Мечел logo
Мечел MTLR

Мечел Financial Statements 2002-2025 | MTLR

Key Metrics Мечел

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

Operating Cash Flow Per Share

106 135 182 92 139 164 152 128 24 99.4 25.6 95.7 68.3 -10.8 40.7 158 53.4 35.7 44.1 21.9 9.6 7.76

Free Cash Flow Per Share

48 104 166 80.3 123 150 135 116 11.6 40.2 -18.5 20.6 -72.3 -83.6 -3.7 75.1 4.22 10.1 7.01 -0.539 0.243 1.92

Cash Per Share

18.1 58.7 44 4.48 9.3 5.55 7.24 4.46 7.5 9.57 21.8 21.9 49.4 25 30.4 18.1 14 28.5 22.2 75.9 1.55 0.543

Price To Sales Ratio

0.369 0.133 0.316 0.12 0.125 0.133 0.184 0.222 0.066 0.019 0.052 0.145 0.21 0.67 1.15 0.68 1.22 1.7 1.77 1.78 2.92 3.82

Dividend Yield

- - 0.001 0.009 0.041 0.033 0.016 0.0 0.0 0.001 0.0 0.114 0.08 0.004 0.031 0.069 0.039 0.025 0.029 0.001 0.004 0.003

Payout Ratio

- - 0.001 -0.007 0.354 0.11 0.074 0.001 -0.0 -0.0 -0.0 -0.112 0.289 0.035 2.82 0.41 0.348 0.314 0.509 0.004 0.183 0.15

Revenue Per Share

1 K 1.07 K 993 643 712 751 719 663 608 855 678 823 964 716 417 706 394 283 271 269 165 126

Net Income Per Share

55.1 156 199 -97.3 10.3 30.3 27.8 17.1 -277 -579 -231 -121 55.9 48.3 5.34 81 53.9 38.8 27.2 99.5 11.5 8.54

Book Value Per Share

-149 -203 -364 -559 -561 -560 -586 -607 -629 -353 64.1 258 412 364 314 307 225 195 167 168 50.9 43.9

Tangible Book Value Per Share

-200 -271 -390 -584 -594 -601 -633 -651 -680 -407 8.78 199 -39.9 -74.2 -124 -1.87 44.4 174 146 153 37.6 35.9

Shareholders Equity Per Share

-191 -246 -403 -592 -589 -584 -608 -625 -643 -374 40.9 232 384 341 293 286 207 184 158 152 36.1 26.6

Interest Debt Per Share

633 644 786 857 1.06 K 1.13 K 1.19 K 1.23 K 1.32 K 1.06 K 803 769 802 592 478 409 215 37.6 34.6 45.7 41.2 35.6

Market Cap

150 B 57.8 B 127 B 31.8 B 37.1 B 41.6 B 55 B 61.3 B 16.7 B 6.81 B 14.7 B 49.6 B 84.5 B 200 B 200 B 200 B 200 B 196 B 193 B 180 B 176 B 160 B

Enterprise Value

399 B 295 B 404 B 359 B 439 B 467 B 502 B 516 B 524 B 399 B 316 B 340 B 380 B 419 B 371 B 353 B 281 B 206 B 197 B 167 B 189 B 171 B

P/E Ratio

6.7 0.918 1.58 -0.792 8.66 3.3 4.76 8.6 -0.145 -0.028 -0.152 -0.981 3.63 9.94 89.9 5.93 8.91 12.4 17.7 4.83 41.6 56.2

P/OCF Ratio

3.5 1.06 1.73 0.838 0.643 0.611 0.869 1.15 1.67 0.165 1.38 1.25 2.97 -44.3 11.8 3.03 8.99 13.4 10.9 21.9 50 61.9

P/FCF Ratio

7.71 1.38 1.89 0.96 0.722 0.666 0.981 1.27 3.46 0.407 -1.9 5.78 -2.8 -5.74 -130 6.39 114 47.5 68.5 -891 1.97 K 250

P/B Ratio

-1.94 -0.579 -0.779 -0.13 -0.151 -0.171 -0.217 -0.236 -0.062 -0.044 0.862 0.514 0.529 1.41 1.64 1.68 2.32 2.6 3.05 3.15 13.3 18

EV/Sales

0.982 0.679 1.01 1.35 1.48 1.49 1.68 1.87 2.07 1.12 1.12 0.994 0.946 1.4 2.14 1.2 1.71 1.78 1.8 1.66 3.13 4.07

EV/EBITDA

5.81 2.64 3.21 164 6.46 6.86 6.48 6.29 -16.1 -5.45 -34.1 315 4.9 6.72 11.7 3.93 6.76 8.37 9.98 6.76 21.2 31.8

EV/OCF

9.32 5.4 5.5 9.45 7.62 6.86 7.93 9.7 52.5 9.63 29.7 8.55 13.4 -92.9 21.9 5.36 12.6 14.1 11.1 20.3 53.7 65.9

Earnings Yield

0.149 1.09 0.635 -1.26 0.116 0.303 0.21 0.116 -6.89 -35.4 -6.57 -1.02 0.276 0.101 0.011 0.169 0.112 0.081 0.057 0.207 0.024 0.018

Free Cash Flow Yield

0.13 0.727 0.531 1.04 1.39 1.5 1.02 0.79 0.289 2.46 -0.526 0.173 -0.357 -0.174 -0.008 0.157 0.009 0.021 0.015 -0.001 0.001 0.004

Debt To Equity

-3.32 -2.61 -1.81 -1.34 -1.66 -1.76 -1.78 -1.75 -1.9 -2.54 18.2 3.11 1.98 1.62 1.51 1.35 1.01 0.191 0.201 0.275 1.03 1.21

Debt To Assets

0.942 1.03 1.24 1.69 1.3 1.34 1.41 1.4 1.49 1.06 0.681 0.558 0.511 0.475 0.463 0.453 0.384 0.123 0.124 0.154 0.253 0.242

Net Debt To EBITDA

3.63 2.12 2.2 149 5.92 6.25 5.77 5.54 -15.6 -5.36 -32.5 269 3.81 3.52 5.4 1.71 1.95 0.399 0.194 -0.517 1.47 1.96

Current Ratio

0.656 0.385 0.316 0.172 0.144 0.151 0.139 0.126 0.109 0.174 0.794 1.11 1.28 1.13 0.822 0.433 1.12 2.16 1.4 2.37 0.828 0.772

Interest Coverage

- - 4.39 1.11 0.932 1.18 1.2 0.787 0.591 0.159 -0.713 -1.34 3.26 2.74 0.492 7.89 14.1 19 12.6 14.6 3.97 2.42

Income Quality

1.92 0.866 0.89 26.1 13.5 5.03 5.03 5.75 -0.086 -0.258 -0.207 -0.843 1.11 -0.213 7.36 1.96 0.991 0.92 1.62 0.221 0.832 0.908

Sales General And Administrative To Revenue

0.047 0.041 0.041 0.069 0.038 0.057 0.052 0.068 0.048 0.061 0.045 0.042 0.052 0.053 0.068 0.056 - - - - - -

Intangibles To Total Assets

0.076 0.109 0.045 0.054 0.044 0.053 0.06 0.056 0.062 0.06 0.051 0.046 0.305 0.378 0.458 0.362 0.331 0.072 0.08 0.058 0.09 0.061

Capex To Operating Cash Flow

0.546 0.23 0.084 0.127 0.109 0.083 0.114 0.089 0.516 0.596 1.73 0.785 2.06 -6.72 1.09 0.525 0.921 0.717 0.841 1.02 0.975 0.752

Capex To Revenue

0.058 0.029 0.015 0.018 0.021 0.018 0.024 0.017 0.02 0.069 0.065 0.091 0.146 0.102 0.106 0.118 0.125 0.09 0.137 0.083 0.057 0.046

Capex To Depreciation

1.48 0.874 0.465 0.326 0.414 0.406 0.576 0.401 0.415 1.37 1.42 2.35 3.26 2.09 1.48 2.53 2.87 1.99 3.08 2.18 1.14 0.774

Stock Based Compensation To Revenue

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

Graham Number

487 929 1.34 K 1.14 K 369 631 616 491 2 K 2.21 K 461 796 695 609 188 722 501 401 310 584 96.7 71.5

Return On Invested Capital, ROIC

0.316 0.408 0.577 0.254 0.045 0.16 0.173 0.106 0.097 0.023 -0.045 -0.065 0.073 0.077 0.016 0.215 0.124 0.138 0.126 0.212 0.106 0.083

Return On Tangible Assets, ROTA

0.089 0.279 0.355 -0.219 0.014 0.042 0.039 0.023 -0.359 -0.687 -0.223 -0.099 0.054 0.067 0.01 0.149 0.148 0.146 0.115 0.387 0.086 0.068

Graham Net Net

-651 -641 -784 -943 -1.22 K -1.23 K -1.27 K -1.3 K -1.37 K -1.15 K -899 -851 -772 -635 -548 -456 -250 -32.7 -27.6 14.3 -73.2 -70

Working Capital

-62.4 B -190 B -249 B -330 B -393 B -404 B -417 B -442 B -517 B -405 B -24.4 B 12.8 B 42.7 B 15 B -16.2 B -106 B 6.03 B 23.2 B 11.2 B 33.6 B -4.35 B -4.77 B

Tangible Asset Value

-81 B -110 B -158 B -241 B -247 B -250 B -263 B -271 B -283 B -169 B 3.66 B 82.7 B -16.6 B -30.9 B -51.5 B -780 M 18.5 B 71.3 B 58.9 B 57.1 B 13.8 B 12 B

Net Current Asset Value, NCAV

-213 B -216 B -270 B -356 B -480 B -479 B -496 B -514 B -541 B -435 B -334 B -303 B -252 B -203 B -192 B -146 B -78.3 B 5.63 B 2.81 B 19.3 B -14.4 B -13.5 B

Invested Capital

81.6 B -62.1 B -132 B -207 B -152 B -165 B -166 B -183 B -242 B -124 B 331 B 416 B 457 B 363 B 300 B 149 B 172 B 84.6 B 62.9 B 74.8 B 26.5 B 19.8 B

Average Receivables

31.5 B 26.7 B 20.4 B 17.9 B 18.6 B 18.3 B 20.8 B 21.2 B 22.4 B 27.5 B 38.3 B 65.1 B 60.3 B 25.4 B 13.2 B 13.9 B 10 B 8.53 B 11.4 B 7.12 B 3.69 B -

Average Payables

20.3 B 24.1 B 30.7 B 30 B 26 B 21.6 B 20.2 B 23.9 B 26.4 B 26.8 B 28.8 B 30.9 B 25.5 B 17 B 17.3 B 12.9 B 5.15 B 5.44 B 5.6 B 4.71 B 3.94 B -

Average Inventory

66.3 B 61.4 B 52.3 B 41 B 41.6 B 40.7 B 36.6 B 35.2 B 35.4 B 40.4 B 54.1 B 73.1 B 70.1 B 44.2 B 35.8 B 32.4 B 20.8 B 15.7 B 15 B 13.2 B 8.55 B -

Days Sales Outstanding

30.4 24.5 22.1 22.6 23.8 20.7 23 30.1 28.4 25.7 38.8 49.8 75.9 45.4 28.8 15.7 33.4 15.9 40.1 38.8 21.3 33.6

Days Payables Outstanding

31.1 27.2 47.4 69.1 54 49.9 43.2 53.2 63.6 43 50.5 45.7 43.3 38.4 43.7 47.8 19.5 23.3 31.1 30.5 36.6 43.9

Days Of Inventory On Hand

105 85.7 102 90.2 77.3 89.2 86.5 87.9 84.9 58 84.3 94.3 115 111 95.5 94.7 87 83.1 73.4 93.3 91.7 77.9

Receivables Turnover

12 14.9 16.5 16.1 15.3 17.6 15.9 12.1 12.8 14.2 9.41 7.34 4.81 8.04 12.7 23.2 10.9 23 9.09 9.4 17.2 10.9

Payables Turnover

11.7 13.4 7.71 5.28 6.76 7.32 8.44 6.86 5.74 8.5 7.23 7.98 8.42 9.5 8.36 7.64 18.7 15.6 11.7 11.9 9.96 8.32

Inventory Turnover

3.47 4.26 3.59 4.05 4.72 4.09 4.22 4.15 4.3 6.29 4.33 3.87 3.16 3.29 3.82 3.85 4.19 4.39 4.97 3.91 3.98 4.69

Return On Equity, ROE

-0.289 -0.631 -0.494 0.164 -0.017 -0.052 -0.046 -0.027 0.43 1.55 -5.66 -0.524 0.146 0.142 0.018 0.283 0.261 0.211 0.172 0.653 0.32 0.321

Capex Per Share

57.7 31 15.3 11.7 15.1 13.5 17.4 11.4 12.4 59.2 44.1 75.1 141 72.8 44.4 83.1 49.2 25.6 37.1 22.5 9.35 5.84

All numbers in RUB currency

Quarterly Key Metrics Мечел

2023-Q4 2023-Q3 2023-Q2 2023-Q1 2022-Q4 2022-Q3 2022-Q1 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 2012-Q2 2012-Q1 2011-Q4 2011-Q3 2011-Q2 2011-Q1 2010-Q4 2010-Q3 2010-Q2 2010-Q1 2009-Q4 2009-Q3 2009-Q2 2009-Q1 2008-Q4 2008-Q3 2008-Q2 2008-Q1 2007-Q4 2007-Q3 2007-Q2 2007-Q1 2006-Q4 2006-Q3 2006-Q2 2006-Q1 2005-Q4 2005-Q3 2005-Q2 2005-Q1 2004-Q4 2004-Q2 2003-Q4 2002-Q4

Operating Cash Flow Per Share

40.2 40.2 39.2 39.2 53.2 53.2 43.2 65.3 26.6 31.7 26.8 18.3 9.72 16.6 32 30.2 31.6 25.6 28.1 34.4 45.6 36.3 33.4 42.8 33.2 42.3 33.7 49.1 32.4 25.8 20.5 -24.5 22.9 10.2 15.4 33.1 27.8 25 13.6 1.17 17.2 2 5.18 12.7 32.5 26.2 24.3 72 -1.45 21.5 -23.8 4.03 4.37 -12.4 -6.85 4.45 8.36 24.6 3.22 39.7 65.4 32.5 20.8 3.11 6.03 32 12.3 7.61 10.5 8.8 8.97 5.01 9.33 14.8 14.5 - - - -

Free Cash Flow Per Share

24.4 24.4 26.2 26.2 43.7 43.7 37.2 61.8 23.4 28.6 24 16 8.46 14.2 28.2 26.6 27.8 22.6 25.9 29.3 42.8 33.9 31.2 35.6 30.5 37.2 31.4 43.5 29 24.9 19.1 -18.6 16.9 2.59 10.7 13.8 10.2 14.3 1.85 -8.34 10.5 -13 -7.69 1.15 13.9 0.689 4.88 38 -56.3 -7.29 -46.8 -19.8 -6.26 -36.9 -20.6 -15 0.132 15.7 -4.61 16.3 31.7 16.3 10.9 -27 -3.98 28 7.21 4.6 4.58 0.064 0.828 -10.7 4.95 6.91 5.59 - - - -

Cash Per Share

17.9 17.9 52.4 52.2 58.6 58.6 43.7 36.4 8.39 10.7 5.1 3.78 8.5 9.47 14.5 7.76 6.59 8.18 6.01 5.55 7.86 6.97 3.7 7.24 5.47 7.15 7.02 4.46 5.87 6.82 7.5 7.5 5.67 6.03 8.74 9.57 6.84 5.59 23.1 21.8 8.1 7.66 12.7 21.9 43.7 11.7 31 49.4 39.7 24 14.6 25 20.6 21 23.9 30.4 37.7 68.6 77.7 18.1 8.47 17.9 8.19 14 24.6 19.5 29.2 28.1 12.1 22 22.8 22.3 22.1 36 42.4 75.6 5.08 1.58 0.53

Price To Sales Ratio

1.42 0.863 0.782 0.716 0.625 0.474 0.672 1.34 1.22 0.527 0.467 0.544 0.505 0.65 0.471 0.651 0.6 0.811 0.677 0.551 0.568 0.798 0.964 0.72 0.568 0.707 0.652 0.77 0.469 0.22 0.267 0.445 0.195 0.326 0.33 0.043 0.067 0.187 0.164 0.223 0.346 0.299 0.454 0.715 0.855 0.591 0.986 0.89 0.823 1.84 2.39 2.32 2.62 2.51 3.56 3.82 4.5 5.45 4.99 2.7 2.41 2.82 3.66 4.1 4.84 4.94 5.44 6.31 6 6.72 8.2 7.3 8.86 6.18 6.84 7.59 7.36 11.4 15.4

Dividend Yield

- - - - - - - - 0.001 - - 0.008 - - - - 0.034 - - - 0.03 - - - 0.021 - - - 0.0 - - 0.0 0.0 - - 0.0 0.001 - - 0.0 0.0 0.0 0.0 0.003 - - - 0.001 - - - - - - - 0.031 - - 0.0 0.039 - - - 0.001 - - - 0.0 - - - 0.0 - - - - - - -

Payout Ratio

- - - - - - - - 0.005 - - 0.018 - - - - -2.65 - - - 0.22 - - - 0.14 - - - -0.002 - - -0.0 -0.0 - - -0.0 -0.0 - - -0.0 -0.002 -0.0 -0.0 -0.005 - - - 0.007 - - - - - - - 0.505 - - -0.0 -0.936 - - - 0.022 - - - 0.015 - - - 0.024 - - - - - - -

Revenue Per Share

261 261 240 240 228 228 308 234 211 223 156 142 132 127 137 137 150 157 150 182 192 165 150 183 176 173 186 191 159 163 149 90.2 214 150 154 378 198 134 146 158 155 179 185 167 186 262 208 228 305 230 201 207 183 191 135 126 107 88.1 96.1 178 199 170 131 117 99.1 97.2 88.3 76.1 80 71.4 58.6 65.7 54.2 77.7 70.2 63.2 65.2 42.2 31.2

Net Income Per Share

31.9 31.9 -4.3 -4.3 -7.98 -7.98 85.7 56.2 43.5 48.9 16.2 33.9 -53 94.3 -73.9 -19.6 -1.14 2.82 22.7 3.92 15.1 2.8 6.59 1.06 14.7 -21.4 33.4 3.8 -6.62 19.2 0.75 -117 -128 5.79 -37.8 -463 -63.5 -2.29 -50.2 -56.8 -7.24 -143 -24 -80.2 5.84 -62.4 15.4 15.6 6.59 12.5 21.2 14.5 24.7 3.24 5.86 29.8 10.8 21 -56.3 -20 33 33.9 28.2 11.7 12.9 17.6 12.8 14.2 12.5 7.91 4.31 4.94 5.02 5.26 11.3 36.9 10.2 2.78 2.12

Book Value Per Share

-149 -149 -210 -210 -203 -203 - -301 -361 -406 -454 -472 -505 -445 -537 -468 -447 -446 -446 -560 -565 -485 -486 -586 -581 -596 -570 -607 -610 -522 - -629 -496 -380 -384 -353 -21 10.9 - 64.1 100 112 245 258 354 353 412 412 393 371 375 364 346 327 313 314 283 280 256 307 302 261 253 225 213 201 199 192 180 162 170 167 161 156 161 168 75.6 51.7 42.9

Tangible Book Value Per Share

-200 -200 -227 -268 -271 -271 - -323 -383 -427 -475 -493 -526 -465 -564 -495 -481 -480 -480 -601 -611 -523 -524 -633 -625 -640 -614 -651 -661 -573 - -680 -551 -435 -438 -408 -75.3 -43.3 - 8.78 43.4 55.1 187 199 -78 -83.2 -16.9 -39.9 -46.8 -40.8 -44.2 -74.2 -84.8 -116 -117 -124 -70.7 -83.1 -46.3 -1.87 11.2 -18 75.6 44.4 176 171 180 172 160 142 149 147 158 136 158 152 59.8 38.2 35

Shareholders Equity Per Share

-191 -191 -253 -253 -246 -246 -364 -333 -392 -436 -483 -500 -532 -468 -560 -491 -469 -467 -466 -584 -589 -504 -504 -608 -601 -615 -590 -625 -627 -644 -629 -643 -518 -403 -406 -374 -44.6 -12.5 68.6 40.9 72.1 84.3 217 232 325 326 382 384 366 344 350 341 325 307 293 293 263 261 239 286 279 241 233 207 196 186 188 182 172 153 161 158 151 146 148 152 56.5 36.7 26

Interest Debt Per Share

618 618 698 669 621 621 - 616 636 650 669 683 708 645 888 822 846 854 853 1.04 K 1.07 K 919 912 1.09 K 1.1 K 1.11 K 1.1 K 1.1 K 1.15 K 1.16 K 33.4 1.25 K 1.08 K 970 988 1 K 805 751 15.8 761 757 757 742 733 772 738 725 767 742 610 586 560 524 516 464 451 421 458 492 386 318 280 187 209 66.2 28 29.8 34.6 44 32.5 33.3 31.8 27.3 31.2 35.7 41.7 43.1 38 31.4

Market Cap

150 B 91.2 B 76.1 B 69.7 B 57.8 B 43.8 B 83.7 B 153 B 125 B 57.3 B 35.5 B 37.7 B 32.5 B 41.2 B 32.2 B 44.5 B 44.9 B 63.6 B 50.7 B 41.6 B 45.5 B 65.6 B 72.2 B 55 B 41.7 B 50.8 B 50.5 B 61.3 B 31 B 15 B 16.6 B 16.7 B 17.4 B 20.4 B 21.1 B 6.81 B 5.53 B 10.4 B 9.94 B 14.7 B 22.3 B 22.3 B 35 B 49.6 B 66.3 B 64.4 B 85.3 B 84.5 B 104 B 176 B 200 B 200 B 200 B 200 B 200 B 200 B 200 B 200 B 200 B 200 B 200 B 200 B 200 B 200 B 200 B 200 B 200 B 199 B 195 B 194 B 194 B 193 B 194 B 194 B 200 B 180 B 176 B 173 B 164 B

Enterprise Value

393 B 334 B 337 B 320 B 285 B 271 B 101 B 430 B 426 B 364 B 355 B 364 B 370 B 353 B 460 B 447 B 455 B 477 B 464 B 467 B 478 B 511 B 516 B 502 B 487 B 498 B 493 B 516 B 495 B 480 B 19.7 B 524 B 442 B 409 B 414 B 399 B 328 B 314 B 19.5 B 316 B 327 B 329 B 333 B 340 B 365 B 361 B 370 B 380 B 391 B 416 B 434 B 419 B 405 B 401 B 379 B 371 B 359 B 362 B 368 B 353 B 329 B 309 B 273 B 281 B 217 B 203 B 207 B 209 B 208 B 198 B 198 B 197 B 196 B 192 B 197 B 167 B 190 B 186 B 175 B

P/E Ratio

2.9 1.77 -10.9 -10 -4.47 -3.39 0.603 1.39 1.47 0.599 1.12 0.568 -0.313 0.219 -0.218 -1.14 -19.7 11.3 1.12 6.38 1.8 11.7 5.48 31 1.7 -1.43 0.907 9.68 -2.81 0.469 13.3 -0.086 -0.082 2.11 -0.336 -0.009 -0.052 -2.74 -0.119 -0.155 -1.85 -0.094 -0.878 -0.371 6.83 -0.619 3.34 3.25 9.52 8.45 5.66 8.25 4.87 37.1 20.5 4.02 11.1 5.72 -2.13 -6.01 3.63 3.54 4.26 10.2 9.28 6.82 9.39 8.43 9.57 15.2 27.8 24.3 23.9 22.8 10.6 3.25 11.8 43.1 56.6

P/OCF Ratio

9.19 5.6 4.79 4.39 2.68 2.03 4.79 4.8 9.63 3.7 2.72 4.2 6.84 4.98 2.02 2.95 2.84 4.98 3.62 2.9 2.4 3.62 4.33 3.08 3.01 2.89 3.6 3 2.3 1.39 1.95 -1.64 1.83 4.82 3.3 0.494 0.479 1 1.76 30 3.12 26.9 16.2 9.39 4.91 5.91 8.42 2.82 -173 19.7 -20.2 119 110 -38.8 -70 108 57.4 19.5 149 12.1 7.34 14.8 23.1 154 79.7 15 39 63.1 45.7 54.5 53.5 95.9 51.5 32.5 33.1 - - - -

P/FCF Ratio

15.1 9.23 7.18 6.57 3.27 2.48 5.56 5.07 11 4.1 3.03 4.81 7.86 5.81 2.29 3.34 3.24 5.64 3.92 3.42 2.55 3.88 4.63 3.7 3.29 3.29 3.86 3.39 2.57 1.45 2.09 -2.16 2.48 18.9 4.73 1.18 1.3 1.75 12.9 -4.22 5.09 -4.12 -10.9 104 11.5 225 42 5.33 -4.46 -58.1 -10.3 -24.2 -76.6 -13 -23.3 -32.1 3.63 K 30.5 -104 29.5 15.1 29.5 44.2 -17.8 -121 17.1 66.6 104 105 7.5 K 580 -45 96.9 69.5 85.8 - - - -

P/B Ratio

-1.94 -1.18 -0.744 -0.682 -0.579 -0.439 -0.568 -0.94 -0.653 -0.269 -0.151 -0.154 -0.125 -0.176 -0.115 -0.181 -0.191 -0.273 -0.218 -0.171 -0.185 -0.261 -0.287 -0.217 -0.167 -0.199 -0.205 -0.236 -0.119 -0.056 -0.063 -0.062 -0.081 -0.121 -0.125 -0.044 -0.298 -2.01 0.348 0.862 0.744 0.636 0.388 0.514 0.49 0.474 0.536 0.529 0.686 1.23 1.37 1.41 1.48 1.56 1.64 1.64 1.83 1.84 2.01 1.68 1.72 1.99 2.06 2.32 2.45 2.58 2.56 2.64 2.8 3.14 2.99 3.04 3.18 3.29 3.23 3.16 8.5 13.1 18.5

EV/Sales

3.72 3.17 3.47 3.28 3.09 2.94 0.814 3.77 4.14 3.34 4.67 5.26 5.74 5.57 6.73 6.54 6.08 6.07 6.2 6.18 5.98 6.21 6.89 6.57 6.63 6.92 6.36 6.48 7.48 7.06 0.317 13.9 4.97 6.55 6.46 2.53 3.98 5.66 0.322 4.81 5.07 4.4 4.32 4.91 4.71 3.31 4.27 4 3.08 4.35 5.18 4.86 5.3 5.03 6.76 7.09 8.09 9.86 9.2 4.78 3.97 4.36 5 5.76 5.26 5.03 5.63 6.62 6.4 6.87 8.38 7.45 8.96 6.12 6.75 7.05 7.94 12.2 16.4

EV/EBITDA

19.4 16.5 16.7 15.8 17.6 16.8 2.62 12.3 12.7 9.35 19.6 17.1 -26.7 19.3 -19.6 45 33.5 29.4 17.5 38.4 20.1 27.3 29.6 32.4 22.7 56.5 15.5 45.3 31.2 26.5 1.08 -33.6 -13.2 42.2 37.7 -4.26 -24.4 57.9 -2.24 -403 24.9 -14.1 89 -16.8 26.7 -22.2 25.7 21.5 14.9 24.6 25.4 21.9 22.8 23.1 47.1 41.3 26.9 43.9 -21.6 92 9.55 12.1 13 26.1 23.1 15.8 20.9 26.6 23.8 37.9 70.3 55.1 53.8 38.2 26.4 -2.98 23.6 -4.71 -6.14

EV/OCF

24.1 20.5 21.2 20.1 13.3 12.6 5.8 13.5 32.8 23.5 27.1 40.7 77.7 42.7 28.8 29.6 28.8 37.3 33.1 32.6 25.2 28.2 31 28.2 35.2 28.3 35.1 25.2 36.7 44.6 2.31 -51.4 46.4 96.6 64.6 28.9 28.4 30.2 3.46 646 45.7 396 155 64.5 27 33.1 36.5 12.7 -647 46.5 -43.8 249 222 -77.7 -133 200 103 35.3 275 21.4 12.1 22.9 31.6 217 86.6 15.3 40.4 66.2 48.7 55.7 54.7 97.8 52 32.2 32.6 - - - -

Earnings Yield

0.086 0.141 -0.023 -0.025 -0.056 -0.074 0.415 0.179 0.17 0.417 0.222 0.44 -0.798 1.14 -1.15 -0.22 -0.013 0.022 0.224 0.039 0.139 0.021 0.046 0.008 0.147 -0.175 0.276 0.026 -0.089 0.533 0.019 -2.9 -3.06 0.118 -0.745 -28.3 -4.78 -0.091 -2.1 -1.61 -0.135 -2.67 -0.285 -0.673 0.037 -0.404 0.075 0.077 0.026 0.03 0.044 0.03 0.051 0.007 0.012 0.062 0.023 0.044 -0.117 -0.042 0.069 0.071 0.059 0.024 0.027 0.037 0.027 0.03 0.026 0.016 0.009 0.01 0.01 0.011 0.024 0.077 0.021 0.006 0.004

Free Cash Flow Yield

0.066 0.108 0.139 0.152 0.306 0.404 0.18 0.197 0.091 0.244 0.33 0.208 0.127 0.172 0.437 0.299 0.309 0.177 0.255 0.293 0.392 0.258 0.216 0.27 0.304 0.304 0.259 0.295 0.389 0.691 0.479 -0.463 0.404 0.053 0.211 0.844 0.768 0.572 0.077 -0.237 0.197 -0.243 -0.091 0.01 0.087 0.004 0.024 0.187 -0.224 -0.017 -0.097 -0.041 -0.013 -0.077 -0.043 -0.031 0.0 0.033 -0.01 0.034 0.066 0.034 0.023 -0.056 -0.008 0.058 0.015 0.01 0.01 0.0 0.002 -0.022 0.01 0.014 0.012 - - - -

Debt To Equity

-3.24 -3.24 -2.76 -2.65 -2.52 -2.52 - -1.81 -1.59 -1.46 -1.36 -1.34 -1.31 -1.35 -1.55 -1.66 -1.76 -1.79 -1.79 -1.76 -1.78 -1.78 -1.77 -1.78 -1.79 -1.76 -1.81 -1.75 -1.79 -1.74 - -1.9 -1.98 -2.33 -2.35 -2.54 -17.5 -59 - 18.2 10.3 8.82 3.37 3.11 2.34 2.22 1.87 1.98 1.99 1.75 1.65 1.62 1.58 1.64 1.55 1.51 1.57 1.73 2.02 1.35 1.14 1.16 0.789 1.01 0.337 0.15 0.159 0.191 0.256 0.213 0.207 0.201 0.181 0.214 0.241 0.275 0.762 1.03 1.21

Debt To Assets

0.921 0.921 1.04 1 0.993 0.993 - 1.24 1.39 1.49 1.57 1.69 1.73 1.61 1.34 1.3 1.27 1.27 1.29 1.34 1.37 1.39 1.39 1.41 1.39 1.38 1.35 1.4 1.4 1.37 - 1.49 1.19 1.08 1.09 1.06 0.724 0.699 - 0.681 0.653 0.632 0.563 0.558 0.538 0.519 0.501 0.511 0.526 0.483 0.48 0.475 0.473 0.481 0.465 0.463 0.476 0.5 0.532 0.453 0.386 0.383 0.33 0.384 0.194 0.09 0.101 0.123 0.158 0.124 0.127 0.124 0.108 0.117 0.136 0.154 0.23 0.253 0.242

Net Debt To EBITDA

12 12 12.9 12.4 14.1 14.1 0.458 7.89 8.94 7.87 17.6 15.4 -24.3 17 -18.3 40.5 30.2 25.5 15.5 35 18.2 23.8 25.4 28.9 20.8 50.7 13.9 39.9 29.3 25.7 0.171 -32.5 -12.7 40.1 35.8 -4.19 -24 56 -1.1 -384 23.2 -13.2 79.7 -14.3 21.8 -18.2 19.8 16.7 10.9 14.2 13.7 11.4 11.6 11.6 22.3 19.1 11.9 19.7 -9.9 39.9 3.75 4.28 3.49 7.55 1.84 0.273 0.704 1.25 1.48 0.81 1.51 1.07 0.584 -0.393 -0.374 0.227 1.73 -0.332 -0.37

Current Ratio

0.656 0.656 0.375 0.375 0.385 0.385 - 0.316 0.262 0.23 0.202 0.172 0.174 0.176 0.158 0.144 0.152 0.16 0.161 0.151 0.149 0.149 0.145 0.139 0.138 0.134 0.144 0.126 0.121 0.128 - 0.109 0.134 0.144 0.158 0.174 0.185 0.198 - 0.794 0.791 0.897 0.815 1.11 1.19 1.04 1.27 1.28 1.36 1.25 1.19 1.13 1.12 1.03 0.828 0.822 0.694 0.562 0.508 0.433 0.677 0.706 1.24 1.12 2.11 1.7 2.19 2.16 1.59 1.47 1.34 1.4 1.71 1.55 1.89 2.37 0.962 0.828 0.772

Interest Coverage

- - - - - - - 4.85 4.71 5.34 2.47 2.02 1.18 -0.253 0.784 0.587 0.866 1 1.07 0.359 1.47 1.75 1.28 1.83 1.29 1.08 1.46 4.61 0.86 0.684 0.455 -0.058 0.548 0.454 0.51 0.182 0.37 0.124 -0.197 -0.696 1.2 -4.01 0.35 -5.06 0.901 -2.46 1.95 3.33 3.33 3.16 3.2 4.05 3.36 2.43 1.17 1.02 1.19 -0.551 0.116 - - - 11.4 - - - - - - - - - - - - - - - -

Income Quality

1.26 1.26 -9.13 -9.13 -6.66 -6.66 0.504 1.15 0.59 0.633 1.55 0.523 -0.182 0.174 -0.43 -1.65 -2.25 K 7.43 1.2 8.93 2.85 10.4 4.72 29.3 2.2 -2.01 0.97 9.21 -5.7 1.22 13.8 0.208 -0.176 1.44 -0.419 -0.123 -0.439 -10.6 -0.268 -0.035 3 -0.028 -0.212 -0.174 4.51 -0.407 1.48 4.15 -0.193 1.58 -1.03 0.249 0.171 -3.84 -1.16 0.148 0.774 1.17 -0.057 -1.99 1.69 0.957 0.737 0.265 0.508 1.83 0.963 0.535 0.84 1.13 2.08 1.01 1.89 2.64 1.28 - - - -

Sales General And Administrative To Revenue

0.046 0.046 0.048 0.048 0.047 0.047 0.037 0.035 0.038 0.038 0.06 0.049 0.07 0.091 0.069 -0.02 0.054 0.058 0.055 0.019 0.05 0.045 0.053 -0.015 0.047 0.054 0.05 0.011 0.059 0.07 0.07 -0.05 0.066 0.067 0.062 0.021 0.077 0.055 0.071 0.003 0.046 0.064 0.061 0.008 0.048 0.055 0.046 0.056 0.049 0.058 0.046 0.047 0.049 0.06 0.06 0.04 0.071 0.085 0.085 - - - - - - - - - - - - - - - - - - - -

Intangibles To Total Assets

0.076 0.076 0.026 0.088 0.109 0.109 - 0.045 0.049 0.049 0.051 0.054 0.053 0.053 0.043 0.044 0.052 0.051 0.053 0.053 0.061 0.06 0.06 0.06 0.057 0.056 0.055 0.056 0.064 0.063 - 0.062 0.063 0.063 0.062 0.061 0.05 0.052 - 0.051 0.05 0.049 0.045 0.046 0.305 0.312 0.301 0.305 0.318 0.331 0.349 0.378 0.396 0.423 0.441 0.458 0.409 0.403 0.333 0.362 0.353 0.383 0.318 0.331 0.108 0.097 0.066 0.072 0.075 0.077 0.079 0.08 0.013 0.074 0.012 0.058 0.084 0.09 0.061

Capex To Operating Cash Flow

0.393 0.393 0.332 0.332 0.179 0.179 0.139 0.054 0.122 0.099 0.104 0.126 0.129 0.142 0.119 0.118 0.121 0.117 0.077 0.15 0.061 0.067 0.065 0.167 0.083 0.121 0.069 0.115 0.104 0.038 0.069 -0.241 0.263 0.745 0.303 0.583 0.633 0.427 0.864 8.1 0.388 7.53 2.48 0.91 0.572 0.974 0.8 0.471 -37.8 1.34 -0.966 5.92 2.43 -1.98 -2.01 4.36 0.984 0.361 2.43 0.589 0.515 0.499 0.476 9.69 1.66 0.124 0.414 0.396 0.564 0.993 0.908 3.13 0.469 0.532 0.615 - - - -

Capex To Revenue

0.061 0.061 0.054 0.054 0.042 0.042 0.019 0.015 0.015 0.014 0.018 0.016 0.01 0.019 0.028 0.026 0.026 0.019 0.014 0.028 0.015 0.015 0.015 0.039 0.016 0.03 0.013 0.029 0.021 0.006 0.009 0.065 0.028 0.05 0.03 0.051 0.089 0.08 0.081 0.06 0.043 0.084 0.069 0.069 0.1 0.097 0.094 0.149 0.18 0.125 0.114 0.115 0.058 0.128 0.102 0.154 0.077 0.101 0.082 0.132 0.169 0.095 0.075 0.257 0.101 0.041 0.058 0.04 0.074 0.122 0.139 0.239 0.081 0.101 0.127 - - - -

Capex To Depreciation

1.54 1.54 1.4 1.4 1.05 1.05 0.692 0.542 0.53 0.424 0.381 0.283 0.185 0.338 0.476 0.456 0.469 0.426 0.296 0.581 0.368 0.346 0.313 1.06 0.337 0.64 0.323 0.731 0.492 0.125 0.233 1.3 0.567 1.02 0.647 1.22 1.5 1.26 1.67 1.29 1.01 1.81 1.46 -5.73 1.92 1.91 1.77 3.13 4.06 3.15 2.39 2.83 1.28 2.57 1.61 1.99 1.13 1.31 1.28 2.09 3.89 2.43 1.55 4.92 2.6 1.02 1.55 0.84 1.64 3.04 2.83 4.09 1.65 2.87 3.25 - - - -

Stock Based Compensation To Revenue

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.0 0.0 0.0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Graham Number

370 370 156 156 210 210 838 650 620 693 419 618 797 997 965 465 110 172 488 227 448 178 273 121 446 544 666 231 306 527 103 1.3 K 1.22 K 229 587 1.97 K 252 25.3 278 229 108 521 342 647 207 677 363 367 233 311 408 334 425 149 197 444 253 351 550 358 455 429 384 234 239 271 232 241 220 165 125 133 131 131 195 355 114 47.9 35.2

Return On Invested Capital, ROIC

0.081 0.081 -0.563 0.126 0.101 0.101 - 0.199 0.177 0.189 0.099 0.138 0.063 -0.007 0.03 0.028 -0.005 0.024 0.038 -0.006 0.037 0.03 0.051 0.026 0.068 0.062 0.061 0.025 -0.147 0.048 - -0.004 0.045 0.016 0.028 0.013 0.009 0.007 - -0.015 0.015 -0.049 0.005 -0.058 0.005 -0.027 0.012 0.017 0.021 0.018 0.021 0.022 0.029 0.021 0.008 0.01 0.012 -0.007 0.001 0.004 0.073 0.063 0.054 0.03 0.045 0.077 0.059 0.042 0.055 0.037 0.014 0.014 0.024 0.037 0.054 - 0.08 - -

Return On Tangible Assets, ROTA

0.051 0.051 -0.007 -0.007 -0.014 -0.014 - 0.121 0.102 0.12 0.041 0.09 -0.139 0.253 -0.119 -0.033 -0.002 0.005 0.037 0.005 0.021 0.005 0.011 0.001 0.02 -0.029 0.045 0.005 -0.009 0.025 - -0.151 -0.158 0.007 -0.046 -0.55 -0.062 -0.002 - -0.055 -0.007 -0.128 -0.019 -0.065 0.006 -0.065 0.015 0.015 0.007 0.015 0.027 0.02 0.038 0.005 0.011 0.058 0.021 0.039 -0.093 -0.037 0.062 0.075 0.074 0.032 0.043 0.063 0.046 0.054 0.049 0.033 0.018 0.021 0.02 0.021 0.044 0.144 0.059 0.02 0.017

Graham Net Net

-666 -666 -696 -697 -652 -652 43.7 -650 -701 -737 -785 -796 -830 -762 -1.09 K -1.02 K -1.02 K -1.02 K -1.01 K -1.23 K -1.24 K -1.05 K -1.05 K -1.27 K -1.27 K -1.29 K -1.27 K -1.3 K -1.33 K -1.25 K 7.5 -1.37 K -1.28 K -1.17 K -1.17 K -1.15 K -1.02 K -958 23.1 -899 -924 -944 -895 -851 -827 -821 -769 -772 -758 -680 -648 -635 -606 -602 -564 -548 -486 -496 -506 -456 -429 -381 -243 -250 -63.3 -54.5 -33.7 -32.2 -57.4 -51.4 -41.9 -27.7 -45.8 -43.5 -25.9 13.4 -79.3 -74.5 -68.3

Working Capital

-62.4 B -62.4 B -204 B -204 B -190 B -190 B 17.7 B -249 B -275 B -295 B -322 B -330 B -343 B -325 B -425 B -393 B -391 B -389 B -386 B -404 B -402 B -413 B -417 B -417 B -419 B -432 B -419 B -442 B -455 B -463 B 3.12 B -517 B -475 B -430 B -417 B -405 B -312 B -289 B 9.6 B -24.4 B -28.5 B -13.9 B -27.5 B 12.8 B 25.9 B 5.94 B 37.6 B 42.7 B 46.6 B 30.3 B 22.8 B 15 B 12.2 B 2.91 B -17.1 B -16.2 B -32.2 B -66.5 B -98.2 B -106 B -41.4 B -31.5 B 11.7 B 6.03 B 26.7 B 18.1 B 25.9 B 23.2 B 12.9 B 12 B 9.72 B 11.2 B 16.6 B 16.7 B 24.9 B 33.6 B -1.16 B -4.35 B -4.77 B

Tangible Asset Value

-81 B -81 B -92 B -109 B -110 B -110 B - -158 B -187 B -209 B -232 B -241 B -258 B -232 B -282 B -247 B -240 B -240 B -240 B -250 B -254 B -261 B -262 B -263 B -260 B -266 B -256 B -271 B -275 B -239 B - -283 B -229 B -181 B -182 B -170 B -31.4 B -18 B - 3.66 B 18.1 B 22.9 B 77.8 B 82.7 B -32.5 B -34.6 B -7.03 B -16.6 B -19.5 B -17 B -18.4 B -30.9 B -35.3 B -48.2 B -48.8 B -51.5 B -29.4 B -34.6 B -19.3 B -780 M 4.65 B -7.5 B 31.5 B 18.5 B 73.1 B 71.1 B 74.9 B 71.3 B 65 B 57.2 B 60.2 B 58.9 B 63.6 B 55 B 65.9 B 57.1 B 22 B 13.8 B 12 B

Net Current Asset Value, NCAV

-213 B -213 B -232 B -232 B -216 B -216 B 17.7 B -270 B -297 B -319 B -346 B -356 B -372 B -349 B -512 B -480 B -477 B -476 B -471 B -479 B -482 B -491 B -493 B -496 B -497 B -507 B -497 B -514 B -524 B -490 B 3.12 B -541 B -493 B -448 B -444 B -435 B -388 B -363 B 9.6 B -334 B -323 B -322 B -316 B -303 B -276 B -269 B -246 B -252 B -235 B -211 B -199 B -203 B -197 B -202 B -194 B -192 B -169 B -173 B -169 B -146 B -131 B -119 B -66.6 B -78.3 B -2.39 B -1.69 B 7.64 B 5.63 B -5.05 B -2.94 B 1.01 B 2.81 B 2.81 B 2.75 B 10.7 B 19.3 B -11.8 B -14.4 B -13.5 B

Invested Capital

81.6 B 81.6 B -66.4 B -66.4 B -62.1 B -62.1 B 17.7 B -132 B -156 B -176 B -201 B -207 B -220 B -200 B -185 B -152 B -146 B -144 B -146 B -165 B -156 B -165 B -168 B -166 B -165 B -177 B -161 B -183 B -187 B -194 B 3.12 B -242 B -194 B -146 B -137 B -123 B 59 B 70.7 B 9.6 B 331 B 324 B 342 B 378 B 416 B 441 B 413 B 447 B 457 B 438 B 388 B 371 B 363 B 345 B 335 B 301 B 300 B 246 B 216 B 155 B 149 B 199 B 192 B 178 B 172 B 105 B 90.7 B 88.2 B 84.6 B 70.9 B 67.9 B 64.2 B 62.9 B 58.7 B 64.2 B 64.2 B 74.8 B 36 B 26.5 B 19.8 B

Average Receivables

25.9 B 25.8 B 25.6 B 24.4 B 23.5 B - 12.2 B 25 B 24.5 B 22.6 B 19.1 B 16.6 B 16.9 B 19.6 B 20.8 B 19.2 B 19.7 B 20.3 B 19 B 18.4 B 19.5 B 20.7 B 20.1 B 19.4 B 19.7 B 21.6 B 23.2 B 20.7 B 19.5 B 10.2 B 9.83 B 19 B 18.5 B 20.1 B 23.2 B 22.7 B 20.2 B 10.1 B 15 B 27.5 B 26.2 B 34.6 B 44.3 B 53.3 B 65.5 B 69.8 B 76 B 69.6 B 51.9 B 47 B 41.5 B 34.6 B 28.7 B 22.5 B 16.7 B 13.9 B 12.9 B 12.4 B 12.9 B 14.9 B 16.3 B 13.6 B 13.3 B 11 B 6.75 B 6.8 B 6.08 B 5.29 B 5.28 B 4.8 B 8.31 B 8.31 B 5.35 B 6.24 B 8.31 B - - - -

Average Payables

21.4 B 25.3 B 29.2 B 24.2 B 19.2 B - 14.5 B 34.8 B 43 B 48.4 B 41.9 B 38.3 B 43.7 B 42.6 B 35 B 32.4 B 37.2 B 36.8 B 30.3 B 27.6 B 32.3 B 34.4 B 27 B 26.9 B 36.5 B 38.7 B 30.2 B 33 B 47.4 B 25.1 B 13.2 B 27 B 28.4 B 30.2 B 28.8 B 29 B 32.4 B 16.6 B 13.6 B 28.2 B 30.3 B 30.8 B 30.5 B 30 B 29.7 B 30.4 B 31 B 27.3 B 23.7 B 22 B 20 B 18.9 B 16.9 B 15.6 B 14.8 B 15.1 B 16.7 B 19.1 B 20.5 B 17.6 B 11.7 B 6.99 B 5.41 B 5.18 B 4.87 B 4.62 B 4.61 B 4.49 B 4.13 B 4.67 B 5.63 B 6.01 B 6.16 B 6.31 B 5.72 B - - - -

Average Inventory

72.4 B 69 B 65.7 B 63 B 60.3 B - 31.2 B 60.2 B 53.7 B 49.1 B 45.4 B 42.6 B 41.9 B 41.8 B 41.2 B 40.1 B 41.6 B 43.2 B 43.5 B 41.9 B 40.7 B 40.5 B 39 B 37.3 B 36.6 B 36.6 B 35.8 B 34.6 B 34.7 B 17.7 B 17.6 B 34.5 B 33.2 B 33.3 B 34.8 B 35 B 34.8 B 17.6 B 22.6 B 46.6 B 50.7 B 55 B 59.8 B 66 B 68.7 B 71.6 B 79 B 79.6 B 72.5 B 67.9 B 62 B 52.1 B 45 B 38.3 B 32.5 B 29.4 B 28.6 B 32.8 B 38.2 B 42.9 B 40.2 B 30.7 B 25.5 B 23.5 B 21.4 B 18.7 B 17.2 B 15.8 B 14.2 B 14.4 B 14.6 B 13.5 B 14.2 B 16.6 B 16.7 B - - - -

Days Sales Outstanding

22.1 22.1 23.8 23.5 22.8 22.8 - 19.2 22.4 19.3 25.7 21.4 23.5 24.1 29.3 25.5 22.9 23.4 24.3 21.1 21.4 21.9 25.6 22.3 24.4 24.4 27.4 25.7 25.3 27 - 47.1 18.5 27.1 30 14.4 22.1 32.6 - 41.1 35 32.9 48.9 60.6 69.5 58.7 71.4 79.2 39.5 45.2 49.4 38.7 38 28.4 31.8 23.5 28.7 28.6 29.4 15.4 18.6 19.7 19.2 27.7 15.3 14.4 17.4 14.3 15.4 15.6 17.5 41 18.9 17.6 19.6 38.9 15.3 20.8 32.6

Days Payables Outstanding

29.9 29.9 43.4 43.4 29.5 29.5 - 41.1 64.5 68.6 105 63.5 99.8 89.9 90.9 54.3 69.9 68.9 72.1 47.5 59.9 69.1 76 43.5 77.4 85.5 87.1 50.5 111 125 - 87 49.4 70.6 76.7 25 54.4 82.9 - 53.3 59.2 54.6 50.4 53.3 46.6 34.8 48.1 43.4 26.2 34.1 33.2 32.4 34.5 28.8 37.1 36.7 49.2 56.5 68.2 39.1 34.3 22.5 16.5 15.4 16.6 19.2 17.4 21.7 18.5 19 28.7 29.9 37.1 26.8 33.9 - 38 - -

Days Of Inventory On Hand

101 101 97.6 97.6 92.7 92.7 - 88.4 92.1 74.7 99 82.8 97 85.2 92.1 77.7 76.2 79 86.7 85 78.3 84.4 86.6 86.9 81.4 82.3 81.2 83.3 84.9 87.8 - 116 60.4 79 83.6 33.8 59.1 87.8 - 88.9 96.7 93.4 94.1 110 109 79.6 116 116 84.9 98 110 93.6 90.6 78.2 81.8 80.3 85.6 95.2 119 77.5 105 90.7 81.8 68.5 76.6 79.9 67.8 77.1 64.5 64 81.7 70.7 79.4 65.6 95.2 - 85.3 - -

Receivables Turnover

4.07 4.07 3.78 3.83 3.94 3.94 - 4.69 4.02 4.66 3.5 4.21 3.83 3.74 3.07 3.53 3.93 3.85 3.7 4.26 4.21 4.11 3.51 4.04 3.69 3.69 3.28 3.5 3.56 3.34 - 1.91 4.88 3.32 3 6.27 4.07 2.76 - 2.19 2.57 2.74 1.84 1.49 1.3 1.53 1.26 1.14 2.28 1.99 1.82 2.32 2.37 3.17 2.83 3.83 3.13 3.15 3.06 5.83 4.85 4.57 4.69 3.24 5.86 6.25 5.17 6.28 5.86 5.77 5.14 2.2 4.76 5.13 4.59 2.31 5.87 4.33 2.76

Payables Turnover

3.01 3.01 2.07 2.07 3.06 3.06 - 2.19 1.39 1.31 0.86 1.42 0.902 1 0.991 1.66 1.29 1.31 1.25 1.89 1.5 1.3 1.18 2.07 1.16 1.05 1.03 1.78 0.809 0.723 - 1.03 1.82 1.27 1.17 3.6 1.65 1.09 - 1.69 1.52 1.65 1.78 1.69 1.93 2.59 1.87 2.07 3.44 2.64 2.71 2.77 2.61 3.12 2.42 2.45 1.83 1.59 1.32 2.3 2.62 4.01 5.45 5.86 5.42 4.7 5.18 4.15 4.86 4.73 3.14 3.01 2.43 3.36 2.66 - 2.37 - -

Inventory Turnover

0.892 0.892 0.922 0.922 0.971 0.971 - 1.02 0.977 1.2 0.909 1.09 0.928 1.06 0.978 1.16 1.18 1.14 1.04 1.06 1.15 1.07 1.04 1.04 1.11 1.09 1.11 1.08 1.06 1.03 - 0.775 1.49 1.14 1.08 2.66 1.52 1.03 - 1.01 0.931 0.964 0.957 0.819 0.825 1.13 0.774 0.777 1.06 0.918 0.815 0.962 0.993 1.15 1.1 1.12 1.05 0.945 0.757 1.16 0.854 0.993 1.1 1.31 1.17 1.13 1.33 1.17 1.4 1.41 1.1 1.27 1.13 1.37 0.945 - 1.06 - -

Return On Equity, ROE

-0.167 -0.167 0.017 0.017 0.032 0.032 -0.236 -0.169 -0.111 -0.112 -0.033 -0.068 0.1 -0.201 0.132 0.04 0.002 -0.006 -0.049 -0.007 -0.026 -0.006 -0.013 -0.002 -0.024 0.035 -0.057 -0.006 0.011 -0.03 -0.001 0.181 0.247 -0.014 0.093 1.24 1.42 0.183 -0.733 -1.39 -0.101 -1.7 -0.111 -0.346 0.018 -0.192 0.04 0.041 0.018 0.036 0.061 0.043 0.076 0.011 0.02 0.102 0.041 0.081 -0.236 -0.07 0.118 0.141 0.121 0.057 0.066 0.095 0.068 0.078 0.073 0.052 0.027 0.031 0.033 0.036 0.076 0.243 0.18 0.076 0.082

Capex Per Share

15.8 15.8 13 13 9.52 9.52 5.99 3.54 3.25 3.13 2.78 2.32 1.26 2.36 3.81 3.57 3.83 3.01 2.17 5.17 2.8 2.44 2.18 7.16 2.76 5.12 2.33 5.63 3.38 0.971 1.41 5.9 6.02 7.57 4.67 19.3 17.6 10.7 11.7 9.51 6.67 15 12.9 11.5 18.6 25.5 19.5 33.9 54.9 28.8 23 23.9 10.6 24.5 13.7 19.4 8.23 8.88 7.84 23.4 33.7 16.2 9.89 30.1 10 3.95 5.1 3.01 5.92 8.74 8.14 15.7 4.38 7.87 8.92 - - - -

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 Мечел MTLR
  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 Мечел 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
Северсталь Северсталь
CHMF
- - - russiaRussia
Челябинский металлургический комбинат Челябинский металлургический комбинат
CHMK
- - - russiaRussia
ГМК Норильский никель ГМК Норильский никель
GMKN
- - - russiaRussia
Коршуновский ГОК Коршуновский ГОК
KOGK
- - - 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