MISX
FLOT
Market cap2.90bUSD
Mar 04, Last price
103.72RUB
1D
5.46%
1Q
19.63%
IPO
3.20%
Name
Sovkomflot PAO
Chart & Performance
Profile
PAO Sovcomflot, a shipping company, provides maritime transportation services for hydrocarbons in Russia. It operates through Offshore Services, Gas Transportation, Crude Oil Transportation, Oil Products Transportation, and Other segments. The company is involved in the transportation of crude oil, petroleum products, and liquefied natural gas and liquefied petroleum gas; supply and servicing of offshore platforms; management of terminals; shuttle transportation; and offshore seismic exploration activities, as well as organizing the transport of cargo and passengers. As of February 04, 2022, it operated through a fleet of 133 vessels with a total deadweight of approximately 11.6 million tons. The company also engages in the export and import of goods, feedstocks, materials, equipment, and spare parts. The company was formerly known as OAO Sovcomflot and changed its name to PAO Sovcomflot in December 2014. PAO Sovcomflot was incorporated in 1988 and is based in Moscow, Russia.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|
2023‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||
Revenues | 2,316,459 | |||||||
Cost of revenue | 751,924 | |||||||
Unusual Expense (Income) | ||||||||
NOPBT | 1,564,535 | |||||||
NOPBT Margin | 67.54% | |||||||
Operating Taxes | 102,399 | |||||||
Tax Rate | 6.55% | |||||||
NOPAT | 1,462,136 | |||||||
Net income | 914,929 | |||||||
Dividends | (111,198) | |||||||
Dividend yield | 0.03% | |||||||
Proceeds from repurchase of equity | ||||||||
BB yield | ||||||||
Debt | ||||||||
Debt current | 298,470 | |||||||
Long-term debt | 1,232,602 | |||||||
Deferred revenue | ||||||||
Other long-term liabilities | 52,883 | |||||||
Net debt | 275,611 | |||||||
Cash flow | ||||||||
Cash from operating activities | 1,565,198 | |||||||
CAPEX | ||||||||
Cash from investing activities | (635,060) | |||||||
Cash from financing activities | (435,058) | |||||||
FCF | ||||||||
Balance | ||||||||
Cash | 1,251,254 | |||||||
Long term investments | 4,207 | |||||||
Excess cash | 1,139,638 | |||||||
Stockholders' equity | 5,008,993 | |||||||
Invested Capital | 5,431,290 | |||||||
ROIC | 26.92% | |||||||
ROCE | 23.81% | |||||||
EV | ||||||||
Common stock shares outstanding | 2,332,719 | |||||||
Price | 145.14 | |||||||
Market cap | 338,570,870 | |||||||
EV | 338,979,489 | |||||||
EBITDA | 1,976,849 | |||||||
EV/EBITDA | 171.47 | |||||||
Interest | ||||||||
Interest/NOPBT |