ГМК Норильский никель logo
ГМК Норильский никель GMKN

ГМК Норильский никель Financial Statements 2001-2025 | GMKN

Key Metrics ГМК Норильский никель

2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001

Operating Cash Flow Per Share

0.375 0.3 0.455 0.524 0.382 0.425 0.115 0.231 0.243 0.389 0.284 0.225 0.281 0.325 0.207 0.197 - 0.31 0.154 0.123 0.081 0.029 0.007

Free Cash Flow Per Share

0.176 0.023 0.282 0.417 0.298 0.328 -0.012 0.122 0.136 0.306 0.155 0.049 0.148 0.222 0.144 0.062 - 0.267 0.114 0.093 0.06 0.012 -0.022

Cash Per Share

0.14 0.26 0.361 0.328 0.177 0.096 0.062 0.22 0.266 0.188 0.108 0.084 0.096 0.356 0.216 0.111 0.228 0.125 0.054 0.068 0.054 0.021 0.059

Price To Sales Ratio

1.92 1.87 2.63 3.25 3.57 2.47 3.13 3.02 2.26 1.71 2.18 2.27 1.81 3.11 2.32 0.83 2.71 2.45 2.41 1.57 2.54 1.35 0.668

Dividend Yield

- 0.196 0.047 0.075 0.086 - - - - - - - 0.048 0.031 - 0.144 - 0.038 0.012 0.056 0.011 0.04 0.003

Payout Ratio

- 1.14 0.338 1.15 0.721 - - - - - - - 0.344 0.369 - -3.01 - 0.181 0.085 0.337 0.171 0.288 0.008

Revenue Per Share

0.943 1.1 1.15 0.982 0.862 0.763 0.598 0.544 0.561 0.776 0.752 0.809 0.844 0.754 0.603 0.778 0.972 0.633 0.369 0.346 0.255 0.15 0.263

Net Income Per Share

0.156 0.357 0.421 0.208 0.367 0.202 0.139 0.167 0.114 0.131 0.051 0.142 0.215 0.195 0.154 -0.031 0.299 0.327 0.121 0.09 0.042 0.028 0.074

Book Value Per Share

0.497 0.56 0.309 0.295 0.272 0.227 0.305 0.257 0.148 0.314 0.638 0.847 0.671 1.06 0.876 0.656 1.24 0.72 0.586 0.523 0.42 0.354 0.411

Tangible Book Value Per Share

0.481 0.541 0.292 0.281 0.259 0.217 0.295 0.251 0.145 0.311 0.634 0.842 0.665 1.05 0.793 0.575 1.0 0.716 0.586 0.523 0.42 0.354 0.411

Shareholders Equity Per Share

0.418 0.466 0.238 0.255 0.242 0.211 0.283 0.252 0.147 0.312 0.629 0.839 0.664 1.03 0.812 0.597 1.11 0.703 0.569 0.505 0.403 0.349 0.407

Interest Debt Per Share

0.703 56.3 0.696 0.653 0.653 0.584 0.626 0.547 0.564 0.426 0.43 0.348 0.317 0.175 0.327 0.415 0.476 0.059 0.067 0.072 0.039 0.04 0.08

Market Cap

27.6 B 31.6 B 47 B 50.5 B 48.4 B 28.8 B 28.7 B 25 B 19.3 B 20.3 B 25 B 28 B 25.6 B 39.7 B 23.5 B 11.6 B 46.3 B 28.3 B 17.3 B 11.1 B 13.2 B 4.18 B 2.93 B

Enterprise Value

35.7 B 854 B 51.9 B 55.2 B 55.5 B 35.8 B 36.9 B 29.5 B 23.5 B 23.8 B 29.6 B 32 B 29.2 B 37.1 B 25.3 B 16.7 B 50.4 B 27.2 B 17.6 B 11.1 B 13.1 B 4.58 B 3.29 B

P/E Ratio

11.6 5.79 7.22 15.3 8.37 9.33 13.5 9.84 11.1 10.1 32.4 12.9 7.11 12 9.05 -20.9 8.78 4.75 7.35 6.04 15.4 7.17 2.37

P/OCF Ratio

4.82 6.89 6.67 6.09 8.06 4.43 16.3 7.11 5.21 3.41 5.77 8.16 5.45 7.2 6.75 3.27 - 5.01 5.78 4.42 8 6.94 25.4

P/FCF Ratio

10.3 88.1 10.8 7.64 10.3 5.74 -162 13.5 9.29 4.34 10.6 37.8 10.4 10.6 9.7 10.4 - 5.81 7.8 5.87 10.9 16.4 -7.97

P/B Ratio

4.31 4.44 12.7 12.5 12.7 8.93 6.63 6.53 8.63 4.25 2.6 2.18 2.31 2.29 1.72 1.08 2.37 2.21 1.56 1.08 1.61 0.581 0.431

EV/Sales

2.48 50.6 2.91 3.55 4.09 3.07 4.03 3.57 2.75 2.01 2.58 2.59 2.06 2.91 2.49 1.19 2.94 2.35 2.45 1.58 2.52 1.48 0.75

EV/EBITDA

6.84 99.4 4.94 7.18 6.95 5.84 9.2 6.89 7.65 6.53 7.15 6.63 4.45 4.81 5.88 3.63 5.15 3.49 5.53 4.28 9.65 5.66 3.11

EV/OCF

6.23 186 7.37 6.66 9.23 5.52 20.9 8.4 6.35 4 6.82 9.32 6.2 6.74 7.25 4.7 - 4.82 5.88 4.44 7.91 7.6 28.6

Earnings Yield

0.086 0.173 0.139 0.065 0.119 0.107 0.074 0.102 0.09 0.099 0.031 0.077 0.141 0.083 0.11 -0.048 0.114 0.211 0.136 0.165 0.065 0.14 0.422

Free Cash Flow Yield

0.097 0.011 0.093 0.131 0.097 0.174 -0.006 0.074 0.108 0.23 0.095 0.026 0.096 0.095 0.103 0.096 - 0.172 0.128 0.17 0.092 0.061 -0.125

Debt To Equity

1.6 116 2.84 2.46 2.58 2.62 2.09 2.05 3.69 1.33 0.645 0.391 0.464 0.163 0.392 0.658 0.414 0.082 0.109 0.136 0.098 0.114 0.197

Debt To Assets

0.434 31.9 0.446 0.478 0.505 0.553 0.544 0.475 0.618 0.481 0.33 0.239 0.273 0.118 0.236 0.339 0.226 0.064 0.082 0.102 0.071 0.084 0.123

Net Debt To EBITDA

1.55 95.8 0.467 0.612 0.884 1.15 2.05 1.06 1.37 0.971 1.11 0.826 0.538 -0.333 0.403 1.1 0.416 -0.145 0.089 0.019 -0.112 0.492 0.341

Current Ratio

0.831 1.09 1.22 1.58 1.21 1.93 1.92 1.47 1.96 2.61 2.4 1.7 1.72 4.81 2.04 3.32 1.94 4.16 3.48 2.87 2.26 2.22 1.42

Interest Coverage

10.7 0.206 31.8 14.9 16.3 11 6.16 7.35 12 27.2 6.87 14 42.5 47.1 25.1 11.4 27.7 334 34.5 39.4 - - -

Income Quality

1.62 0.84 1.08 2.45 1.04 2.1 0.828 1.38 2.14 2.97 5.61 1.58 1.3 - 1 - - - - - - - -

Sales General And Administrative To Revenue

0.016 0.074 0.051 0.051 0.063 0.065 0.075 0.061 0.056 0.059 0.074 0.076 0.119 0.109 0.029 0.114 0.095 0.094 0.117 0.123 0.144 0.181 0.152

Intangibles To Total Assets

0.01 0.012 0.011 0.011 0.011 0.011 0.009 0.006 0.004 0.003 0.003 0.004 0.005 0.009 0.062 0.069 0.118 0.004 - - - - -

Capex To Operating Cash Flow

0.53 0.922 0.381 0.203 0.22 0.228 1.1 0.475 0.439 0.215 0.453 0.784 0.475 0.318 0.304 0.684 - 0.136 0.258 0.247 0.266 0.577 4.19

Capex To Revenue

0.211 0.25 0.15 0.108 0.098 0.127 0.212 0.202 0.19 0.108 0.171 0.218 0.158 0.137 0.104 0.173 - 0.067 0.108 0.088 0.085 0.112 0.11

Capex To Depreciation

2.61 3.93 2.55 1.42 1.4 1.85 2.43 2.96 3.17 1.51 1.26 3.41 2.93 2.18 - 0.543 - - - - - - -

Stock Based Compensation To Revenue

- - - - - - - - - - - - - - - 0.019 -0.0 - - - - - -

Graham Number

1.21 1.94 1.5 1.09 1.41 0.978 0.942 0.973 0.613 0.959 0.847 1.64 1.79 2.12 1.68 0.644 2.73 2.27 1.24 1.01 0.62 0.471 0.824

Return On Invested Capital, ROIC

0.235 0.277 0.419 0.337 0.37 0.334 0.169 0.215 0.276 0.319 0.088 0.144 0.266 0.223 0.13 0.47 0.175 0.339 0.175 0.158 0.093 0.06 0.085

Return On Tangible Assets, ROTA

0.102 0.214 0.281 0.161 0.3 0.204 0.129 0.154 0.13 0.153 0.041 0.104 0.191 0.139 0.122 -0.029 0.168 0.368 0.16 0.134 0.077 0.06 0.114

Graham Net Net

-0.781 -0.676 -0.732 -0.599 -0.709 -0.6 -0.634 -0.55 -0.407 -0.302 -0.387 -0.337 -0.285 0.073 -0.201 -0.337 -0.503 -0.007 -0.084 -0.044 -0.043 -0.053 -0.118

Working Capital

-1.49 B 714 M 1.79 B 3.15 B 1.15 B 2.2 B 2.17 B 1.86 B 3.25 B 3.5 B 3.79 B 2.81 B 2.74 B 10.3 B 4.3 B 4.93 B 6.02 B 3.95 B 3.96 B 2.58 B 2.05 B 1.81 B 1.39 B

Tangible Asset Value

7.36 B 8.26 B 4.52 B 4.45 B 4.07 B 3.31 B 4.51 B 3.8 B 2.21 B 4.75 B 9.69 B 12.9 B 11.1 B 17.8 B 13.4 B 10.3 B 17.6 B 13.1 B 11.4 B 10.6 B 8.55 B 7.3 B 6.86 B

Net Current Asset Value, NCAV

-8.64 B -8.82 B -8.78 B -7.47 B -8.61 B -7.22 B -7.45 B -6.78 B -4.48 B -2.67 B -2.54 B -1.22 B -1.12 B 7.04 B 403 M -1.98 B -1.42 B 2.06 B 2.22 B 978 M 969 M 846 M 718 M

Invested Capital

13.9 B 17.3 B 14.8 B 14.1 B 13.4 B 12.3 B 13.3 B 11.3 B 9.69 B 10.6 B 15.1 B 14.8 B 12.4 B 19.6 B 16.7 B 17.1 B 25.2 B 12.2 B 9.92 B 9.23 B 8.12 B 8.16 B 7.44 B

Average Receivables

298 M 446 M 326 M 178 M - -1 M -5 M -4 M - - - - - - 1 M -29 M -30 M - - - - - -

Average Payables

518 M 515 M 341 M 345 M 391 M 392 M 514 M 388 M 209 M 264 M 366 M 398 M 360 M 452 M 563 M 591 M 504 M 360 M 336 M 370 M 346 M 487 M -

Average Inventory

4.38 B 3.99 B 2.61 B 2.33 B 2.38 B 2.48 B 2.3 B 1.8 B 1.71 B 2.34 B 3.08 B 2.91 B 2.43 B 2.12 B 1.97 B 2.03 B 1.79 B 1.39 B 1.37 B 1.47 B 1.66 B 1.97 B -

Days Sales Outstanding

- 12.9 6.07 8.34 - - -0.08 -0.354 - - - - - - - 0.052 -1.28 - - - - - -

Days Payables Outstanding

21.9 39.2 32.3 20.4 31.3 26.5 34 52.8 16.7 15.8 16 26.7 21.8 28 34.2 28.5 36.4 48.7 36.6 42.8 46.8 67.7 98.7

Days Of Inventory On Hand

198 316 235 168 182 169 215 168 164 111 166 190 165 168 129 93.8 131 170 159 166 190 383 321

Receivables Turnover

- 28.3 60.1 43.8 - - -4.57 K -1.03 K - - - - - - - 6.99 K -285 - - - - - -

Payables Turnover

16.7 9.31 11.3 17.9 11.7 13.8 10.7 6.91 21.8 23.2 22.9 13.7 16.7 13.1 10.7 12.8 10 7.5 9.98 8.52 7.8 5.39 3.7

Inventory Turnover

1.85 1.16 1.56 2.17 2 2.16 1.7 2.18 2.22 3.29 2.2 1.92 2.21 2.17 2.84 3.89 2.79 2.15 2.3 2.2 1.92 0.954 1.14

Return On Equity, ROE

0.373 0.766 1.77 0.819 1.52 0.957 0.492 0.664 0.774 0.42 0.08 0.169 0.325 0.19 0.19 -0.052 0.271 0.465 0.213 0.178 0.105 0.081 0.182

Capex Per Share

0.199 0.277 0.173 0.107 0.084 0.097 0.127 0.11 0.107 0.084 0.129 0.176 0.133 0.103 0.063 0.135 - 0.042 0.04 0.03 0.022 0.017 0.029

All numbers in RUB currency

Quarterly Key Metrics ГМК Норильский никель

2024-Q2 2023-Q4 2023-Q2 2022-Q4 2022-Q2 2021-Q4 2021-Q2 2020-Q4 2020-Q2 2019-Q4 2019-Q2 2018-Q4 2018-Q2 2017-Q4 2017-Q2 2016-Q4 2016-Q2 2015-Q4 2015-Q2 2014-Q4 2014-Q2 2013-Q4 2013-Q2 2012-Q4 2012-Q2 2011-Q4 2011-Q2 2010-Q4 2009-Q4 2009-Q2 2008-Q4 2008-Q2 2007-Q4 2006-Q4 2006-Q2 2005-Q4 2005-Q2 2004-Q4 2004-Q2 2003-Q4 2003-Q2 2002-Q4 2002-Q2

Operating Cash Flow Per Share

0.101 0.192 0.183 0.119 0.182 0.307 0.148 0.322 0.206 0.216 0.163 0.212 0.199 0.038 0.074 0.126 0.097 0.073 0.162 0.197 0.178 0.168 0.107 - - 0.141 0.141 0.069 - 0.05 - 0.049 - 0.101 - 0.077 0.077 0.037 - 0.041 0.041 0.015 0.015

Free Cash Flow Per Share

0.039 0.091 0.088 -0.041 0.065 0.195 0.087 0.248 0.172 0.167 0.133 0.15 0.167 -0.041 0.03 0.064 0.053 0.005 0.126 0.147 0.148 0.098 0.052 - - 0.074 0.074 0.036 - 0.034 - 0.016 - 0.084 - 0.057 0.057 0.027 - 0.03 0.03 0.006 0.006

Cash Per Share

0.124 0.14 0.146 0.26 0.134 0.365 0.125 0.328 0.312 0.176 0.221 0.093 0.22 0.06 0.169 0.21 0.221 0.258 0.178 0.182 0.171 0.104 0.114 - - 0.096 0.251 0.356 0.211 0.138 0.111 0.274 0.227 0.125 0.092 0.054 0.063 0.068 0.061 0.054 0.037 0.021 0.034

Price To Sales Ratio

4.21 3.81 3.53 4 5.45 5.21 5.98 5.71 6.05 6.69 5.67 5.1 4.91 6.06 5.08 5.85 5.45 5.49 5.52 3.41 5.47 4.46 4.01 - - 3.63 6.18 6.22 4.64 2.99 1.66 6.48 5.41 4.9 4.11 4.83 3.29 3.15 3.18 5.09 2.72 2.7 2.85

Dividend Yield

0.063 - - 0.0 0.127 - 0.041 0.026 0.07 0.086 0.0 0.113 - 0.061 0.054 0.022 0.032 0.037 0.079 0.103 0.036 0.041 0.084 - - 0.024 0.014 0.008 - - - 0.009 - 0.008 - 0.006 0.009 0.005 - 0.006 0.01 0.02 0.019

Payout Ratio

2.25 - - 0.002 1.24 - 0.54 0.391 -91.3 1.44 0.0 2.39 - 1.49 1.28 0.462 0.508 3.11 1.42 3.94 0.766 4.89 3.45 - - 0.344 0.344 0.188 - - - -1.51 - 0.073 - 0.085 0.085 0.055 - 0.171 0.171 0.288 0.288

Revenue Per Share

0.367 0.474 0.468 0.517 0.588 0.583 0.565 0.558 0.433 0.459 0.398 0.369 0.369 0.31 0.268 0.281 0.245 0.231 0.31 0.389 0.361 0.367 0.359 - - 0.422 0.422 0.377 0.301 0.301 0.389 0.389 0.486 0.317 0.317 0.184 0.184 0.173 0.173 0.128 0.128 0.075 0.075

Net Income Per Share

0.043 0.103 0.052 0.031 0.327 0.16 0.257 0.216 -0.002 0.183 0.182 0.089 0.106 0.077 0.058 0.078 0.083 0.015 0.095 0.035 0.092 0.014 0.035 - - 0.108 0.108 0.097 0.077 0.077 -0.015 -0.015 0.15 0.164 0.164 0.06 0.06 0.045 0.045 0.021 0.021 0.014 0.014

Book Value Per Share

0.577 0.497 0.488 0.56 0.698 0.313 0.31 0.295 0.167 0.271 0.311 0.219 0.272 0.294 0.231 0.248 0.212 0.144 0.307 0.303 0.622 0.616 0.672 - - 0.671 0.994 1.06 0.876 0.708 0.656 1.32 1.24 0.72 0.673 0.586 0.567 0.523 0.472 0.42 0.39 0.354 0.343

Tangible Book Value Per Share

0.562 0.481 0.473 0.541 0.672 0.296 0.296 0.281 0.154 0.257 0.299 0.209 0.263 0.285 0.224 0.242 0.208 0.141 0.304 0.3 0.618 0.612 0.668 - - 0.665 0.98 1.05 0.793 0.627 0.575 1.08 1.0 0.716 0.671 0.586 0.567 0.523 0.472 0.42 0.39 0.354 0.343

Shareholders Equity Per Share

0.483 0.418 0.422 0.466 0.594 0.241 0.253 0.255 0.135 0.241 0.286 0.204 0.255 0.273 0.225 0.243 0.211 0.142 0.305 0.301 0.614 0.608 0.664 - - 0.664 0.986 1.03 0.812 0.648 0.597 1.2 1.11 0.703 0.655 0.569 0.549 0.505 0.454 0.403 0.379 0.349 0.339

Interest Debt Per Share

0.783 0.669 0.738 53.9 0.804 0.685 0.614 0.625 0.782 0.622 0.559 0.533 0.586 0.572 0.52 0.5 0.518 0.526 0.403 0.4 0.385 0.392 0.434 - - 0.313 0.146 0.171 0.323 0.406 0.404 0.43 0.467 0.058 0.062 0.064 0.069 0.07 0.056 0.039 0.04 0.04 0.052

Market Cap

23.6 B 27.6 B 25.3 B 31.6 B 48.9 B 46.4 B 53.5 B 50.5 B 40.6 B 48.7 B 35.7 B 29.8 B 28.6 B 29.7 B 21.6 B 25.9 B 20.9 B 19.9 B 27.1 B 21 B 31.3 B 25.9 B 22.8 B - - 25.6 B 43.6 B 39.7 B 23.5 B 15.2 B 11.6 B 45.3 B 46.3 B 28.3 B 23.7 B 17.3 B 11.8 B 11.1 B 11.2 B 13.2 B 7.06 B 4.18 B 4.4 B

Enterprise Value

33.7 B 35.7 B 34.3 B 854 B 59.1 B 51.3 B 61.2 B 55.2 B 47.9 B 55.7 B 41.1 B 36.8 B 34.5 B 37.9 B 27.2 B 30.4 B 25.7 B 24.2 B 30.6 B 24.5 B 34.7 B 30.5 B 27.9 B 3.99 B 2.89 B 29.2 B 42.8 B 37.1 B 25.3 B 19.6 B 16.7 B 47.9 B 50.4 B 27.2 B 23.3 B 17.6 B 11.9 B 11.1 B 11.1 B 13.1 B 7.18 B 4.58 B 4.78 B

P/E Ratio

8.98 4.36 7.87 16.9 2.45 4.75 3.29 3.69 -327 4.19 3.1 5.28 4.27 6.13 5.88 5.27 4 21.1 4.52 9.52 5.38 29.5 10.3 - - 3.55 6.05 6.02 4.53 2.92 -10.4 -40.8 4.39 2.37 1.99 3.68 2.5 3.02 3.05 7.68 4.1 3.58 3.77

P/OCF Ratio

15.3 9.42 9.03 17.4 17.6 9.88 22.8 9.9 12.7 14.2 13.8 8.89 9.11 49.8 18.5 13 13.7 17.4 10.6 6.72 11.1 9.77 13.5 - - 10.9 18.6 33.8 - 17.9 - 51.2 - 15.4 - 11.6 7.87 14.8 - 16 8.54 13.9 14.6

P/FCF Ratio

39.5 19.8 18.8 -50.3 49.6 15.6 38.7 12.8 15.2 18.4 17 12.6 10.8 -45.9 45.9 25.5 25.2 243 13.6 9.02 13.3 16.7 27.9 - - 20.7 35.3 64.3 - 26.3 - 162 - 18.4 - 15.6 10.6 20 - 21.8 11.6 32.8 34.5

P/B Ratio

3.2 4.32 3.91 4.44 5.4 12.6 13.3 12.5 19.3 12.8 7.9 9.24 7.11 6.86 6.05 6.76 6.32 8.91 5.61 4.4 3.22 2.7 2.17 - - 2.31 2.65 2.29 1.72 1.39 1.08 2.1 2.37 2.21 1.99 1.56 1.1 1.08 1.21 1.61 0.916 0.581 0.629

EV/Sales

6.01 4.92 4.79 108 6.59 5.76 6.85 6.24 7.14 7.66 6.52 6.31 5.91 7.73 6.4 6.88 6.68 6.64 6.24 3.98 6.08 5.25 4.9 - - 4.13 6.07 5.81 4.98 3.87 2.38 6.86 5.89 4.71 4.03 4.9 3.33 3.16 3.16 5.03 2.76 2.96 3.09

EV/EBITDA

14.5 10.5 10.3 230 12.2 10.6 10.8 9.35 26.5 13.1 11 11.7 11.2 17.3 16.2 14.5 14.5 14 11.4 7.65 14 16.3 12.3 - - 8.9 13.1 9.62 11.8 9.14 7.27 20.9 10.3 6.98 5.98 11.1 7.52 8.55 8.56 19.3 10.6 11.3 11.8

EV/OCF

21.8 12.2 12.3 471 21.3 10.9 26.1 10.8 15 16.3 15.9 11 11 63.6 23.3 15.3 16.8 21.1 12 7.85 12.3 11.5 16.5 2.24 3.37 12.4 18.2 31.6 - 23.1 - 54.1 - 14.8 - 11.8 7.98 14.9 - 15.8 8.69 15.2 15.9

Earnings Yield

0.028 0.057 0.032 0.015 0.102 0.053 0.076 0.068 -0.001 0.06 0.081 0.047 0.059 0.041 0.043 0.047 0.063 0.012 0.055 0.026 0.046 0.008 0.024 - - 0.07 0.041 0.042 0.055 0.086 -0.024 -0.006 0.057 0.105 0.126 0.068 0.1 0.083 0.082 0.033 0.061 0.07 0.066

Free Cash Flow Yield

0.025 0.051 0.053 -0.02 0.02 0.064 0.026 0.078 0.066 0.054 0.059 0.08 0.092 -0.022 0.022 0.039 0.04 0.004 0.074 0.111 0.075 0.06 0.036 - - 0.048 0.028 0.016 - 0.038 - 0.006 - 0.054 - 0.064 0.094 0.05 - 0.046 0.086 0.03 0.029

Debt To Equity

1.62 1.6 1.75 116 1.35 2.84 2.42 2.46 5.77 2.58 1.96 2.62 2.3 2.09 2.31 2.05 2.46 3.69 1.32 1.33 0.627 0.645 0.655 0.391 0.379 0.464 0.144 0.163 0.392 0.619 0.658 0.349 0.414 0.082 0.094 0.109 0.122 0.136 0.119 0.098 0.105 0.114 0.154

Debt To Assets

0.469 0.434 0.491 31.9 0.398 0.446 0.524 0.478 0.594 0.505 0.467 0.553 0.504 0.544 0.487 0.477 0.552 0.618 0.467 0.481 0.312 0.33 0.34 0.239 0.22 0.273 0.103 0.118 0.236 0.329 0.339 0.207 0.226 0.064 0.073 0.082 0.092 0.102 0.088 0.071 0.077 0.084 0.105

Net Debt To EBITDA

4.34 2.38 2.73 222 2.11 1.02 1.36 0.797 4.03 1.65 1.44 2.24 1.89 3.75 3.34 2.17 2.67 2.44 1.33 1.1 1.4 2.44 2.23 - - 1.08 -0.245 -0.667 0.806 2.06 2.21 1.14 0.832 -0.29 -0.109 0.177 0.104 0.038 -0.039 -0.223 0.182 0.984 0.937

Current Ratio

1.21 0.831 1.43 1.09 1.05 1.22 1.66 1.58 1.42 1.21 1.59 1.93 1.97 1.92 1.21 1.51 1.95 1.96 1.8 2.61 2.63 2.4 2.86 1.7 1.65 1.72 2.38 4.81 2.04 1.72 3.32 3.2 1.94 4.16 3.78 3.48 3.2 2.87 2.54 2.26 2.24 2.22 1.67

Interest Coverage

- - - - - - - - - - - - - - - - - - - - - - - - - 42.5 42.5 47.1 25.1 25.1 11.4 11.4 27.7 334 334 34.5 34.5 39.4 39.4 - - - -

Income Quality

2.35 1.85 3.49 3.88 0.555 1.92 0.577 1.49 -103 1.18 0.898 2.38 1.88 0.492 1.27 1.62 1.16 4.85 1.71 5.67 1.94 12.1 3.05 2.67 - 0.652 - - - - - - - 1.39 - - - - - - - - -

Sales General And Administrative To Revenue

0.083 0.067 0.074 0.086 0.065 0.055 0.046 0.045 0.059 0.063 0.064 0.063 0.068 0.072 0.071 0.062 0.06 0.07 0.046 0.059 0.059 0.088 0.061 - - 0.119 0.119 0.109 0.029 0.029 0.114 0.114 0.095 0.094 0.094 0.117 0.117 0.123 0.123 0.144 0.144 0.181 0.181

Intangibles To Total Assets

0.009 0.01 0.01 0.012 0.013 0.011 0.013 0.011 0.01 0.011 0.01 0.011 0.008 0.009 0.006 0.006 0.004 0.004 0.003 0.003 0.003 0.003 0.003 0.004 0.005 0.005 0.01 0.009 0.062 0.066 0.069 0.121 0.118 0.004 0.002 - - - - - - - -

Capex To Operating Cash Flow

0.613 0.524 0.519 1.35 0.644 0.366 0.41 0.229 0.163 0.228 0.186 0.292 0.16 2.09 0.597 0.49 0.455 0.928 0.22 0.255 0.17 0.413 0.517 0.894 0.79 0.475 0.475 0.475 - 0.321 - 0.684 - 0.162 - 0.258 0.258 0.258 - 0.266 0.266 0.577 0.577

Capex To Revenue

0.169 0.212 0.203 0.309 0.199 0.193 0.108 0.132 0.077 0.107 0.076 0.167 0.086 0.254 0.164 0.221 0.18 0.292 0.115 0.13 0.084 0.189 0.154 - - 0.158 0.158 0.087 - 0.054 - 0.087 - 0.051 - 0.108 0.108 0.055 - 0.085 0.085 0.112 0.112

Capex To Depreciation

1.74 2.42 2.51 4.08 3.74 2.92 2.09 1.63 1.1 1.56 1.09 2.18 1.44 2.53 2.26 3.16 2.71 4.56 2.01 1.98 1.08 0.973 1.98 3.78 3.44 2.93 2.93 2.93 - 1.34 - 0.543 - 1.27 - - - - - - - - -

Stock Based Compensation To Revenue

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.01 -0.0 - - - - - - - - - -

Graham Number

0.684 0.987 0.706 0.566 2.09 0.932 1.21 1.11 0.078 0.997 1.08 0.639 0.779 0.686 0.542 0.654 0.629 0.219 0.806 0.486 1.13 0.436 0.723 - - 1.27 1.55 1.5 1.19 1.06 0.455 0.646 1.93 1.61 1.55 0.88 0.864 0.715 0.678 0.438 0.425 0.333 0.328

Return On Invested Capital, ROIC

0.046 0.117 0.114 0.13 0.13 0.168 0.271 0.272 0.037 0.199 0.176 0.165 0.156 0.089 0.084 0.11 0.1 0.113 0.153 0.171 0.094 0.022 0.06 - - 0.133 0.115 0.112 0.065 0.072 0.235 0.135 0.087 0.17 0.178 0.087 0.09 0.079 0.088 0.047 0.05 0.03 0.03

Return On Tangible Assets, ROTA

0.026 0.068 0.035 0.018 0.164 0.106 0.223 0.167 -0.002 0.151 0.153 0.093 0.092 0.073 0.055 0.075 0.089 0.018 0.11 0.042 0.075 0.012 0.027 - - 0.096 0.079 0.07 0.061 0.068 -0.014 -0.009 0.084 0.184 0.193 0.08 0.083 0.067 0.074 0.038 0.041 0.03 0.028

Graham Net Net

-0.775 -0.781 -0.732 -0.676 -0.975 -0.741 -0.63 -0.599 -0.739 -0.706 -0.573 -0.579 -0.588 -0.612 -0.598 -0.521 -0.444 -0.395 -0.322 -0.292 -0.344 -0.373 -0.391 - - -0.285 -0.047 0.073 -0.205 -0.245 -0.268 -0.294 -0.429 -0.007 -0.048 -0.084 -0.065 -0.044 -0.043 -0.043 -0.048 -0.053 -0.074

Working Capital

1.36 B -1.49 B 2.25 B 714 M 417 M 1.79 B 2.31 B 3.15 B 2.43 B 1.15 B 2.58 B 2.2 B 3.5 B 2.17 B 991 M 2.03 B 3.07 B 3.25 B 2.41 B 3.5 B 4.58 B 3.79 B 4.73 B 2.81 B 2.5 B 2.74 B 5.32 B 10.3 B 4.3 B 2.93 B 4.93 B 8.24 B 6.02 B 3.95 B 3.96 B 3.96 B 3.27 B 2.58 B 2.32 B 2.05 B 1.93 B 1.81 B 1.6 B

Tangible Asset Value

8.59 B 7.36 B 7.23 B 8.26 B 10.3 B 4.52 B 4.68 B 4.45 B 2.39 B 4.07 B 4.73 B 3.31 B 4.16 B 4.51 B 3.55 B 3.8 B 3.26 B 2.21 B 4.81 B 4.75 B 9.78 B 9.69 B 10.6 B 12.9 B 11 B 11.1 B 16.4 B 17.8 B 13.4 B 10.6 B 10.3 B 19.4 B 17.6 B 13.1 B 12.2 B 11.4 B 11 B 10.6 B 9.6 B 8.55 B 7.93 B 7.3 B 7.08 B

Net Current Asset Value, NCAV

-8.95 B -8.64 B -8.06 B -8.82 B -10.9 B -8.78 B -7.79 B -7.47 B -9.58 B -8.61 B -7.11 B -7.22 B -7 B -7.45 B -7.46 B -6.56 B -5.1 B -4.48 B -3.36 B -2.67 B -2.28 B -2.54 B -2.33 B -1.22 B -1.38 B -1.12 B 2.79 B 7.04 B 403 M -1.61 B -1.98 B -725 M -1.42 B 2.06 B 2.14 B 2.22 B 1.6 B 978 M 974 M 969 M 908 M 846 M 782 M

Invested Capital

18.2 B 13.9 B 16.9 B 17.3 B 21.1 B 14.8 B 14.3 B 14.1 B 13.5 B 13.4 B 14 B 12.3 B 14 B 13.3 B 10.9 B 11.1 B 10.9 B 9.69 B 10 B 10.6 B 15.8 B 15.1 B 16.3 B 14.8 B 12.7 B 12.4 B 15.9 B 19.6 B 16.7 B 14.6 B 17.1 B 28.6 B 25.2 B 12.2 B 11 B 9.92 B 9.57 B 9.23 B 8.67 B 8.12 B 8.14 B 8.16 B 7.8 B

Average Receivables

542 M - 298 M 644 M 495 M 374 M 402 M 382 M 205 M 164 M 164 M - -1 M -1 M 88 M 88 M - - - - - -500 K -6 M -20 M -14.5 M - - - 825 M 1.65 B 1.73 B 1.74 B - - - - - - - - - - -

Average Payables

846 M 755 M 851 M 1.33 B 1.23 B 806 M 731 M 827 M 907 M 892 M 858 M 829 M 864 M 982 M 1.07 B 959 M 743 M 673 M 709 M 684 M 704 M 474 M 556 M 552 M 500 M 456 M 470 M - 550 M 584 M 678 M 672 M - 391 M 330 M 318 M 355 M 372 M 369 M 357 M 336 M 406 M -

Average Inventory

4.03 B 4 B 4.57 B 5.2 B 4.24 B 2.83 B 2.41 B 2.29 B 2.43 B 2.47 B 2.38 B 2.44 B 2.64 B 2.43 B 2.03 B 1.91 B 1.81 B 1.74 B 1.75 B 2.37 B 2.99 B 3.08 B 3.2 B 3.09 B 2.8 B 2.69 B 2.5 B - 1.91 B 1.9 B 2.13 B 2.2 B - 1.43 B 1.34 B 1.34 B 1.41 B 1.45 B 1.48 B 1.58 B 1.75 B 1.9 B -

Days Sales Outstanding

17.4 - - 6.79 6.95 3 4.53 3.62 5.5 - 4.68 - - -0.037 - 3.59 - - - - - - -0.016 - - - - - - 29.2 21.3 23.3 17.6 - - - - - - - - - -

Days Payables Outstanding

45.1 12.6 32.3 18.3 68 17.1 42.8 10 52.8 15.2 50.4 12.4 46.3 16.8 65.6 23.4 65 8.83 52.2 7.81 35.2 8.04 19.5 - - 10.8 17.6 13.8 16.9 18.2 14.1 17.9 17.9 24 20.5 18 20.2 21.1 21 23.1 21.7 33.4 50.1

Days Of Inventory On Hand

150 114 125 147 181 124 94.2 82.8 91 88.3 91.6 79 92.4 106 92.8 73.4 95.2 86.7 78.9 55 94.5 83.7 93.7 - - 81.5 85.9 82.8 63.4 58.5 46.2 54.1 64.5 83.8 79 78.2 82.5 81.6 83.1 93.6 104 189 203

Receivables Turnover

5.17 - - 13.2 13 30 19.9 24.9 16.4 - 19.2 - - -2.45 K - 25.1 - - - - - - -5.69 K - - - - - - 3.08 4.22 3.87 5.1 - - - - - - - - - -

Payables Turnover

2 7.16 2.78 4.92 1.32 5.27 2.1 8.97 1.7 5.94 1.79 7.28 1.94 5.35 1.37 3.84 1.38 10.2 1.72 11.5 2.56 11.2 4.62 - - 8.37 5.12 6.53 5.33 4.95 6.4 5.02 5.02 3.75 4.38 4.99 4.45 4.26 4.29 3.9 4.14 2.69 1.8

Inventory Turnover

0.599 0.792 0.722 0.611 0.497 0.724 0.956 1.09 0.989 1.02 0.982 1.14 0.974 0.848 0.97 1.23 0.946 1.04 1.14 1.64 0.953 1.08 0.961 - - 1.1 1.05 1.09 1.42 1.54 1.95 1.66 1.4 1.07 1.14 1.15 1.09 1.1 1.08 0.962 0.862 0.477 0.444

Return On Equity, ROE

0.089 0.247 0.124 0.066 0.551 0.663 1.01 0.848 -0.015 0.761 0.637 0.437 0.416 0.28 0.257 0.321 0.395 0.105 0.31 0.116 0.15 0.023 0.053 - - 0.162 0.109 0.095 0.095 0.119 -0.026 -0.013 0.135 0.233 0.25 0.106 0.11 0.089 0.099 0.052 0.056 0.041 0.042

Capex Per Share

0.062 0.101 0.095 0.16 0.117 0.113 0.061 0.074 0.033 0.049 0.03 0.062 0.032 0.079 0.044 0.062 0.044 0.068 0.036 0.05 0.03 0.069 0.055 - - 0.067 0.067 0.033 - 0.016 - 0.034 - 0.016 - 0.02 0.02 0.009 - 0.011 0.011 0.008 0.008

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 ГМК Норильский никель GMKN
  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 ГМК Норильский никель 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
BHP Group BHP Group
BHP
$ 60.87 -0.34 % $ 308 B australiaAustralia
Ашинский МЗ Ашинский МЗ
AMEZ
- - - russiaRussia
Compass Minerals International Compass Minerals International
CMP
$ 20.2 -1.61 % $ 834 M usaUSA
РУСАЛ РУСАЛ
RUAL
- - - russiaRussia
Sierra Metals Inc. Sierra Metals Inc.
SMTS
- 0.71 % $ 45.1 M canadaCanada
China Natural Resources China Natural Resources
CHNR
$ 3.72 -1.06 % $ 151 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
Северсталь Северсталь
CHMF
- - - russiaRussia
Челябинский металлургический комбинат Челябинский металлургический комбинат
CHMK
- - - 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
EMX Royalty Corporation EMX Royalty Corporation
EMX
$ 4.16 - $ 255 M canadaCanada
Ferroglobe PLC Ferroglobe PLC
GSM
$ 4.76 - $ 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
Northern Dynasty Minerals Ltd. Northern Dynasty Minerals Ltd.
NAK
$ 2.24 -3.45 % $ 122 M canadaCanada
MP Materials Corp. MP Materials Corp.
MP
$ 54.54 0.61 % $ 9.1 B usaUSA
Materion Corporation Materion Corporation
MTRN
$ 127.95 -0.5 % $ 2.65 B usaUSA
Nexa Resources S.A. Nexa Resources S.A.
NEXA
$ 8.85 -0.56 % $ 674 K luxembourgLuxembourg
Lithium Americas Corp. Lithium Americas Corp.
LAC
$ 4.86 1.89 % $ 867 M canadaCanada
Taseko Mines Limited Taseko Mines Limited
TGB
$ 5.64 1.08 % $ 372 M canadaCanada
Trilogy Metals Trilogy Metals
TMQ
$ 4.91 1.45 % $ 785 M canadaCanada
Rio Tinto Group Rio Tinto Group
RIO
$ 80.89 -0.1 % $ 96.2 B australiaAustralia
United States Antimony Corporation United States Antimony Corporation
UAMY
$ 6.35 5.31 % $ 684 M usaUSA
Vale S.A. Vale S.A.
VALE
$ 13.15 -0.45 % $ 61.7 M brasilBrasil
Teck Resources Limited Teck Resources Limited
TECK
$ 46.55 -0.43 % $ 20.8 B canadaCanada
Solitario Zinc Corp. Solitario Zinc Corp.
XPL
$ 0.64 -0.08 % $ 50.9 M usaUSA
Westwater Resources Westwater Resources
WWR
$ 0.86 -0.46 % $ 44.8 M usaUSA
Americas Gold and Silver Corporation Americas Gold and Silver Corporation
USAS
$ 5.8 -1.19 % $ 52.5 M canadaCanada