MISXPRMB
Market cap81mUSD
Jun 17, Last price
33,200.00RUB
Name
AKB Primor'ye PAO
Chart & Performance
Profile
Public joint-stock commercial bank Primorye provides commercial banking products and services to corporate and private customers in Russia. It offers deposit products; cash, car, housing, mortgage, and commercial loans; business financing, overdraft facility, and loan refinancing services; letter of credit and bank guarantee; and individual, salary, credit, and corporate cards. The company also provides western union transfer, settlement and cash, documentary collection, trade finance, foreign exchange control, correspondent banking, and financial management services; and currency purchase and sale, and hedging services. In addition, it offers mobile acquiring services; bank safes; securities brokerage and management; and Internet and mobile banking services. The company has branches in the cities of Ussuriisk, Nakhodka, Artem, and Wrangell, as well as in Khabarovsk, Yuzhno-Sakhalinsk, and Irkutsk; representative office in Magadan; and office in Moscow. Public joint-stock commercial bank Primorye was founded in 1994 and is headquartered in Vladivostok, Russia.
Valuation
Title RUB in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2015‑00 | |
Income | ||||||||||
Revenues | 3,404,836 16.16% | 2,931,225 27.83% | 2,293,115 5.97% | |||||||
Cost of revenue | ||||||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,404,836 | 2,931,225 | 2,293,115 | |||||||
NOPBT Margin | 100.00% | 100.00% | 100.00% | |||||||
Operating Taxes | 512,027 | 1,058,159 | 268,278 | |||||||
Tax Rate | 15.04% | 36.10% | 11.70% | |||||||
NOPAT | 2,892,809 | 1,873,066 | 2,024,837 | |||||||
Net income | 1,685,428 -59.74% | 4,186,719 539.67% | 654,511 29.67% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | 25,805,959 | 20,834 | 19,956 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 40,362,190 | (20,834) | (19,956) | |||||||
Net debt | 22,040,485 | (27,722,104) | (18,171,882) | |||||||
Cash flow | ||||||||||
Cash from operating activities | ||||||||||
CAPEX | ||||||||||
Cash from investing activities | ||||||||||
Cash from financing activities | ||||||||||
FCF | 2,999,008 | 1,733,461 | 2,066,199 | |||||||
Balance | ||||||||||
Cash | 3,765,474 | 3,491,182 | 5,243,434 | |||||||
Long term investments | 24,251,756 | 12,948,404 | ||||||||
Excess cash | 3,595,232 | 27,596,377 | 18,077,182 | |||||||
Stockholders' equity | 7,938,779 | 7,348,882 | 3,634,112 | |||||||
Invested Capital | 70,825,692 | 46,526,147 | 36,693,486 | |||||||
ROIC | 4.93% | 4.50% | 6.01% | |||||||
ROCE | 4.58% | 5.44% | 5.69% | |||||||
EV | ||||||||||
Common stock shares outstanding | 250 | |||||||||
Price | 33,800.00 -2.87% | 34,800.00 | ||||||||
Market cap | 8,450,000 | |||||||||
EV | 30,490,485 | |||||||||
EBITDA | 3,404,836 | 2,931,225 | 2,293,115 | |||||||
EV/EBITDA | 8.96 | |||||||||
Interest | 2,122,968 | 1,060,762 | ||||||||
Interest/NOPBT | 72.43% | 46.26% |