XLONGLTR
Market cap573mUSD
Apr 26, Last price
3.22USD
Name
Globaltrans Investment PLC
Chart & Performance
Profile
Globaltrans Investment Plc, together with its subsidiaries, provides freight rail transportation, railcar leasing, and ancillary services in Russia, Estonia, and Ukraine. It transports metallurgical cargoes, oil products and oil, coal, and construction materials; and leases and maintains rolling stock. As of December 31, 2020, the company operated a fleet of 71,688 units, including t 67,762 owned units and 3,926 leased units. It serves various Blue-chip, metals and mining, oil and gas, and other industrial sectors. The company was incorporated in 2004 and is based in Moscow, 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 104,748,023 10.87% | 94,474,032 29.15% | 73,151,013 7.00% | |||||||
Cost of revenue | 63,740,147 | 58,837,529 | 52,630,052 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 41,007,876 | 35,636,503 | 20,520,961 | |||||||
NOPBT Margin | 39.15% | 37.72% | 28.05% | |||||||
Operating Taxes | 8,469,118 | 8,232,161 | 4,338,476 | |||||||
Tax Rate | 20.65% | 23.10% | 21.14% | |||||||
NOPAT | 32,538,758 | 27,404,342 | 16,182,485 | |||||||
Net income | 38,620,269 53.30% | 25,193,420 93.99% | 12,987,020 22.67% | |||||||
Dividends | (9,022,550) | |||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (114,497) | |||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 9,912,634 | 13,996,204 | 15,581,670 | |||||||
Long-term debt | 11,656,644 | 15,042,038 | 27,419,946 | |||||||
Deferred revenue | 17,787 | 14,454 | 14,019 | |||||||
Other long-term liabilities | 9,225 | |||||||||
Net debt | (21,207,554) | 12,985,897 | 30,146,909 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 40,926,486 | 40,175,875 | 27,249,796 | |||||||
CAPEX | (8,259,858) | (11,423,671) | (8,439,159) | |||||||
Cash from investing activities | (6,850,907) | (19,651,607) | (6,854,324) | |||||||
Cash from financing activities | (10,461,694) | (17,519,589) | (12,516,556) | |||||||
FCF | 32,124,733 | 32,352,583 | 15,532,302 | |||||||
Balance | ||||||||||
Cash | 42,776,832 | 16,052,345 | 12,854,707 | |||||||
Long term investments | ||||||||||
Excess cash | 37,539,431 | 11,328,643 | 9,197,156 | |||||||
Stockholders' equity | 86,145,695 | 44,081,274 | 31,463,391 | |||||||
Invested Capital | 80,804,903 | 75,995,347 | 83,124,569 | |||||||
ROIC | 41.50% | 34.44% | 19.36% | |||||||
ROCE | 32.27% | 36.97% | 20.10% | |||||||
EV | ||||||||||
Common stock shares outstanding | 178,318 | 178,382 | 178,664 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 52,306,851 | 44,986,207 | 28,291,600 | |||||||
EV/EBITDA | ||||||||||
Interest | 2,403,227 | 2,600,192 | 2,456,852 | |||||||
Interest/NOPBT | 5.86% | 7.30% | 11.97% |