Loading...
MISXKOGK
Market cap122mUSD
Jun 17, Last price  
49,400.00RUB
Name

Korshunovskiy GOK PAO

Chart & Performance

D1W1MN
MISX:KOGK chart
P/E
—
P/S
1.57
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
-4.67%
Revenues
7.86b
-29.48%
9,049,195,00012,784,070,00011,349,525,00014,586,321,0009,688,847,0007,784,010,0008,782,215,00011,492,338,0009,989,353,00015,761,890,00012,941,256,00015,211,256,00011,153,072,0007,864,919,000
Net income
-805m
L+97.27%
3,231,116,0005,071,296,0001,915,338,0002,667,318,0002,659,998,0001,015,583,0002,466,070,0004,718,052,0002,327,652,0005,921,388,0003,152,452,0005,076,386,000-407,903,000-804,673,000
CFO
1.34b
-2.24%
004,246,325,000-640,383,0007,082,603,000-1,066,338,000341,711,000827,588,0001,168,254,0002,859,427,0006,831,734,0001,339,653,0001,368,860,0001,338,242,000
Dividend
Jun 25, 20241 RUB/sh

Profile

Korshynov Mining Plant Public Joint Stock Company engages in the mining of iron ore in Russia. It operates Korshunovsky open pit, Rudnogorsky open pit, and Korshunovsky concentrating plant. The company was founded in 1955 and is based in Zheleznogorsk, Russia. Korshynov Mining Plant Public Joint Stock Company operates as a subsidiary of Mechel PAO.
URL
https://www.mechel.ru/sector/mining/korshunovskiy-gok/
IPO date
Jan 09, 2007
Employees
Domiciled in
RU
Incorporated in
RU

Valuation

Title
RUB in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
7,864,919
-29.48%
11,153,072
-26.68%
15,211,256
17.54%
Cost of revenue
8,806,090
9,502,082
10,816,086
Unusual Expense (Income)
NOPBT
(941,171)
1,650,990
4,395,170
NOPBT Margin
14.80%
28.89%
Operating Taxes
(3,404)
404,436
928,869
Tax Rate
24.50%
21.13%
NOPAT
(937,767)
1,246,554
3,466,301
Net income
(804,673)
97.27%
(407,903)
-108.04%
5,076,386
61.03%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
154,343
395,826
Long-term debt
633,878
594,047
70,630
Deferred revenue
Other long-term liabilities
522,184
1,131,179
19,156
Net debt
(54,548,446)
(50,066,343)
(32,871,656)
Cash flow
Cash from operating activities
1,338,242
1,368,860
1,339,653
CAPEX
(775,754)
(703,494)
(215,580)
Cash from investing activities
(710,198)
(703,283)
(674,512)
Cash from financing activities
(627,634)
(665,878)
(664,745)
FCF
4,637,799
24,150,160
(2,464,944)
Balance
Cash
561
151
453
Long term investments
55,336,106
51,056,065
32,941,833
Excess cash
54,943,421
50,498,562
32,181,723
Stockholders' equity
45,513,534
46,275,520
51,973,401
Invested Capital
993,466
1,526,549
19,676,383
ROIC
11.76%
21.07%
ROCE
3.45%
8.38%
EV
Common stock shares outstanding
250
250
250
Price
53,800.00
44.62%
37,200.00
-26.48%
50,600.00
-7.66%
Market cap
13,456,779
44.62%
9,304,687
-26.48%
12,656,376
-7.66%
EV
(41,091,667)
(40,761,656)
(20,215,280)
EBITDA
(908,376)
1,650,990
4,601,697
EV/EBITDA
45.24
Interest
137,495
211,159
Interest/NOPBT
12.79%