MISXNLMK
Market cap10bUSD
Jun 17, Last price
188.80RUB
1D
-1.97%
1Q
-8.54%
Jan 2017
64.20%
IPO
282.03%
Name
Novolipetsk Steel PAO
Chart & Performance
Profile
Public Joint Stock Company "Novolipetsk Steel", together with its subsidiaries, manufactures and sells steel products. It operates through six segments: Mining, Russian Flat Products, Russian Long Products, NLMK USA, NLMK DanSteel and Plates Distribution Network, and Investments in NBH. The Mining segment mines, processes, and sells iron ore, fluxing limestone, and metallurgical dolomite, as well as supplies raw materials to the steel segment and third parties. The Russian Flat Products segment produces and sells coke and steel products, such as pig iron, steel slabs, hot rolled steel, cold rolled steel, galvanized cold rolled sheets, and cold rolled sheets with polymeric coatings, as well as electro-technical steel. The Russian Long Products segment produces long products, reinforcing rebars, and metalware from scrap iron collection and recycling. The NLMK USA segment produces and sells steel products in the United States. The NLMK DanSteel and Plates Distribution Network segment produces and sells steel plates in Europe and internationally. The Investments in NBH segment produces hot rolled and cold rolled coils, plates, and galvanized and pre-pained steel products, as well as operates steel service centers. The company's products are used in oil and gas infrastructure, automotive, truck, railroad transportation, mining machinery, agriculture machinery, shipbuilding, special equipment, construction, white good, and energy equipment applications. It has operations in Russia, North America, the European Union, the Middle East, Commonwealth of Independent States, Central and South America, Asia, Oceania, and internationally. The company was founded in 1931 and is based in Lipetsk, Russia. Public Joint Stock Company "Novolipetsk Steel" is a subsidiary of Fletcher Group Holdings Limited.
Valuation
Title RUB in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|
2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||
Revenues | 16,196,000 75.19% | |||||||
Cost of revenue | 9,121,000 | |||||||
Unusual Expense (Income) | ||||||||
NOPBT | 7,075,000 | |||||||
NOPBT Margin | 43.68% | |||||||
Operating Taxes | 1,280,000 | |||||||
Tax Rate | 18.09% | |||||||
NOPAT | 5,795,000 | |||||||
Net income | 5,036,000 307.44% | |||||||
Dividends | (3,523,000) | |||||||
Dividend yield | 270.09% | |||||||
Proceeds from repurchase of equity | ||||||||
BB yield | ||||||||
Debt | ||||||||
Debt current | 1,504,000 | |||||||
Long-term debt | 1,962,000 | |||||||
Deferred revenue | ||||||||
Other long-term liabilities | 32,000 | |||||||
Net debt | 2,861,000 | |||||||
Cash flow | ||||||||
Cash from operating activities | 4,516,000 | |||||||
CAPEX | (1,217,000) | |||||||
Cash from investing activities | (1,294,000) | |||||||
Cash from financing activities | (3,518,000) | |||||||
FCF | 3,494,000 | |||||||
Balance | ||||||||
Cash | 542,000 | |||||||
Long term investments | 63,000 | |||||||
Excess cash | ||||||||
Stockholders' equity | 13,532,000 | |||||||
Invested Capital | 9,612,000 | |||||||
ROIC | 66.92% | |||||||
ROCE | 70.57% | |||||||
EV | ||||||||
Common stock shares outstanding | 5,993 | |||||||
Price | 217.64 4.10% | |||||||
Market cap | 1,304,366 4.10% | |||||||
EV | 4,193,366 | |||||||
EBITDA | 7,670,000 | |||||||
EV/EBITDA | 0.55 | |||||||
Interest | 55,000 | |||||||
Interest/NOPBT | 0.78% |