MISXMFGSP
Market cap293mUSD
Jun 17, Last price
306.00RUB
Name
Slavneft'-Megionneftegaz PAO
Chart & Performance
P/E
6.41
P/S
0.21
EPS
47.74
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
7.31%
Revenues
198.87b
+37.51%
Net income
-1.13b
L
CFO
11.21b
Profile
Joint-stock company Slavneft-Megionneftegas, together with its subsidiaries, engages in the oil and gas production activities in Russia. The company operates 28 license areas in the production area of Megion oilmen. It also provides services for the transmission of electricity; technical supervision of power facilities; and maintains the power system. In addition, the company explores for and prospects hydrocarbon deposits. Further, it builds wells in nature protection zones. The company was founded in 1964 and is based in Megion, Russia. Joint-stock company Slavneft-Megionneftegas is a subsidiary of Public Joint Stock Oil and Gas Company Slavneft.
Valuation
Title RUB in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
| Income | |||||||||
Revenues | 198,866,000 | 144,623,306 95.84% | |||||||
Cost of revenue | 59,489,000 | 137,662,189 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 139,377,000 | 6,961,117 | |||||||
NOPBT Margin | 70.09% | 4.81% | |||||||
Operating Taxes | 60,000 | 1,252,585 | |||||||
Tax Rate | 0.04% | 17.99% | |||||||
NOPAT | 139,317,000 | 5,708,532 | |||||||
Net income | (1,126,000) | 4,749,193 -121.63% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | 28,442,871 | ||||||||
Long-term debt | 3,170,000 | ||||||||
Deferred revenue | |||||||||
Other long-term liabilities | 64,317,000 | 10,104,689 | |||||||
Net debt | 316,688 | ||||||||
| Cash flow | |||||||||
Cash from operating activities | 11,212,000 | ||||||||
CAPEX | (32,229,000) | (16,306,303) | |||||||
Cash from investing activities | (20,980,000) | (3,041,073) | |||||||
Cash from financing activities | 9,935,000 | (11,535,000) | |||||||
FCF | 97,911,383 | ||||||||
| Balance | |||||||||
Cash | 258,801 | ||||||||
Long term investments | 31,037,382 | ||||||||
Excess cash | 24,065,018 | ||||||||
Stockholders' equity | 174,775,000 | 102,189,003 | |||||||
Invested Capital | 239,092,000 | 115,293,913 | |||||||
ROIC | 58.27% | 3.35% | |||||||
ROCE | 58.29% | 4.80% | |||||||
| EV | |||||||||
Common stock shares outstanding | 99,475 | ||||||||
Price | 291.00 | 272.50 -1.27% | |||||||
Market cap | 27,106,856 -1.27% | ||||||||
EV | 27,423,544 | ||||||||
EBITDA | 153,800,000 | 6,961,117 | |||||||
EV/EBITDA | 3.94 | ||||||||
Interest | 3,400,367 | ||||||||
Interest/NOPBT | 48.85% | ||||||||