Северсталь logo
Северсталь CHMF

Северсталь Financial Statements 2004-2025 | CHMF

Key Metrics Северсталь

2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004

Operating Cash Flow Per Share

214 260 5.61 2.6 2.78 192 136 112 168 140 64 63.3 1.99 0.297 0.86 3.39 2.3 1.87 2.04 33.2

Free Cash Flow Per Share

127 179 4.22 0.99 1.3 133 94 71.9 128 86.3 16.2 10.9 0.287 -0.772 0.143 1.29 0.292 0.138 0.688 1.36

Cash Per Share

449 224 0.511 0.714 1.32 20 74.1 88.6 150 132 44.5 63.3 1.86 2.08 3.01 3.56 2.49 3.44 2.49 79.9

Price To Sales Ratio

1.62 1.11 115 159 94.8 1.28 1.59 2.11 1.05 0.882 0.591 0.724 23.2 40.8 28 3.81 36.4 22.3 25.2 0.631

Dividend Yield

- 0.0 0.162 0.084 0.126 0.179 0.122 0.074 0.108 0.145 0.027 0.034 0.001 0.0 0.0 0.016 0.001 0.001 0.001 0.08

Payout Ratio

- 0.0 53.3 89.9 55.3 0.961 1.13 0.568 1.19 -0.662 2.58 0.452 0.187 -0.226 -0.114 0.664 0.398 0.186 0.178 0.241

Revenue Per Share

869 814 14 8.32 9.89 730 558 447 580 569 540 510 15.7 12.8 9.03 22.2 15.4 13.7 11.5 347

Net Income Per Share

231 129 4.88 1.23 2.14 174 96.3 122 54.8 -110 3.36 27.6 2.02 -0.572 -1.01 2.01 1.84 1.56 1.71 73.1

Book Value Per Share

732 511 5.05 3.33 4.22 245 241 230 206 195 284 261 7.03 7.31 8.33 9.48 10 9.18 6.27 197

Tangible Book Value Per Share

715 494 4.79 3.1 3.96 231 228 217 191 181 272 249 6.26 5.39 6.97 7.98 9.31 9.12 6.2 197

Shareholders Equity Per Share

731 510 5.03 3.31 4.2 244 240 229 204 193 283 260 6.64 7 7.84 8.99 9.5 8.57 5.73 194

Interest Debt Per Share

226 144 2.49 3.48 3.56 139 159 164 241 253 208 223 6.38 6.73 7.65 8.71 4.24 3.81 3.43 83.5

Market Cap

1.18 T 758 B 1.34 T 1.09 T 774 B 766 B 720 B 764 B 494 B 407 B 259 B 310 B 366 B 523 B 254 B 85.3 B 564 B 284 B 264 B 121 B

Enterprise Value

979 B 683 B 1.34 T 1.09 T 775 B 856 B 782 B 816 B 553 B 492 B 381 B 431 B 371 B 527 B 259 B 90.1 B 565 B 286 B 265 B 138 B

P/E Ratio

6.08 7 328 1.07 K 438 5.38 9.21 7.69 11.1 -4.57 95.1 13.4 180 -909 -250 42 305 196 169 2.99

P/OCF Ratio

6.58 3.48 286 509 337 4.89 6.53 8.44 3.63 3.59 4.98 5.83 183 1.75 K 294 25 243 164 141 6.59

P/FCF Ratio

11.1 5.06 380 1.34 K 720 7.04 9.44 13.1 4.76 5.82 19.7 33.8 1.27 K -673 1.77 K 65.5 1.92 K 2.22 K 420 161

P/B Ratio

1.92 1.77 319 400 223 3.85 3.69 4.12 2.98 2.6 1.13 1.42 54.9 74.3 32.3 9.42 58.9 35.7 50.5 1.13

EV/Sales

1.34 1 115 159 95 1.44 1.73 2.25 1.18 1.07 0.87 1.01 23.4 41.1 28.5 4.02 36.5 22.5 25.4 0.722

EV/EBITDA

3.38 2.88 3.14 7.72 4.41 4.06 5.83 6.02 5.83 26.3 7.74 6.94 3.3 5.92 7.32 0.73 6.14 3.67 3.27 2.14

EV/OCF

5.46 3.14 286 510 338 5.47 7.08 9.03 4.06 4.34 7.34 8.11 185 1.76 K 299 26.4 244 165 142 7.53

Earnings Yield

0.164 0.143 0.003 0.001 0.002 0.186 0.109 0.13 0.09 -0.219 0.011 0.075 0.006 -0.001 -0.004 0.024 0.003 0.005 0.006 0.334

Free Cash Flow Yield

0.09 0.198 0.003 0.001 0.001 0.142 0.106 0.076 0.21 0.172 0.051 0.03 0.001 -0.001 0.001 0.015 0.001 0.0 0.002 0.006

Debt To Equity

0.283 0.262 0.461 1 0.809 0.533 0.619 0.665 1.09 1.22 0.681 0.794 0.895 0.874 0.917 0.913 0.412 0.414 0.56 0.403

Debt To Assets

0.174 0.154 0.223 0.37 0.341 0.26 0.29 0.311 0.418 0.454 0.327 0.364 0.334 0.317 0.368 0.367 0.224 0.215 0.248 0.236

Net Debt To EBITDA

-0.693 -0.312 0.004 0.015 0.01 0.428 0.457 0.388 0.624 4.55 2.49 1.95 0.037 0.046 0.121 0.039 0.018 0.02 0.02 0.268

Current Ratio

2.04 2.25 1.22 1.26 1.95 1.85 1.77 1.56 2.26 2.09 1.92 1.69 1.66 1.5 2.11 2.21 2.35 2.34 1.88 4.11

Interest Coverage

13.4 21 38.8 14.3 17 26 14.3 9.79 8.41 6.21 3.42 3.11 6.54 3.37 1.32 6.31 8.39 8.84 11.7 19

Income Quality

0.865 1.85 0.879 1.15 1.02 0.827 1.02 1.06 1.26 1.7 1.85 1.4 0.703 0.144 1.43 1.07 0.849 0.783 0.802 0.455

Sales General And Administrative To Revenue

0.034 0.038 0.03 0.062 0.044 0.036 0.036 0.047 0.045 0.051 0.048 0.054 - - - - - - - -

Intangibles To Total Assets

0.014 0.02 0.025 0.025 0.026 0.027 0.026 0.027 0.028 0.027 0.02 0.021 0.043 0.099 0.07 0.067 0.039 0.004 0.005 0.001

Capex To Operating Cash Flow

0.408 0.312 0.247 0.619 0.531 0.305 0.309 0.355 0.237 0.382 0.746 0.827 0.856 3.6 0.833 0.619 0.873 0.926 0.663 0.959

Capex To Revenue

0.1 0.099 0.099 0.193 0.149 0.08 0.075 0.089 0.069 0.094 0.088 0.103 0.109 0.084 0.079 0.094 0.131 0.126 0.118 0.092

Capex To Depreciation

2.11 1.87 2.09 2.88 2.62 1.7 1.46 1.53 1.2 1.39 1.49 1.99 2.65 1.75 1.18 1.94 2.39 2.66 2.49 2.44

Stock Based Compensation To Revenue

- - - - - - - - - - - - - - - - - - - -

Graham Number

1.95 K 1.22 K 23.5 9.57 14.2 978 722 794 502 691 146 402 17.4 9.49 13.4 20.2 19.8 17.3 14.9 565

Return On Invested Capital, ROIC

0.22 0.23 0.076 0.029 0.072 0.453 0.271 0.267 0.261 0.238 0.057 0.075 0.046 0.107 -0.002 0.13 0.048 0.04 0.048 0.261

Return On Tangible Assets, ROTA

0.198 0.151 0.482 0.141 0.221 0.359 0.193 0.257 0.106 -0.218 0.006 0.05 0.119 -0.033 -0.056 0.097 0.109 0.095 0.133 0.221

Graham Net Net

72.4 -82.3 -186 -3.8 -3.1 -144 -116 -139 -106 -121 -168 -165 -7.67 -8.73 -6.72 -7.19 -3.63 -2.56 -3.25 10.5

Working Capital

290 B 189 B 568 M 458 M 1.51 B 65.9 B 73.9 B 62 B 120 B 105 B 77.5 B 70.7 B 3.56 B 3.19 B 4.31 B 5.85 B 4.7 B 4.4 B 2.81 B 82.1 B

Tangible Asset Value

600 B 414 B 3.99 B 2.56 B 3.26 B 189 B 185 B 176 B 155 B 146 B 220 B 209 B 6.3 B 5.42 B 7.01 B 8.04 B 9.39 B 8.46 B 5.66 B 109 B

Net Current Asset Value, NCAV

188 B 39.8 B -1.27 B -2.42 B -1.65 B -64.1 B -49.5 B -38.8 B -48.6 B -61.3 B -86.4 B -84.9 B -1.91 B -2.49 B -3.08 B -2.28 B 665 M 931 M -100 M 34.7 B

Invested Capital

690 B 552 B 5.79 B 5.46 B 6.46 B 322 B 301 B 267 B 329 B 311 B 371 B 353 B 11.8 B 12.4 B 15.2 B 17.2 B 13.7 B 11.4 B 8.18 B 151 B

Average Receivables

- -101 B -101 B 674 M 24.8 B 47.9 B 23.4 B 21.9 B 45.3 B 51.5 B 48.5 B 20.4 B - - - - - - 13.4 B -

Average Payables

47 B 47 B 51.1 B 46.1 B 40.9 B 34.8 B 30.9 B 30.5 B 29.4 B 32.7 B 34.9 B 33.9 B 31.6 B 34.5 B 44.4 B 39.7 B 30.6 B 27 B 16.8 B -

Average Inventory

109 B 45.3 B 1.15 B 1.01 B 38.3 B 68.3 B 57.1 B 50.4 B 46.7 B 56.1 B 68.9 B 37 B 2.44 B 2.67 B 3.62 B 3.5 B 2.53 B 2.03 B 16.2 B -

Days Sales Outstanding

- - -6.35 K 34.2 31.5 30 37.7 - 34.1 37 46.9 34.8 - - - - - - - 51.1

Days Payables Outstanding

48.2 36.1 4 K 4.45 K 3.27 K 40.4 42.3 50.2 40.6 33.5 40.5 35.8 54.4 K 1.15 K 2.2 K 1.05 K 1.08 K 1.2 K 1.33 K 27.2

Days Of Inventory On Hand

115 80.5 105 82 84.6 80.7 81.6 88.6 62.6 55.2 71.3 79.6 3.84 K 99.2 157 94.5 91.8 96.3 92.2 96.5

Receivables Turnover

- - -0.057 10.7 11.6 12.2 9.68 - 10.7 9.88 7.78 10.5 - - - - - - - 7.14

Payables Turnover

7.57 10.1 0.091 0.082 0.112 9.02 8.62 7.28 9 10.9 9.02 10.2 0.007 0.318 0.166 0.349 0.338 0.304 0.274 13.4

Inventory Turnover

3.17 4.53 3.48 4.45 4.32 4.52 4.48 4.12 5.83 6.62 5.12 4.58 0.095 3.68 2.32 3.86 3.98 3.79 3.96 3.78

Return On Equity, ROE

0.316 0.253 0.972 0.372 0.51 0.716 0.401 0.536 0.269 -0.568 0.012 0.106 0.305 -0.082 -0.129 0.224 0.193 0.182 0.299 0.377

Capex Per Share

87.3 81 1.39 1.61 1.48 58.5 42 39.7 39.8 53.4 47.8 52.4 1.71 1.07 0.716 2.1 2.01 1.73 1.36 31.9

All numbers in RUB currency

Quarterly Key Metrics Северсталь

2024-Q3 2024-Q2 2024-Q1 2023-Q4 2023-Q3 2023-Q2 2023-Q1 2022-Q4 2022-Q3 2021-Q4 2021-Q3 2021-Q2 2021-Q1 2020-Q4 2020-Q3 2020-Q2 2020-Q1 2019-Q4 2019-Q3 2019-Q2 2019-Q1 2018-Q4 2018-Q3 2018-Q2 2018-Q1 2017-Q4 2017-Q3 2017-Q2 2017-Q1 2016-Q4 2016-Q3 2016-Q2 2016-Q1 2015-Q4 2015-Q3 2015-Q2 2015-Q1 2014-Q4 2014-Q3 2014-Q2 2014-Q1 2013-Q4 2013-Q3 2013-Q2 2013-Q1 2012-Q4 2012-Q3 2011-Q4

Operating Cash Flow Per Share

80.2 48 48 0.656 0.601 0.54 0.622 0.998 1.22 1.7 1.52 1.44 0.936 0.629 0.865 0.627 0.478 0.63 0.792 0.632 0.724 0.551 0.781 0.921 0.507 0.72 0.779 0.624 0.234 0.667 0.529 0.544 0.081 0.503 0.845 0.614 0.324 0.655 0.413 0.844 0.602 0.799 0.328 0.686 0.135 0.415 0.742 0.351

Free Cash Flow Per Share

44.9 25.6 25.6 0.354 0.324 0.383 0.441 0.787 0.962 1.32 1.18 1.11 0.599 0.252 0.452 0.225 0.061 0.11 0.415 0.308 0.47 0.278 0.575 0.724 0.34 0.511 0.601 0.453 0.064 0.461 0.379 0.4 -0.065 0.352 0.718 0.477 0.197 0.462 0.231 0.584 0.276 0.387 -0.021 0.373 -0.246 -0.18 0.336 -0.154

Cash Per Share

214 245 - 449 4.6 361 4.65 224 3.73 0.509 0.345 0.947 1.12 0.714 0.95 0.713 1.27 1.31 1.6 0.422 0.717 0.286 1.31 1.71 0.947 1.28 2.47 2.36 2.41 1.45 1.67 2.63 1.97 2.05 2.09 1.94 1.9 2.37 3.46 1.04 1.16 1.35 1.3 1.9 1.99 2.22 2.65 1.86

Price To Sales Ratio

4.81 6 7.61 542 576 519 403 365 206 411 397 447 573 672 436 448 402 422 365 406 417 369 430 335 327 332 358 326 372 463 384 359 526 354 341 267 348 217 142 69.5 71.8 76.4 71.7 51.3 66.9 93.5 90.5 98.3

Dividend Yield

0.025 0.067 0.057 - - - - 0.0 0.0 0.001 0.001 - - 0.0 0.0 - - 0.0 0.0 - - 0.001 0.001 - - 0.001 0.0 0.001 0.0 0.0 - - - 0.001 0.0 0.001 0.0 0.002 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.001 0.0

Payout Ratio

0.746 2.47 2.13 - - - - -0.004 -0.004 1 0.787 - - 1.09 0.994 - - 0.965 0.702 - - 1.76 1.72 - - 1.43 0.909 3.28 0.008 1.01 - - - -4.51 -0.049 0.876 0.001 -1.06 -3.48 -0.049 -0.256 -1 0.037 -1.17 1.81 -0.285 0.588 0.303

Revenue Per Share

262 263 244 2.6 2.38 2.26 2.61 2.47 3.03 3.9 3.83 3.53 2.69 1.97 2.27 1.93 2.15 2.22 2.56 2.64 2.47 2.54 2.52 2.77 2.67 2.68 2.43 2.38 2.18 2.04 1.96 1.95 1.35 1.72 2.05 2.23 1.89 2.32 2.76 4.01 3.71 4.17 3.94 4.21 4.1 3.95 4.43 3.71

Net Income Per Share

41.9 43 49.8 0.591 0.542 0.702 0.809 -0.076 -0.093 1.17 1.48 1.36 0.873 0.468 0.202 0.474 0.087 0.45 0.594 0.576 0.52 0.704 0.556 0.684 0.566 0.692 0.366 0.169 0.443 0.386 0.529 0.751 0.333 -0.084 -0.161 0.576 0.423 -0.981 -0.056 -0.816 -0.123 -0.092 0.194 -0.055 0.055 -0.19 0.406 0.461

Book Value Per Share

611 600 732 732 7.51 626 8.06 511 8.49 5.03 5.12 4.84 4.09 3.33 3.09 3.53 3.44 4.2 4.03 3.95 4.29 3.51 3.66 3.96 4.75 4.17 4.06 3.91 4.46 3.75 3.79 3.51 3.22 2.8 3.26 3.87 3.68 3.5 6.49 7.39 8.19 8.64 8.78 8.51 8.78 9.14 9.18 7.03

Tangible Book Value Per Share

585 575 732 715 7.3 607 7.82 494 8.15 4.77 4.8 4.53 3.79 3.1 2.83 3.22 3.15 3.94 3.72 3.64 4.02 3.31 3.39 3.68 4.46 3.95 3.77 3.62 4.17 3.54 3.47 3.2 2.92 2.6 2.85 3.4 3.22 3.25 5.78 6.53 7.37 8.27 7.72 7.48 7.75 8.73 8.14 6.26

Shareholders Equity Per Share

609 599 732 731 7.49 625 8.05 510 8.47 5.01 5.1 4.82 4.07 3.31 3.08 3.51 3.42 4.18 4.01 3.93 4.27 3.49 3.64 3.94 4.74 4.16 4.05 3.89 4.44 3.73 3.77 3.5 3.2 2.78 3.24 3.85 3.66 3.48 6.47 7.36 8.16 8.62 8.76 8.49 8.76 9.11 9.02 6.64

Interest Debt Per Share

154 206 - 207 2.43 176 2.26 134 2.63 2.34 2.21 2.83 3.25 3.35 3.15 3.18 3.16 3.43 3.22 2.24 1.79 1.88 1.85 1.91 1.93 2.61 3.37 3.41 3.41 2.52 2.62 3.23 3.05 3.08 3.16 3.64 3.64 4.31 4.42 4.87 5.63 5.98 6.24 6.85 7.2 7.38 7.19 6.03

Market Cap

1.05 T 1.32 T 1.56 T 1.18 T 1.15 T 984 B 880 B 758 B 521 B 1.34 T 1.27 T 1.32 T 1.27 T 1.09 T 818 B 713 B 715 B 776 B 770 B 883 B 846 B 770 B 887 B 757 B 710 B 722 B 706 B 629 B 657 B 764 B 610 B 568 B 577 B 494 B 567 B 481 B 533 B 407 B 319 B 226 B 216 B 259 B 229 B 175 B 222 B 291 B 325 B 366 B

Enterprise Value

1.01 T 1.29 T 1.56 T 979 B 1.14 T 830 B 878 B 683 B 520 B 1.34 T 1.28 T 1.32 T 1.27 T 1.09 T 820 B 715 B 716 B 778 B 771 B 885 B 847 B 771 B 887 B 758 B 711 B 723 B 706 B 630 B 657 B 765 B 611 B 568 B 578 B 495 B 568 B 483 B 535 B 408 B 320 B 229 B 220 B 262 B 233 B 179 B 226 B 295 B 329 B 371 B

P/E Ratio

7.5 9.17 9.33 595 632 418 325 -2.96 K -1.67 K 343 257 289 441 707 1.23 K 456 2.48 K 520 393 465 494 333 487 340 385 321 594 1.15 K 457 610 356 233 534 -1.81 K -1.09 K 258 389 -128 -1.75 K -85.4 -542 -867 363 -981 1.25 K -487 247 198

P/OCF Ratio

15.7 32.8 38.7 2.15 K 2.28 K 2.17 K 1.69 K 906 510 942 999 1.09 K 1.64 K 2.1 K 1.15 K 1.38 K 1.81 K 1.49 K 1.18 K 1.7 K 1.42 K 1.7 K 1.39 K 1.01 K 1.72 K 1.23 K 1.12 K 1.24 K 3.46 K 1.41 K 1.42 K 1.29 K 8.74 K 1.21 K 828 968 2.03 K 766 953 331 443 399 862 315 2.04 K 889 540 1.04 K

P/FCF Ratio

28 61.5 72.4 3.97 K 4.22 K 3.07 K 2.38 K 1.15 K 646 1.22 K 1.29 K 1.42 K 2.57 K 5.25 K 2.19 K 3.83 K 14.3 K 8.53 K 2.25 K 3.48 K 2.19 K 3.38 K 1.88 K 1.28 K 2.56 K 1.74 K 1.45 K 1.71 K 12.6 K 2.04 K 1.99 K 1.75 K -10.9 K 1.73 K 975 1.24 K 3.34 K 1.09 K 1.7 K 478 965 824 -13.7 K 579 -1.11 K -2.06 K 1.19 K -2.37 K

P/B Ratio

2.06 2.63 2.54 1.92 183 1.88 131 1.77 73.4 320 298 327 378 400 323 246 253 224 233 273 241 269 298 236 184 214 215 200 182 252 200 200 223 219 216 154 180 144 60.9 37.9 32.6 37 32.2 25.4 31.3 40.5 44.4 54.9

EV/Sales

4.62 5.87 7.61 450 575 438 402 330 205 411 398 447 574 673 437 450 403 423 365 406 417 370 430 335 327 332 358 326 372 463 385 360 527 354 342 267 349 217 143 70.5 73 77.5 72.9 52.5 68.1 94.8 91.5 99.4

EV/EBITDA

15.8 21.5 24.9 1.27 K 1.62 K 1.27 K 1.16 K 1.33 K 828 12.1 10.5 11.3 15.8 23.4 27.7 1.07 K 43.1 22.8 15.8 18.7 19 11.8 19.2 14.7 17.5 15.4 22 31.4 19.2 27.9 17.4 803 1.27 K 50.2 497 661 16.1 -13.4 42.1 13.1 56.8 38.9 18.5 23.4 18.6 37.4 15 16.2

EV/OCF

15.1 32.2 38.7 1.78 K 2.27 K 1.84 K 1.69 K 817 509 943 1 K 1.1 K 1.65 K 2.11 K 1.15 K 1.38 K 1.82 K 1.49 K 1.18 K 1.7 K 1.42 K 1.71 K 1.39 K 1.01 K 1.72 K 1.23 K 1.12 K 1.24 K 3.46 K 1.41 K 1.42 K 1.29 K 8.76 K 1.21 K 829 971 2.03 K 769 956 335 450 405 877 322 2.08 K 901 546 1.05 K

Earnings Yield

0.033 0.027 0.027 0.0 0.0 0.001 0.001 -0.0 -0.0 0.001 0.001 0.001 0.001 0.0 0.0 0.001 0.0 0.0 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.0 0.0 0.001 0.0 0.001 0.001 0.0 -0.0 -0.0 0.001 0.001 -0.002 -0.0 -0.003 -0.0 -0.0 0.001 -0.0 0.0 -0.001 0.001 0.001

Free Cash Flow Yield

0.036 0.016 0.014 0.0 0.0 0.0 0.0 0.001 0.002 0.001 0.001 0.001 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.001 0.001 0.0 0.001 0.001 0.001 0.0 0.0 0.001 0.001 -0.0 0.001 0.001 0.001 0.0 0.001 0.001 0.002 0.001 0.001 -0.0 0.002 -0.001 -0.0 0.001 -0.0

Debt To Equity

0.252 0.343 - 0.283 0.324 0.281 0.281 0.262 0.311 0.461 0.424 0.578 0.787 1 1.01 0.894 0.911 0.809 0.791 0.56 0.411 0.533 0.501 0.477 0.4 0.619 0.82 0.863 0.757 0.665 0.682 0.909 0.939 1.09 0.953 0.932 0.977 1.22 0.673 0.647 0.672 0.681 0.701 0.792 0.808 0.794 0.783 0.895

Debt To Assets

0.149 0.195 - 0.174 0.2 0.17 0.17 0.154 0.182 0.223 0.209 0.266 0.33 0.37 0.377 0.358 0.369 0.341 0.336 0.257 0.214 0.26 0.23 0.219 0.218 0.29 0.342 0.36 0.346 0.311 0.326 0.368 0.395 0.418 0.389 0.391 0.41 0.454 0.334 0.305 0.331 0.327 0.335 0.366 0.372 0.364 0.362 0.334

Net Debt To EBITDA

-0.644 -0.462 - -259 -2.53 -234 -2.61 -144 -1.41 0.014 0.013 0.013 0.021 0.046 0.06 3.01 0.092 0.05 0.027 0.031 0.019 0.02 0.009 0.003 0.019 0.023 0.022 0.041 0.023 0.031 0.027 0.722 1.95 0.082 0.725 1.86 0.042 -0.05 0.102 0.176 0.92 0.552 0.315 0.518 0.343 0.504 0.164 0.179

Current Ratio

1.68 1.59 - 2.04 2.04 2.33 2.33 2.25 2.25 1.22 1.66 1.5 1.35 1.26 1.4 2.14 2.75 1.95 2.34 1.77 1.7 1.85 1.67 1.64 2.61 1.77 1.53 1.49 1.65 1.56 2.81 2.02 2.35 2.26 2.18 2.55 2.61 2.09 3.58 2.04 1.84 1.92 2 1.77 2.07 1.69 1.6 1.66

Interest Coverage

- - - - - - - - - 47.7 46.4 37.6 26.9 19.5 15.8 12.3 10.6 12.2 18.6 16.9 22.2 38.1 26.8 27.4 17.7 19.9 12.9 12.9 12.5 13.6 12.1 9.73 4.78 6.77 6.97 10.2 10.1 7.49 8.8 4.78 2.87 4.59 4.39 2.8 2.22 1.18 3.51 6.1

Income Quality

1.92 1.12 0.965 1.11 1.11 0.769 0.769 -13.1 -13.1 1.14 0.814 0.805 0.768 0.895 1.41 1.38 0.966 1.14 1.01 0.846 1.1 0.623 0.957 0.992 0.718 0.788 1.28 2.94 0.409 1.52 0.979 1.06 0.361 3.78 1.68 1.07 0.539 1.84 0.278 -1.13 1.57 9.49 0.801 2.22 0.54 - - -

Sales General And Administrative To Revenue

0.033 0.036 0.037 0.033 0.033 0.036 0.036 0.04 0.04 0.03 0.026 0.029 0.037 0.056 0.063 0.079 0.052 0.05 0.039 0.05 0.037 0.031 0.041 0.034 0.037 0.034 0.034 0.037 0.041 0.048 0.04 0.038 0.07 0.049 0.036 0.047 0.05 0.045 0.045 0.043 0.047 0.044 0.042 0.051 0.055 0.072 0.053 -

Intangibles To Total Assets

0.025 0.024 - 0.014 0.017 0.019 0.019 0.02 0.023 0.025 0.031 0.03 0.031 0.025 0.032 0.036 0.034 0.026 0.032 0.036 0.033 0.027 0.034 0.031 0.034 0.026 0.03 0.03 0.03 0.027 0.04 0.036 0.039 0.028 0.052 0.052 0.052 0.027 0.054 0.055 0.05 0.02 0.058 0.056 0.054 0.021 0.053 0.043

Capex To Operating Cash Flow

0.44 0.466 0.466 0.46 0.46 0.291 0.291 0.212 0.212 0.226 0.223 0.227 0.36 0.599 0.478 0.64 0.873 0.826 0.476 0.512 0.351 0.496 0.263 0.213 0.329 0.29 0.228 0.275 0.726 0.309 0.284 0.265 1.8 0.3 0.151 0.222 0.393 0.296 0.44 0.309 0.541 0.515 1.06 0.456 2.83 1.43 0.548 1.44

Capex To Revenue

0.135 0.085 0.092 0.116 0.116 0.069 0.069 0.085 0.085 0.099 0.089 0.093 0.125 0.191 0.182 0.208 0.194 0.234 0.147 0.123 0.103 0.107 0.081 0.071 0.063 0.078 0.073 0.072 0.078 0.101 0.077 0.074 0.108 0.088 0.062 0.061 0.068 0.084 0.066 0.065 0.088 0.099 0.088 0.074 0.093 0.151 0.092 0.136

Capex To Depreciation

3.08 2.13 2.13 3.32 3.32 1.37 1.37 1.71 1.71 2.21 2.07 1.99 2.09 2.61 3.02 3.01 2.92 3.62 2.7 2.23 1.9 2.15 1.77 1.62 1.27 1.79 1.31 1.39 1.39 1.84 1.34 1.34 1.61 1.41 1.16 1.06 1.19 1.3 2.65 1.09 1.38 1.67 1.45 1.3 1.56 2.31 1.87 3.2

Stock Based Compensation To Revenue

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Graham Number

758 761 906 98.6 9.55 99.3 12.1 29.6 4.22 11.5 13 12.2 8.94 5.9 3.74 6.12 2.59 6.51 7.32 7.13 7.07 7.44 6.75 7.78 7.77 8.04 5.77 3.85 6.66 5.69 6.7 7.69 4.9 2.29 3.42 7.06 5.9 8.76 2.86 11.6 4.75 4.22 6.19 3.24 3.29 6.23 9.08 8.3

Return On Invested Capital, ROIC

0.048 0.06 - 0.001 0.056 0.001 0.059 0.001 0.057 0.018 0.187 0.167 0.122 0.008 0.076 0.048 0.099 0.014 0.082 0.086 0.077 0.045 0.107 0.119 0.079 0.087 0.056 0.061 0.054 0.067 0.084 0.078 0.029 0.006 0.008 0.06 0.012 0.008 0.054 0.033 0.007 0.009 0.007 0.003 0.003 0.018 0.004 0.009

Return On Tangible Assets, ROTA

0.042 0.042 - 0.001 0.045 0.001 0.062 -0.0 -0.007 0.116 0.147 0.134 0.093 0.054 0.025 0.056 0.011 0.047 0.065 0.07 0.065 0.101 0.072 0.082 0.068 0.08 0.039 0.019 0.047 0.05 0.07 0.09 0.046 -0.012 -0.021 0.066 0.051 -0.108 -0.005 -0.055 -0.008 -0.005 0.011 -0.003 0.003 -0.01 0.022 0.027

Graham Net Net

-88.3 -75.9 732 72.4 1.05 68.4 0.61 -82.3 -0.901 -185 -174 42.8 -136 -3.8 -3.24 -3.41 -2.64 -3.09 -2.49 -2.53 -1.91 -118 -1.82 -1.68 -1.54 -102 -1.86 -1.77 -1.41 -93.4 -1.28 -1.42 -1.41 -87.8 -1.59 -2 -1.87 -88.5 -2.46 -6.07 -4.82 -5.11 -5.54 -5.37 -5.49 -5.64 -5.01 93.9

Working Capital

160 B 160 B 376 B 290 B 2.97 B 274 B 3.53 B 189 B 3.15 B 568 M 1.16 B 1.05 B 742 M 458 M 630 M 1.21 B 1.7 B 1.51 B 1.89 B 1.18 B 1.04 B 949 M 1.11 B 1.25 B 1.72 B 1.28 B 1.35 B 1.23 B 1.56 B 1.01 B 1.91 B 1.84 B 1.74 B 1.64 B 1.68 B 2.11 B 2.03 B 1.89 B 3.56 B 2.16 B 1.99 B 2.36 B 2.49 B 2.25 B 2.88 B 2.33 B 2.29 B 3.56 B

Tangible Asset Value

490 B 482 B 614 B 600 B 6.12 B 509 B 6.55 B 414 B 6.83 B 3.99 B 4.02 B 3.78 B 3.13 B 2.56 B 2.33 B 2.65 B 2.6 B 3.26 B 3.07 B 3 B 3.31 B 2.72 B 2.78 B 3 B 3.63 B 3.21 B 3.06 B 2.94 B 3.38 B 2.87 B 2.81 B 2.6 B 2.36 B 2.11 B 2.31 B 2.75 B 2.61 B 2.63 B 4.69 B 5.29 B 5.97 B 6.7 B 6.26 B 6.07 B 6.29 B 6.89 B 6.6 B 6.3 B

Net Current Asset Value, NCAV

39.9 B 53.9 B 990 B 188 B 1.93 B 137 B 1.77 B 39.8 B 662 M -1.27 B -1.45 B -1.54 B -1.78 B -2.42 B -2.04 B -2.05 B -1.47 B -1.65 B -1.17 B -1.09 B -705 M -923 M -725 M -579 M -415 M -859 M -703 M -648 M -309 M -634 M -344 M -507 M -537 M -662 M -684 M -834 M -796 M -1.1 B -371 M -2.43 B -2.44 B -2.63 B -2.74 B -2.8 B -2.74 B -2.8 B -2.26 B -1.91 B

Invested Capital

614 B 592 B 376 B 694 B 7.1 B 642 B 8.27 B 552 B 9.17 B 5.79 B 6.64 B 6.41 B 5.71 B 5.46 B 5.05 B 6.01 B 5.84 B 6.46 B 6.21 B 5.37 B 5.13 B 4.63 B 4.71 B 4.94 B 5.68 B 5.22 B 4.93 B 4.72 B 5.16 B 4.37 B 5.21 B 5.09 B 4.79 B 4.48 B 4.87 B 5.88 B 5.61 B 5.6 B 8.89 B 9.96 B 10.4 B 11.3 B 11.7 B 11.3 B 12.1 B 11.6 B 11.2 B 11.8 B

Average Receivables

43.9 B 23.1 B - 172 M 30.8 B 30.9 B 243 M 261 M - -196 B -68.8 B -46.9 B -72.6 B 594 M 558 M 606 M 672 M 708 M 867 M 856 M -62.6 B -62.6 B 660 M 816 M -53.6 B -53.7 B 704 M 760 M -48.8 B -48.9 B 650 M 618 M -46.1 B -46 B 728 M 833 M -45.8 B -46.2 B - 695 M 1.55 B 1.6 B 1.52 B 1.56 B 1.52 B 1.47 B - -

Average Payables

57.2 B 27 B 27 B 27.3 B 35.6 B 35.8 B 20.5 B 20.3 B - 55.4 B 55.2 B 52.8 B 50.2 B 44.4 B 38.4 B 39.7 B 43.6 B 40.8 B 37.6 B 37 B 37.2 B 35.1 B 31.8 B 30.8 B 30.9 B 30 B 28.1 B 28.7 B 29.8 B 28.2 B 25.5 B 25.1 B 28.2 B 27.3 B 22.9 B 22.9 B 25.8 B 23.9 B 28.9 B 36 B 35.9 B 34.8 B 32.9 B 31.5 B 30.7 B 31.3 B - -

Average Inventory

145 B 76 B 64.5 B 65.1 B 52.5 B 52.5 B 45.2 B 45.3 B - 1.43 B 1.35 B 1.14 B 962 M 824 M 869 M 916 M 995 M 1.14 B 1.16 B 1.14 B 1.09 B 1.05 B 970 M 966 M 1.03 B 1.06 B 1.06 B 1.08 B 978 M 863 M 822 M 762 M 694 M 685 M 822 M 889 M 839 M 925 M 1.41 B 1.81 B 1.92 B 2.06 B 1.99 B 2 B 2.23 B 2.25 B - -

Days Sales Outstanding

17 18.9 - - 15.5 2.91 K 20 - 18.5 -5.58 K -5.33 K 1.59 K -5.92 K 35.7 26.1 32.4 32.4 34.5 30.3 42.3 30.5 -5.43 K 25.6 29.2 37.3 -4.47 K 32.8 32.1 42.4 -5.37 K 37.5 36.5 48.8 -5.98 K 32.3 42.8 47.4 -4.43 K - - 41.6 45.5 42.2 40.8 42.4 42.7 36.9 3.29 K

Days Payables Outstanding

38.4 35 - 4.03 K 45.1 5.88 K 65.7 2.59 K 35.2 3.24 K 4 K 4.04 K 4.96 K 5.38 K 3.36 K 3.41 K 3.54 K 3.54 K 2.78 K 2.58 K 2.6 K 2.89 K 2.51 K 2.23 K 2.07 K 2.23 K 2.05 K 2.16 K 2.54 K 2.71 K 2.61 K 2.34 K 3.19 K 3.15 K 2.08 K 1.87 K 2.63 K 2.2 K 1.24 K 1.37 K 1.33 K 1.32 K 1.17 K 1.13 K 1 K 1.17 K 994 -399

Days Of Inventory On Hand

88.3 98.6 - 9.61 K 108 8.63 K 96.5 5.78 K 78.5 84.8 102 94.5 98.4 99 62.6 92.3 69.9 91.4 83.9 81.9 78.2 83 78.2 66.3 68.5 74.6 76.5 81.7 93.8 78.2 85.2 74 93 66 63.4 78.4 94.6 65.1 63.8 65.1 70.8 70.7 76.5 63.2 72.3 85.5 70.1 -28.2

Receivables Turnover

5.29 4.76 - - 5.79 0.031 4.49 - 4.87 -0.016 -0.017 0.057 -0.015 2.52 3.45 2.77 2.78 2.61 2.97 2.13 2.95 -0.017 3.51 3.09 2.41 -0.02 2.75 2.8 2.12 -0.017 2.4 2.47 1.84 -0.015 2.79 2.1 1.9 -0.02 - - 2.16 1.98 2.13 2.2 2.12 2.11 2.44 0.027

Payables Turnover

2.34 2.57 - 0.022 2 0.015 1.37 0.035 2.56 0.028 0.023 0.022 0.018 0.017 0.027 0.026 0.025 0.025 0.032 0.035 0.035 0.031 0.036 0.04 0.044 0.04 0.044 0.042 0.035 0.033 0.034 0.038 0.028 0.029 0.043 0.048 0.034 0.041 0.073 0.066 0.068 0.068 0.077 0.079 0.09 0.077 0.091 -0.226

Inventory Turnover

1.02 0.913 - 0.009 0.837 0.01 0.933 0.016 1.15 1.06 0.884 0.953 0.915 0.909 1.44 0.975 1.29 0.984 1.07 1.1 1.15 1.08 1.15 1.36 1.31 1.21 1.18 1.1 0.96 1.15 1.06 1.22 0.968 1.36 1.42 1.15 0.951 1.38 1.41 1.38 1.27 1.27 1.18 1.42 1.24 1.05 1.28 -3.2

Return On Equity, ROE

0.069 0.072 0.068 0.001 0.072 0.001 0.101 -0.0 -0.011 0.233 0.289 0.283 0.214 0.141 0.066 0.135 0.026 0.108 0.148 0.147 0.122 0.202 0.153 0.174 0.12 0.166 0.09 0.043 0.1 0.103 0.14 0.215 0.104 -0.03 -0.05 0.15 0.115 -0.282 -0.009 -0.111 -0.015 -0.011 0.022 -0.006 0.006 -0.021 0.045 0.069

Capex Per Share

35.3 22.4 22.4 0.302 0.276 0.157 0.181 0.211 0.258 0.385 0.339 0.327 0.337 0.377 0.413 0.401 0.417 0.521 0.377 0.324 0.254 0.273 0.205 0.196 0.167 0.209 0.177 0.171 0.17 0.206 0.151 0.144 0.147 0.151 0.127 0.136 0.128 0.194 0.181 0.26 0.326 0.412 0.348 0.312 0.381 0.595 0.406 0.505

All numbers in RUB currency

Financial statements are the primary tool companies use to inform stakeholders about their financial position, performance, and changes in capital structure. It is a kind of "business language" understood by investors, creditors, tax authorities, and other participants in the economic environment.

Main types of financial statements Северсталь CHMF
  1. Income Statement
    Shows income, expenses, and resulting profit or loss over a specific period. Helps assess business profitability.
  2. Balance Sheet
    Reflects a company’s assets, liabilities, and equity as of a specific date. It’s a snapshot of what the company owns and owes.
    Assets — everything the company owns (cash, equipment, buildings, accounts receivable, etc.).
    Liabilities — debts and other external sources of financing.
    Equity — owners' capital and retained earnings.
  3. Cash Flow Statement
    Reveals how the company earns and spends money in three areas: operating, investing, and financing activities.
International reporting standards
  • IFRS — International Financial Reporting Standards, applicable to public and multinational companies.
  • GAAP — Generally Accepted Accounting Principles used in the United States.
  • RAS — Russian Accounting Standards, used domestically in Russia.

Financial reporting Северсталь plays a crucial role for investors as it serves as an objective source of information about a company's current state. Based on the reports, one can determine whether a company is growing, stagnating, or losing market share. This allows investors to identify both promising and problematic assets in a timely manner.

In addition, financial data provides a basis for forecasting future returns. Historical trends in revenue, profit, and cash flow help evaluate potential dividends, the likelihood of stock price growth, and overall investment risk.

Transparent and accurate reporting is also an indicator of a company’s maturity and managerial responsibility. Such openness builds investor confidence and simplifies investment decision-making, especially when comparing multiple companies.

Finally, financial statements enable high-quality comparative analysis. They allow companies to be evaluated against each other in terms of profitability, debt levels, margins, and other key metrics — which is particularly important when choosing the best investment options within an industry or market segment.

Financial statements of other stocks in the Industrial metals industry

Issuer Price % 24h Market Cap Country
Ашинский МЗ Ашинский МЗ
AMEZ
- - - russiaRussia
BHP Group BHP Group
BHP
$ 59.19 -0.75 % $ 300 B australiaAustralia
РУСАЛ РУСАЛ
RUAL
- - - russiaRussia
Sierra Metals Inc. Sierra Metals Inc.
SMTS
- 0.71 % $ 45.1 M canadaCanada
China Natural Resources China Natural Resources
CHNR
$ 3.94 -3.96 % $ 160 M chinaChina
Электроцинк Электроцинк
ELTZ
- - - russiaRussia
Ижсталь Ижсталь
IGST
- - - russiaRussia
Магнитогорский металлургический комбинат Магнитогорский металлургический комбинат
MAGN
- - - russiaRussia
Соликамский магниевый завод Соликамский магниевый завод
MGNZ
- - - russiaRussia
Челябинский металлургический комбинат Челябинский металлургический комбинат
CHMK
- - - russiaRussia
ГМК Норильский никель ГМК Норильский никель
GMKN
- - - russiaRussia
Коршуновский ГОК Коршуновский ГОК
KOGK
- - - russiaRussia
Мечел Мечел
MTLR
- - - russiaRussia
НЛМК НЛМК
NLMK
- - - russiaRussia
Русолово Русолово
ROLO
- - - russiaRussia
Русполимет Русполимет
RUSP
- - - russiaRussia
Тучковский КСМ Тучковский КСМ
TUCH
- - - russiaRussia
Комбинат Южуралникель Комбинат Южуралникель
UNKL
- - - russiaRussia
ВСМПО-Ависма ВСМПО-Ависма
VSMO
- - - russiaRussia
Compass Minerals International Compass Minerals International
CMP
$ 18.53 6.8 % $ 765 M usaUSA
EMX Royalty Corporation EMX Royalty Corporation
EMX
$ 4.16 - $ 255 M canadaCanada
Ferroglobe PLC Ferroglobe PLC
GSM
$ 4.58 0.55 % $ 987 M britainBritain
Great Panther Mining Limited Great Panther Mining Limited
GPL
- -7.84 % $ 30.6 M canadaCanada
Piedmont Lithium Limited Piedmont Lithium Limited
PLL
- -8.92 % $ 174 M australiaAustralia
PolyMet Mining Corp. PolyMet Mining Corp.
PLM
- -0.24 % $ 559 M canadaCanada
Vedanta Limited Vedanta Limited
VEDL
- -1.32 % $ 15.4 B indiaIndia
MP Materials Corp. MP Materials Corp.
MP
$ 53.32 -5.96 % $ 8.9 B usaUSA
Materion Corporation Materion Corporation
MTRN
$ 126.62 -0.77 % $ 2.63 B usaUSA
Northern Dynasty Minerals Ltd. Northern Dynasty Minerals Ltd.
NAK
$ 2.07 -3.95 % $ 122 M canadaCanada
Nexa Resources S.A. Nexa Resources S.A.
NEXA
$ 7.87 -1.69 % $ 674 K luxembourgLuxembourg
Lithium Americas Corp. Lithium Americas Corp.
LAC
$ 4.85 -5.37 % $ 867 M canadaCanada
Rio Tinto Group Rio Tinto Group
RIO
$ 75.74 0.12 % $ 96.2 B australiaAustralia
Taseko Mines Limited Taseko Mines Limited
TGB
$ 5.41 -0.28 % $ 372 M canadaCanada
Trilogy Metals Trilogy Metals
TMQ
$ 4.45 -4.61 % $ 711 M canadaCanada
Teck Resources Limited Teck Resources Limited
TECK
$ 43.23 0.3 % $ 20.8 B canadaCanada
United States Antimony Corporation United States Antimony Corporation
UAMY
$ 5.03 -10.18 % $ 541 M usaUSA
Vale S.A. Vale S.A.
VALE
$ 12.8 0.79 % $ 61.7 M brasilBrasil
Westwater Resources Westwater Resources
WWR
$ 0.88 -10.9 % $ 45.8 M usaUSA
Solitario Zinc Corp. Solitario Zinc Corp.
XPL
$ 0.68 0.94 % $ 54.1 M usaUSA
Americas Gold and Silver Corporation Americas Gold and Silver Corporation
USAS
$ 5.75 -0.43 % $ 52.5 M canadaCanada