MISXDIOD
Market cap13mUSD
Jun 17, Last price
15.84RUB
Name
DIOD PAO
Chart & Performance
Profile
DIOD Maker of Eco-Friendly Equipment and Nutrition Public Joint Stock Company researches, develops, manufactures, and sells nutritional supplements, pharmaceuticals, active cosmetics, and health equipment for home use. The company offers dihydroquercetine that is used in the production of nutritional supplements, drugs, cosmetics, and food additives; biologically active food additives; healthy cosmetics and skin care products; clinical nutrition products; and medical and environmental technology products. It also provides medicines to cure and prevent the development of socially important vascular and coronary diseases, inflammatory joint diseases, and weight-related problems, as well as diseases related to male and female reproductive health. The company markets its products primarily under the Capilar, Arthro-Active, Phase 2, Stella, Viardo, Iod-Active, and Selenium-Active brand names. It sells its products through wholesalers and foreign partners in Russia, Belarus, Ukraine, Kazakhstan, Georgia, Armenia, Serbia, Montenegro, Moldova, Latvia, the Czech Republic, Bulgaria, and internationally. DIOD Maker of Eco-Friendly Equipment and Nutrition Public Joint Stock Company was founded in 1931 and is based in Moscow, Russia.
Valuation
Title RUB in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 548,817 -2.21% | 561,241 -6.80% | 602,216 16.59% | |||||||
Cost of revenue | 539,162 | 340,551 | 365,285 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 9,655 | 220,690 | 236,931 | |||||||
NOPBT Margin | 1.76% | 39.32% | 39.34% | |||||||
Operating Taxes | 4,983 | 17,627 | 26,079 | |||||||
Tax Rate | 51.61% | 7.99% | 11.01% | |||||||
NOPAT | 4,672 | 203,063 | 210,852 | |||||||
Net income | 8,418 -79.16% | 40,398 -55.48% | 90,734 143.75% | |||||||
Dividends | (72,645) | (70) | (54,040) | |||||||
Dividend yield | 5.04% | 0.01% | 7.43% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 4,265 | |||||||||
Long-term debt | 42,771 | |||||||||
Deferred revenue | (42,771) | |||||||||
Other long-term liabilities | 90,383 | 42,580 | 42,771 | |||||||
Net debt | (34,126) | (107,861) | (129,900) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,076 | 100 | 104 | |||||||
CAPEX | (35,033) | (3) | (10,823) | |||||||
Cash from investing activities | (16,092) | (7) | (14,043) | |||||||
Cash from financing activities | (60,719) | (74) | (51,043) | |||||||
FCF | (95,752) | 276,467 | 235,075 | |||||||
Balance | ||||||||||
Cash | 34,122 | 209,829 | 176,936 | |||||||
Long term investments | 4 | (101,968) | ||||||||
Excess cash | 6,685 | 79,799 | 146,825 | |||||||
Stockholders' equity | 1,142,919 | 1,207,702 | 1,236,074 | |||||||
Invested Capital | 1,210,383 | 1,162,756 | 1,127,762 | |||||||
ROIC | 0.39% | 17.73% | 18.56% | |||||||
ROCE | 0.79% | 17.06% | 17.90% | |||||||
EV | ||||||||||
Common stock shares outstanding | 91,500 | 91,500 | 91,500 | |||||||
Price | 15.75 104.81% | 7.69 -3.27% | 7.95 13.90% | |||||||
Market cap | 1,441,125 104.81% | 703,635 -3.27% | 727,425 6.39% | |||||||
EV | 1,401,450 | 589,488 | 589,307 | |||||||
EBITDA | 30,224 | 220,707 | 236,947 | |||||||
EV/EBITDA | 46.37 | 2.67 | 2.49 | |||||||
Interest | 37 | 19 | ||||||||
Interest/NOPBT | 0.02% | 0.01% |