 099 |
|
EBITDA, bln rub |
? |
|
11 970 |
6 596 |
8 600 |
8 653 |
7 977 |
|
8 199 |
|
Net profit, bln rub |
? |
|
6 946 |
2 780 |
4 138 |
4 091 |
3 705 |
|
3 612 |
|
|
OCF, bln rub |
? |
|
|
4 018 |
8 621 |
7 367 |
6 562 |
|
7 003 |
|
CAPEX, bln rub |
? |
|
|
5 528 |
4 806 |
2 891 |
3 727 |
|
2 842 |
|
FCF, bln rub |
? |
|
|
-1 510 |
3 815 |
4 476 |
2 835 |
|
4 161 |
|
Dividend payout, bln rub
|
|
|
|
1 836 |
2 011 |
2 046 |
2 053 |
|
2 059 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
|
|
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
66.0% |
48.6% |
50.0% |
55.4% |
|
57.0% |
|
|
OPEX, bln rub |
|
|
22 096 |
22 966 |
23 877 |
24 498 |
21 809 |
|
21 954 |
|
Cost of production, bln rub |
|
|
74 963 |
82 306 |
77 828 |
76 502 |
78 128 |
|
78 412 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
421.0 |
478.0 |
502.0 |
411.0 |
468.0 |
|
459.0 |
|
|
Assets, bln rub |
|
|
53 811 |
53 335 |
55 356 |
57 769 |
59 490 |
|
58 010 |
|
Net Assets, bln rub |
? |
|
12 827 |
11 232 |
13 432 |
14 666 |
16 165 |
|
16 395 |
|
Debt, bln rub |
|
|
16 213 |
19 073 |
19 646 |
19 875 |
20 290 |
|
4 549 |
|
Cash, bln rub |
|
|
5 911 |
2 229 |
3 805 |
4 762 |
5 488 |
|
3 534 |
|
Net debt, bln rub |
|
|
10 302 |
16 844 |
15 841 |
15 113 |
14 802 |
|
1 015 |
|
|
Ordinary share price, rub |
|
|
220.4 |
168.5 |
145.5 |
|
|
|
126.2 |
|
Number of ordinary shares, mln |
|
|
0.000 |
462.1 |
461.5 |
460.4 |
454.1 |
|
453.8 |
|
|
Market cap, bln rub |
|
|
0 |
77 868 |
67 144 |
0 |
0 |
|
57 265 |
|
EV, bln rub |
? |
|
10 302 |
94 712 |
82 985 |
15 113 |
14 802 |
|
58 280 |
|
Book value, bln rub |
|
|
12 827 |
10 587 |
12 801 |
14 035 |
15 534 |
|
16 395 |
|
|
EPS, rub |
? |
|
|
6.02 |
8.97 |
8.89 |
8.16 |
|
7.96 |
|
FCF/share, rub |
|
|
|
-3.27 |
8.27 |
9.72 |
6.24 |
|
9.17 |
|
BV/share, rub |
|
|
|
22.9 |
27.7 |
30.5 |
34.2 |
|
36.1 |
|
|
EBITDA margin, % |
? |
|
11.3% |
6.04% |
8.01% |
8.12% |
7.61% |
|
7.77% |
|
Net margin, % |
? |
|
6.55% |
2.55% |
3.85% |
3.84% |
3.54% |
|
3.42% |
|
FCF yield, % |
? |
|
0.00% |
-1.94% |
5.68% |
|
|
|
7.27% |
|
ROE, % |
? |
|
54.2% |
24.8% |
30.8% |
27.9% |
22.9% |
|
22.0% |
|
ROA, % |
? |
|
12.9% |
5.21% |
7.48% |
7.08% |
6.23% |
|
6.23% |
|
|
P/E |
? |
|
0.00 |
28.0 |
16.2 |
0.00 |
0.00 |
|
15.9 |
|
P/FCF |
|
|
|
-51.6 |
17.6 |
0.00 |
0.00 |
|
13.8 |
|
P/S |
? |
|
0.00 |
0.71 |
0.63 |
0.00 |
0.00 |
|
0.54 |
|
P/BV |
? |
|
0.00 |
7.36 |
5.25 |
0.00 |
0.00 |
|
3.49 |
|
EV/EBITDA |
? |
|
0.86 |
14.4 |
9.65 |
1.75 |
1.86 |
|
7.11 |
|
Debt/EBITDA |
|
|
0.86 |
2.55 |
1.84 |
1.75 |
1.86 |
|
0.12 |
|
|
R&D/CAPEX, % |
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0.00% |
5.07% |
4.47% |
2.71% |
3.56% |
|
2.69% |
|
| Target shareholders |
