Loading...
MISXRASP
Market cap2.43bUSD
Jun 17, Last price  
377.30RUB
Name

Raspadskaya PAO

Chart & Performance

D1W1MN
MISX:RASP chart
P/E
0.07
P/S
0.01
EPS
52.00
Div Yield, %
0.00%
Shrs. gr., 5y
-0.59%
Rev. gr., 5y
19.77%
Revenues
185.82b
-4.55%
19,263,315,59535,470,626,98414,978,064,00221,584,769,78223,227,056,10216,454,616,86517,935,744,94924,646,416,04530,786,188,41030,738,112,60050,057,672,84075,399,579,50061,748,294,88046,056,546,440156,450,419,560194,677,000,000185,823,000,000
Net income
34.62b
-41.16%
5,874,926,28215,684,592,5653,513,515,5237,487,122,7614,332,522,956000-9,257,899,14011,327,790,50018,396,771,47031,132,729,60012,895,226,24013,169,642,52063,728,000,00058,833,000,00034,620,000,000
CFO
24.31b
-62.82%
8,058,028,67417,293,805,9136,649,571,3109,418,937,1127,444,163,6623,373,177,3201,755,014,8106,611,340,0007,641,440,56010,470,552,30023,644,753,30024,878,386,60022,442,653,36013,616,071,08064,802,390,18065,364,000,00024,305,000,000
Dividend
Jan 17, 202228 RUB/sh
Earnings
Apr 07, 2025

Profile

Public Joint Stock Company Raspadskaya, together with its subsidiaries, engages in the mining of coking coal. Its flagship asset is the Raspadskaya Mine. The company also holds various coal assets located in the Kemerovo region, Russia, including seven mines, two open pits, three washing plants, and specialized support enterprises. In addition, it is involved in managing, coal processing and trading activities. The company was founded in 1973 and is based in Mezhdurechensk, Russia. Public Joint Stock Company Raspadskaya is a subsidiary of EVRAZ plc.
URL
http://www.raspadskaya.ru/
IPO date
Nov 10, 2006
Employees
Domiciled in
RU
Incorporated in
RU

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
185,823,000
-4.55%
194,677,000
24.43%
156,450,420
239.69%
Cost of revenue
143,854,000
112,808,000
71,812,085
Unusual Expense (Income)
NOPBT
41,969,000
81,869,000
84,638,335
NOPBT Margin
22.59%
42.05%
54.10%
Operating Taxes
10,139,000
16,149,000
16,032,812
Tax Rate
24.16%
19.73%
18.94%
NOPAT
31,830,000
65,720,000
68,605,522
Net income
34,620,000
-41.16%
58,833,000
-7.68%
63,728,000
383.90%
Dividends
(18,630,000)
(19,102,000)
Dividend yield
12.33%
6.09%
Proceeds from repurchase of equity
26,994,782
BB yield
-8.61%
Debt
Debt current
918,000
519,000
447,427
Long-term debt
4,052,000
2,821,000
32,513,052
Deferred revenue
11,111,112
Other long-term liabilities
11,042,000
11,248,000
820,283
Net debt
(2,249,000)
(23,756,000)
3,116,991
Cash flow
Cash from operating activities
24,305,000
65,364,000
64,802,390
CAPEX
(18,401,000)
(15,293,000)
(16,256,526)
Cash from investing activities
(46,119,000)
(19,480,000)
(83,743,480)
Cash from financing activities
(1,161,000)
(43,165,000)
5,667,413
FCF
(27,571,200)
53,105,670
35,665,112
Balance
Cash
29,774,000
27,080,000
29,828,488
Long term investments
(22,555,000)
16,000
15,000
Excess cash
17,362,150
22,020,967
Stockholders' equity
197,109,000
163,482,000
144,750,738
Invested Capital
215,945,000
158,192,850
114,071,509
ROIC
17.02%
48.28%
84.13%
ROCE
18.57%
43.89%
57.18%
EV
Common stock shares outstanding
665,734
665,734
668,361
Price
432.90
90.70%
227.00
-51.63%
469.30
201.26%
Market cap
288,196,214
90.70%
151,121,600
-51.82%
313,661,956
202.45%
EV
286,732,214
128,820,600
318,320,660
EBITDA
58,436,000
95,129,000
100,596,576
EV/EBITDA
4.91
1.35
3.16
Interest
1,167,000
1,505,000
2,460,850
Interest/NOPBT
2.78%
1.84%
2.91%