MISX
SELG
Market cap612mUSD
Mar 04, Last price
51.89RUB
1D
3.78%
1Q
43.66%
Jan 2017
467.72%
IPO
8,846.55%
Name
Seligdar PAO
Chart & Performance
Profile
Public Joint-Stock Company Seligdar engages in the exploration and development of gold and tin deposits in Russia. The company was founded in 1975 and is based in Aldan, Russia.
Valuation
Title RUB in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 55,792,032 60.68% | 34,721,582 -2.51% | |||||||
Cost of revenue | 42,280,788 | 25,847,710 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 13,511,244 | 8,873,872 | |||||||
NOPBT Margin | 24.22% | 25.56% | |||||||
Operating Taxes | (2,606,278) | 1,265,442 | |||||||
Tax Rate | 14.26% | ||||||||
NOPAT | 16,117,522 | 7,608,430 | |||||||
Net income | (10,861,846) -326.53% | 4,794,812 -52.44% | |||||||
Dividends | (2,071,012) | (4,465,596) | |||||||
Dividend yield | 3.15% | 10.21% | |||||||
Proceeds from repurchase of equity | 1,886,027 | ||||||||
BB yield | -4.31% | ||||||||
Debt | |||||||||
Debt current | 17,917,700 | 28,596,552 | |||||||
Long-term debt | 44,629,461 | 35,323,524 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 3,882,172 | 510,234 | |||||||
Net debt | 51,893,713 | 44,839,377 | |||||||
Cash flow | |||||||||
Cash from operating activities | 16,605,689 | 14,514,788 | |||||||
CAPEX | (8,938,245) | (18,462,911) | |||||||
Cash from investing activities | (7,612,927) | (15,616,684) | |||||||
Cash from financing activities | (17,467,549) | 19,198,317 | |||||||
FCF | 31,405,134 | (4,746,674) | |||||||
Balance | |||||||||
Cash | 10,272,040 | 18,746,827 | |||||||
Long term investments | 381,408 | 333,872 | |||||||
Excess cash | 7,863,846 | 17,344,620 | |||||||
Stockholders' equity | 42,008 | 28,692,906 | |||||||
Invested Capital | 90,481,113 | 81,811,422 | |||||||
ROIC | 18.71% | 9.97% | |||||||
ROCE | 14.93% | 8.37% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,030,000 | 1,003,081 | |||||||
Price | 63.74 46.19% | 43.60 -24.59% | |||||||
Market cap | 65,652,200 50.12% | 43,734,332 -10.60% | |||||||
EV | 118,820,577 | 90,437,526 | |||||||
EBITDA | 23,642,185 | 14,823,803 | |||||||
EV/EBITDA | 5.03 | 6.10 | |||||||
Interest | 3,587,786 | ||||||||
Interest/NOPBT | 40.43% |