Loading...
MISXMGNT
Market cap6.53bUSD
Jun 17, Last price  
6,639.00RUB
Name

Magnit PAO

Chart & Performance

D1W1MN
MISX:MGNT chart
P/E
11.53
P/S
0.27
EPS
575.77
Div Yield, %
0.00%
Shrs. gr., 5y
-2.58%
Rev. gr., 5y
15.52%
Revenues
2.54t
+8.19%
45,340,747,16165,932,439,70090,324,267,653158,022,747,318161,352,676,840237,913,899,321365,415,726,081438,324,746,642598,550,612,6621,104,629,966,9201,145,818,435,189981,758,906,4551,129,936,797,1131,237,015,457,0001,368,705,394,0001,553,777,351,0001,856,078,950,0002,351,996,423,0002,544,688,774,000
Net income
58.68b
+110.07%
1,058,515,5841,498,372,4182,371,978,1775,544,146,1358,291,518,15110,207,894,11813,392,917,70824,538,547,41636,778,954,55668,989,331,23971,189,203,24049,698,507,10735,123,127,62433,864,524,0009,564,222,00032,993,292,00048,118,154,00027,932,517,00058,677,601,000
CFO
143.03b
-39.52%
960,400,5702,396,411,5005,954,083,12112,412,711,58410,996,083,76013,043,501,83630,633,920,89436,277,915,30445,728,214,73291,267,987,28692,139,828,99352,557,886,35558,166,266,12864,737,318,00088,228,480,000149,611,212,000169,469,851,000236,481,222,000143,032,698,000
Dividend
Jul 15, 2024412.13 RUB/sh
Earnings
Feb 24, 2025

Profile

Public Joint Stock Company Magnit, together with its subsidiaries, engages in the retail and distribution of consumer goods under the Magnit, DIXY, and Megamart names. It operates retail business through convenience stores, cosmetic stores, supermarkets, drogerie stores, pharmacies, and others. The company also engages in the software product development, food retail and wholesale, import, rent, IT, and other activities. As of March 31, 2022, it operated 45 distribution centers and 26,605 stores in 3,946 cities and towns throughout 7 federal regions of Russia. The company was founded in 1994 and is headquartered in Krasnodar, Russia.
URL
https://www.magnit.com/
IPO date
Apr 24, 2006
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
2,544,688,774
8.19%
2,351,996,423
26.72%
1,856,078,950
19.46%
Cost of revenue
2,088,955,563
1,887,241,296
1,478,920,357
Unusual Expense (Income)
NOPBT
455,733,211
464,755,127
377,158,593
NOPBT Margin
17.91%
19.76%
20.32%
Operating Taxes
24,058,197
14,932,033
14,493,857
Tax Rate
5.28%
3.21%
3.84%
NOPAT
431,675,014
449,823,094
362,664,736
Net income
58,677,601
110.07%
27,932,517
-41.95%
48,118,154
45.84%
Dividends
(28,829,503)
(48,115,232)
Dividend yield
6.70%
8.98%
Proceeds from repurchase of equity
(78,870,805)
BB yield
12.71%
Debt
Debt current
184,081,604
208,305,097
125,401,798
Long-term debt
1,140,016,236
1,105,610,389
1,057,636,153
Deferred revenue
1,309,729
2,358,034
2,363,865
Other long-term liabilities
2,610,138
Net debt
1,101,580,995
997,869,642
1,109,620,491
Cash flow
Cash from operating activities
143,032,698
236,481,222
169,469,851
CAPEX
(67,090,535)
(52,075,369)
(59,875,411)
Cash from investing activities
(88,240,305)
(52,450,933)
(126,689,032)
Cash from financing activities
(157,960,975)
58,347,940
(14,081,792)
FCF
387,239,973
481,252,509
230,870,314
Balance
Cash
221,285,893
314,912,124
73,688,356
Long term investments
1,230,952
1,133,720
(270,896)
Excess cash
95,282,406
198,446,023
Stockholders' equity
164,511,662
134,555,829
106,686,609
Invested Capital
961,197,765
908,063,344
895,972,668
ROIC
46.19%
49.87%
45.54%
ROCE
41.86%
44.39%
41.67%
EV
Common stock shares outstanding
88,767
98,644
98,420
Price
6,990.00
60.27%
4,361.50
-19.88%
5,443.50
-4.26%
Market cap
620,481,330
44.22%
430,235,806
-19.69%
535,749,270
-4.02%
EV
1,722,062,325
1,428,105,448
1,645,369,761
EBITDA
579,186,739
598,580,579
482,481,973
EV/EBITDA
2.97
2.39
3.41
Interest
99,100,637
67,804,665
48,914,002
Interest/NOPBT
21.75%
14.59%
12.97%