XLONHMSG
Market cap1mUSD
Feb 28, Last price
3.50GBP
Name
HMS Hydraulic Machines & Systems Group PLC
Chart & Performance
Profile
HMS Hydraulic Machines & Systems Group PLC manufactures pump and compressor equipment and provides flow control solutions and related services to oil and gas, power, water supply, and utilities and industrial application industries in Russia and CIS countries and also produces skid-mounted modular oilfield equipment. The company's operating segments are Industrial pumps; Oil and gas equipment & projects; Compressors; and Construction. Its geographical segments are Russia, Ukraine, Germany, Kazakhstan, India, Belarus, Iraq, Iran, Azerbaijan, Egypt, and Others.
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 | 57,159,315 22.99% | |||||||
Cost of revenue | 53,238,797 | |||||||
Unusual Expense (Income) | ||||||||
NOPBT | 3,920,518 | |||||||
NOPBT Margin | 6.86% | |||||||
Operating Taxes | 772,783 | |||||||
Tax Rate | 19.71% | |||||||
NOPAT | 3,147,735 | |||||||
Net income | 1,032,202 -226.45% | |||||||
Dividends | (740,432) | |||||||
Dividend yield | 398,843.38% | |||||||
Proceeds from repurchase of equity | (60,720) | |||||||
BB yield | 32,707.62% | |||||||
Debt | ||||||||
Debt current | 671,894 | |||||||
Long-term debt | 22,402,241 | |||||||
Deferred revenue | 182,273 | |||||||
Other long-term liabilities | 974,655 | |||||||
Net debt | 14,278,500 | |||||||
Cash flow | ||||||||
Cash from operating activities | 296,914 | |||||||
CAPEX | (1,384,429) | |||||||
Cash from investing activities | (1,278,477) | |||||||
Cash from financing activities | (597,157) | |||||||
FCF | 6,715,026 | |||||||
Balance | ||||||||
Cash | 8,771,642 | |||||||
Long term investments | 23,993 | |||||||
Excess cash | 5,937,669 | |||||||
Stockholders' equity | 9,604,585 | |||||||
Invested Capital | 30,528,502 | |||||||
ROIC | 10.86% | |||||||
ROCE | 10.34% | |||||||
EV | ||||||||
Common stock shares outstanding | 23,206 | |||||||
Price | 0.01 0.00% | |||||||
Market cap | 186 1.41% | |||||||
EV | 17,977,998 | |||||||
EBITDA | 6,344,735 | |||||||
EV/EBITDA | 2.83 | |||||||
Interest | 1,976,275 | |||||||
Interest/NOPBT | 50.41% |