НЛМК logo
НЛМК NLMK

НЛМК Financial Statements 2003-2025 | NLMK

Key Metrics НЛМК

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

Operating Cash Flow Per Share

0.754 3.81 4.38 0.457 0.317 0.283 0.275 0.286 0.196 0.304 0.301 0.239 0.233 0.464 0.421 0.315 0.254 0.279 0.068

Free Cash Flow Per Share

0.55 1.93 2.57 0.344 0.218 0.19 0.176 0.193 0.07 0.062 -0.041 -0.005 0.046 0.141 0.261 0.212 0.157 0.234 0.028

Cash Per Share

0.09 1.72 1.67 0.2 0.264 0.253 0.265 0.195 0.243 0.177 0.171 0.195 0.283 0.362 0.218 0.119 0.327 0.229 0.156

Price To Sales Ratio

1.06 0.182 0.131 1.13 1.52 1.47 0.649 0.632 0.92 0.988 0.997 3.39 3.12 1.63 3.06 3.65 4.62 4.7 8.04

Dividend Yield

0.204 0.974 1.53 0.139 0.084 0.052 0.076 0.034 0.011 0.01 0.044 0.006 0.0 0.044 0.03 0.035 0.019 0.016 -

Payout Ratio

0.7 1.32 1.58 0.844 0.885 0.623 0.409 0.267 0.602 0.196 0.38 0.131 0.009 0.37 0.313 0.371 0.279 0.188 -

Revenue Per Share

2.7 15.4 17.6 2.01 1.68 1.27 1.34 1.73 1.82 2.03 1.96 1.39 1.02 1.95 1.29 1.01 0.73 0.744 0.412

Net Income Per Share

0.84 2.06 2.23 0.373 0.242 0.156 0.161 0.141 0.031 0.099 0.227 0.209 0.036 0.38 0.375 0.345 0.23 0.296 0.11

Book Value Per Share

1.07 7.91 9.92 0.973 1.11 1.05 0.857 1.06 1.71 1.85 1.69 1.59 1.44 1.46 1.52 1.16 0.869 0.719 0.439

Tangible Book Value Per Share

1.03 7.29 9.24 0.909 1.04 1.01 0.803 0.999 1.62 1.7 1.53 1.48 1.31 1.31 1.29 1.03 0.836 0.685 0.408

Shareholders Equity Per Share

1.07 7.89 9.89 0.971 1.11 1.05 0.855 1.05 1.71 1.86 1.69 1.61 1.45 1.45 1.5 1.14 0.853 0.704 0.436

Interest Debt Per Share

0.587 5.97 4.55 0.356 0.391 0.39 0.461 0.482 0.713 0.784 0.731 0.441 0.445 0.544 0.279 0.055 0.011 0.004 0.005

Market Cap

17.2 B 1.68 B 1.39 B 13.6 B 15.3 B 11.2 B 5.2 B 6.57 B 10 B 12 B 11.7 B 28.3 B 19.2 B 19.1 B 23.6 B 22.1 B 20.2 B 21 B 19.9 B

Enterprise Value

20.2 B 4.33 B 3.33 B 14.5 B 17.2 B 12.9 B 7.53 B 8.78 B 13.2 B 15.7 B 15.3 B 30.2 B 20.4 B 19.9 B 24.1 B 21.7 B 18.3 B 19.6 B 19.1 B

P/E Ratio

3.42 1.36 1.04 6.07 10.5 12 5.37 7.78 53.2 20.2 8.62 22.6 89.2 8.36 10.5 10.7 14.6 11.8 30.1

P/OCF Ratio

3.82 0.737 0.529 4.95 8.03 6.61 3.15 3.83 8.52 6.58 6.48 19.8 13.8 6.85 9.37 11.7 13.3 12.6 48.6

P/FCF Ratio

5.23 1.45 0.899 6.59 11.7 9.86 4.92 5.69 23.8 32.3 -48.2 -882 70.1 22.5 15.1 17.4 21.4 15 117

P/B Ratio

2.69 0.355 0.234 2.33 2.3 1.78 1.01 1.04 0.98 1.08 1.15 2.93 2.2 2.19 2.63 3.24 3.95 4.97 7.61

EV/Sales

1.25 0.468 0.316 1.2 1.71 1.68 0.941 0.845 1.21 1.29 1.3 3.62 3.33 1.7 3.13 3.59 4.19 4.4 7.75

EV/EBITDA

2.89 1.95 1.39 4.3 6.86 7.57 3.84 4.29 9.51 8.96 6.73 13.7 22 5.39 6.81 7.21 8.36 7.57 18.3

EV/OCF

4.47 1.9 1.27 5.28 9.07 7.59 4.56 5.12 11.2 8.6 8.47 21.1 14.6 7.17 9.56 11.5 12 11.8 46.8

Earnings Yield

0.292 0.735 0.965 0.165 0.095 0.083 0.186 0.129 0.019 0.05 0.116 0.044 0.011 0.12 0.095 0.094 0.068 0.085 0.033

Free Cash Flow Yield

0.191 0.688 1.11 0.152 0.086 0.101 0.203 0.176 0.042 0.031 -0.021 -0.001 0.014 0.044 0.066 0.057 0.047 0.067 0.009

Debt To Equity

0.54 0.737 0.448 0.357 0.344 0.361 0.522 0.438 0.406 0.416 0.432 0.271 0.286 0.35 0.183 0.044 0.01 0.002 0.009

Debt To Assets

0.285 0.353 0.253 0.209 0.207 0.222 0.3 0.265 0.255 0.251 0.254 0.189 0.2 0.217 0.126 0.034 0.008 0.002 0.007

Net Debt To EBITDA

0.419 1.19 0.808 0.267 0.788 0.976 1.19 1.08 2.29 2.1 1.58 0.85 1.34 0.239 0.137 -0.125 -0.857 -0.519 -0.698

Current Ratio

1.62 1.56 1.9 2.1 2.36 2.37 2.83 2.42 2.2 1.66 1.87 2.49 2.74 1.79 1.46 3.07 5.62 4.85 5.97

Interest Coverage

121 23 29.4 53.8 31.2 21 16 12.6 5.65 16.5 - 121 5.96 22.1 91.1 82.8 121 162 120

Income Quality

0.894 1.84 1.96 1.22 1.31 1.81 1.71 2.03 5.67 2.99 1.08 0.797 1.56 0.685 0.842 0.841 0.826 0.76 0.463

Sales General And Administrative To Revenue

0.027 0.037 0.033 0.031 0.036 0.041 0.033 0.033 0.039 0.037 - - - - - - - - -

Intangibles To Total Assets

0.024 0.038 0.039 0.039 0.036 0.025 0.037 0.032 0.036 0.05 0.053 0.049 0.061 0.06 0.105 0.087 0.031 0.039 0.059

Capex To Operating Cash Flow

0.269 0.493 0.412 0.248 0.312 0.33 0.36 0.327 0.642 0.797 1.13 1.02 0.804 0.696 0.379 0.328 0.381 0.161 0.586

Capex To Revenue

0.075 0.122 0.102 0.056 0.059 0.073 0.074 0.054 0.069 0.12 0.175 0.175 0.183 0.165 0.124 0.102 0.133 0.06 0.097

Capex To Depreciation

2.05 1.96 1.92 1.18 0.949 1.24 1.06 0.714 0.878 1.89 3.48 3.12 2.34 3.88 2.35 1.73 2.05 1.12 1.52

Stock Based Compensation To Revenue

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

Graham Number

4.5 19.1 22.3 2.86 2.45 1.92 1.76 1.83 1.1 2.04 2.94 2.76 1.08 3.52 3.56 2.97 2.1 2.16 1.04

Return On Invested Capital, ROIC

0.514 0.188 0.166 0.299 0.173 0.133 0.125 0.128 0.023 0.044 0.081 0.114 0.031 0.301 0.18 0.225 0.246 0.34 0.233

Return On Tangible Assets, ROTA

0.424 0.13 0.133 0.234 0.137 0.094 0.113 0.084 0.012 0.034 0.083 0.095 0.018 0.172 0.192 0.26 0.23 0.357 0.227

Graham Net Net

-0.643 -4.24 -3.23 -0.168 -0.151 -0.146 -0.151 -0.208 -0.393 -0.817 -0.786 -0.398 -0.271 -0.4 -0.342 -0.106 0.206 0.126 0.104

Working Capital

2.07 B 1.29 B 1.75 B 2.28 B 2.71 B 2.37 B 2.41 B 2.3 B 2.79 B 2.17 B 2.56 B 2.45 B 2.46 B 2.37 B 1.39 B 2.06 B 2.82 B 2.05 B 1.4 B

Tangible Asset Value

6.15 B 4.37 B 5.54 B 5.44 B 6.25 B 6.05 B 4.81 B 5.99 B 9.7 B 10.2 B 9.19 B 8.88 B 7.85 B 7.87 B 7.72 B 6.18 B 5.01 B 4.1 B 2.45 B

Net Current Asset Value, NCAV

-340 M -1.55 B -842 M 240 M 361 M 175 M -61.1 M -167 M -907 M -1.9 B -1.65 B -240 M -15.3 M 4.62 M 411 M 1.28 B 2.43 B 1.73 B 1.22 B

Invested Capital

8.6 B 7.32 B 8.2 B 7.46 B 8.66 B 8.08 B 7.19 B 8.5 B 13.4 B 14.8 B 14.1 B 11.5 B 10.5 B 10 B 9.21 B 6.8 B 5.43 B 4.51 B 2.95 B

Average Receivables

574 M 1.1 B 1.19 B 1.28 B 1.12 B 971 M 1.05 B 1.35 B 758 M - - - - - - - - - -

Average Payables

592 M 494 M 571 M 554 M 494 M 402 M 391 M 531 M 690 M 788 M 643 M 434 M 445 M 378 M 199 M 129 M 103 M 72.1 M -

Average Inventory

2.01 B 1.5 B 1.72 B 1.85 B 1.71 B 1.38 B 1.38 B 1.84 B 2.48 B 2.83 B 2.2 B 1.36 B 1.34 B 1.4 B 1.05 B 708 M 517 M 388 M -

Days Sales Outstanding

- 45.3 36.2 40.2 44.5 48.8 42 41.4 50.7 - - - - - - - - - -

Days Payables Outstanding

35.4 26.5 27.9 27.8 28.1 33.3 22.7 21.6 25.8 29.9 35.7 31.5 35.2 28.3 24.5 15.5 20.1 13.8 16.5

Days Of Inventory On Hand

124 84.7 81.7 86.3 101 111 80.1 76.3 88.2 111 123 107 99.7 90 113 102 87.5 83.4 75.8

Receivables Turnover

- 8.05 10.1 9.08 8.2 7.48 8.7 8.81 7.2 - - - - - - - - - -

Payables Turnover

10.3 13.8 13.1 13.2 13 11 16.1 16.9 14.1 12.2 10.2 11.6 10.4 12.9 14.9 23.6 18.2 26.4 22.1

Inventory Turnover

2.94 4.31 4.47 4.23 3.62 3.27 4.56 4.78 4.14 3.28 2.96 3.42 3.66 4.05 3.22 3.59 4.17 4.38 4.82

Return On Equity, ROE

0.785 0.261 0.226 0.385 0.219 0.149 0.189 0.134 0.018 0.054 0.134 0.13 0.025 0.262 0.25 0.303 0.27 0.42 0.252

Capex Per Share

0.203 1.88 1.8 0.113 0.099 0.093 0.099 0.094 0.126 0.243 0.342 0.244 0.187 0.323 0.16 0.103 0.097 0.045 0.04

All numbers in RUB currency

Quarterly Key Metrics НЛМК

2023-Q2 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

0.099 0.199 0.232 0.208 0.115 0.087 0.099 0.091 0.103 0.118 0.095 0.082 0.142 0.128 0.138 0.069 0.123 0.079 0.111 0.075 0.052 0.065 0.094 0.053 0.07 0.041 0.091 0.071 0.072 0.084 0.032 0.103 0.067 0.032 0.068 0.053 0.044 0.056 0.114 0.053

Free Cash Flow Per Share

0.099 0.139 0.186 0.148 0.077 0.042 0.041 0.055 0.055 0.059 0.042 0.045 0.112 0.086 0.108 0.049 0.101 0.035 0.091 0.057 0.036 0.036 0.076 0.027 0.05 0.016 0.066 0.041 0.053 0.064 0.006 0.078 0.045 0.015 0.021 0.016 0.018 0.006 0.056 -0.033

Cash Per Share

0.301 0.09 0.112 0.164 0.14 0.172 0.225 0.261 0.292 0.167 0.158 0.253 0.197 0.199 0.253 0.224 0.286 0.265 0.316 0.242 0.247 0.253 0.302 0.273 0.272 0.254 0.229 0.231 0.209 0.184 0.247 0.289 0.264 0.225 0.225 0.227 0.249 0.177 0.303 0.171

Price To Sales Ratio

2.43 3.72 3.9 4.54 6.68 7.05 5.94 5.46 3.84 6 5.09 5.4 5.54 4.47 5.22 4.64 5.37 5.42 5.39 4.61 5.58 5.7 3.55 4.16 4.72 3.18 3.41 3.77 3.6 2.8 3.34 2.97 2.85 4.01 3.54 2.86 3.25 4.28 4.14 3.83

Dividend Yield

- 0.063 0.098 0.032 0.005 0.047 0.02 0.023 0.033 0.025 0.047 0.041 0.034 0.036 0.03 0.027 0.036 0.021 0.016 0.032 0.031 0.009 0.0 0.042 0.021 0.017 0.039 0.005 0.0 0.017 0.0 0.013 0.0 0.0 0.0 0.014 0.0 0.0 0.0 0.023

Payout Ratio

- 0.848 1.08 0.436 0.129 1.42 0.853 3.52 1.07 1.74 1.78 1.49 1.43 0.939 0.746 0.659 1.09 0.759 0.623 1.08 1.14 0.337 0.004 1.75 2.69 1.15 0.65 0.256 0.0 0.481 0.01 0.702 0.0 -0.008 0.019 3.29 0.002 -0.03 0.012 1.75

Revenue Per Share

0.54 0.773 0.761 0.691 0.478 0.398 0.372 0.361 0.41 0.386 0.43 0.467 0.478 0.507 0.52 0.519 0.466 0.47 0.425 0.425 0.359 0.328 0.371 0.312 0.263 0.273 0.336 0.357 0.37 0.391 0.435 0.469 0.44 0.418 0.454 0.472 0.477 0.468 0.501 0.509

Net Income Per Share

0.11 0.214 0.271 0.227 0.129 0.093 0.052 0.013 0.048 0.033 0.057 0.069 0.064 0.086 0.107 0.097 0.084 0.071 0.059 0.057 0.054 0.051 0.064 0.031 0.009 0.013 0.068 0.027 0.054 0.039 0.054 0.026 0.029 -0.003 0.023 0.006 0.006 -0.004 0.028 0.026

Book Value Per Share

1.38 1.07 1.06 0.974 0.898 0.791 0.72 0.847 0.822 0.992 0.973 0.993 1.1 0.982 1.03 1.05 1.2 1.11 1.12 1.09 1.18 1.05 1.02 0.96 0.94 0.857 0.963 1.11 1.08 1.06 1.49 1.71 1.6 1.71 1.74 1.72 1.82 1.85 1.82 1.69

Tangible Book Value Per Share

1.33 1.03 1.04 0.911 0.837 0.729 0.663 0.783 0.766 0.924 0.905 0.923 1.09 0.936 0.968 0.98 1.13 1.06 1.05 1.03 1.12 1.01 0.962 0.899 0.925 0.82 0.901 1.06 1.03 0.999 1.41 1.62 1.51 1.62 1.64 1.57 1.67 1.7 1.67 1.53

Shareholders Equity Per Share

1.37 1.07 1.06 0.971 0.895 0.789 0.718 0.845 0.82 0.989 0.97 0.991 1.1 0.979 1.03 1.04 1.19 1.11 1.11 1.09 1.18 1.05 1.02 0.958 0.938 0.855 0.961 1.11 1.08 1.05 1.48 1.7 1.6 1.71 1.73 1.72 1.82 1.86 1.83 1.69

Interest Debt Per Share

0.258 0.581 0.572 0.482 0.492 0.585 0.539 0.562 0.583 0.446 0.45 0.471 0.352 0.349 0.356 0.354 0.398 0.383 0.431 0.406 0.394 0.379 0.42 0.474 0.448 0.45 0.41 0.424 0.431 0.467 0.555 0.645 0.654 0.705 0.692 0.803 0.83 0.787 0.886 0.731

Market Cap

7.85 B 17.2 B 17.8 B 18.8 B 19.1 B 16.8 B 13.2 B 11.9 B 9.44 B 13.9 B 13.1 B 15.1 B 15.9 B 13.5 B 16.3 B 14.4 B 15 B 15.2 B 13.7 B 11.7 B 12 B 11.2 B 7.9 B 7.77 B 7.45 B 5.2 B 6.86 B 8.06 B 7.97 B 6.57 B 8.7 B 8.35 B 7.51 B 10 B 9.63 B 8.09 B 9.28 B 12 B 12.4 B 11.7 B

Enterprise Value

7.67 B 20.2 B 20.6 B 20.9 B 21.6 B 19.5 B 15.7 B 14.1 B 11.5 B 15.8 B 15.4 B 16.8 B 17.3 B 14.4 B 17.3 B 15.6 B 16.6 B 17.2 B 15.7 B 13.4 B 13.8 B 12.9 B 9.87 B 10.2 B 9.57 B 7.53 B 8.81 B 9.83 B 9.92 B 8.79 B 11.2 B 11.2 B 10.6 B 13.3 B 12.9 B 11.6 B 13 B 15.7 B 15.9 B 15.3 B

P/E Ratio

2.97 3.37 2.74 3.46 6.18 7.53 10.6 38.6 8.16 17.3 9.56 9.12 10.4 6.61 6.32 6.22 7.47 8.9 9.68 8.56 9.31 9.1 5.12 10.5 32.7 17.1 4.19 12.5 6.2 7.09 6.73 13.2 10.8 -122 17.5 60 61.2 -139 18.6 19.1

P/OCF Ratio

13.2 14.5 12.8 15.1 27.7 32.1 22.4 21.6 15.3 19.5 23.1 30.6 18.7 17.7 19.7 35.1 20.4 32 20.7 26 38.8 28.6 14 24.4 17.7 21.1 12.6 18.9 18.3 13.1 44.8 13.5 18.7 52.7 23.7 25.3 35.6 36 18.1 36.5

P/FCF Ratio

13.2 20.6 15.9 21.2 41.7 67 53.6 36 28.7 39.5 52 56.5 23.6 26.3 25.2 48.8 24.8 72.6 25.3 34.5 56.2 51.5 17.2 48.8 24.8 54 17.5 32.5 25 17.2 239 17.9 27.8 109 78 82.1 86.7 320 36.8 -58.9

P/B Ratio

0.953 2.69 2.81 3.23 3.57 3.55 3.08 2.34 1.92 2.34 2.25 2.54 2.41 2.31 2.64 2.31 2.1 2.3 2.06 1.79 1.7 1.78 1.29 1.35 1.32 1.01 1.19 1.22 1.23 1.04 0.979 0.818 0.785 0.98 0.927 0.786 0.852 1.08 1.13 1.15

EV/Sales

2.37 4.36 4.53 5.04 7.53 8.16 7.04 6.49 4.66 6.84 5.97 5.99 6.02 4.76 5.52 5.01 5.96 6.12 6.15 5.26 6.38 6.54 4.44 5.48 6.07 4.6 4.37 4.59 4.48 3.75 4.29 4 4.01 5.29 4.75 4.11 4.55 5.62 5.29 5

EV/EBITDA

-98.5 11.5 9.31 11.1 18.9 25 26.8 44.5 21.1 33.1 23.9 23.5 28 19.9 18.3 17.5 20.7 24.9 24.9 21.9 23.8 29.7 15.2 24.6 48.2 25 13 23 17.6 9.27 15.9 21.2 20.6 40.2 28.8 29.9 44.7 51.6 33.5 57.2

EV/OCF

12.9 17 14.9 16.7 31.2 37.1 26.6 25.7 18.6 22.3 27.1 33.9 20.3 18.9 20.8 37.8 22.6 36.2 23.7 29.7 44.4 32.8 17.5 32.1 22.7 30.6 16.2 23.1 22.8 17.5 57.6 18.2 26.3 69.6 31.8 36.4 49.9 47.2 23.2 47.7

Earnings Yield

0.084 0.074 0.091 0.072 0.04 0.033 0.024 0.006 0.031 0.014 0.026 0.027 0.024 0.038 0.04 0.04 0.033 0.028 0.026 0.029 0.027 0.027 0.049 0.024 0.008 0.015 0.06 0.02 0.04 0.035 0.037 0.019 0.023 -0.002 0.014 0.004 0.004 -0.002 0.013 0.013

Free Cash Flow Yield

0.076 0.048 0.063 0.047 0.024 0.015 0.019 0.028 0.035 0.025 0.019 0.018 0.042 0.038 0.04 0.02 0.04 0.014 0.04 0.029 0.018 0.019 0.058 0.021 0.04 0.019 0.057 0.031 0.04 0.058 0.004 0.056 0.036 0.009 0.013 0.012 0.012 0.003 0.027 -0.017

Debt To Equity

0.188 0.54 0.539 0.487 0.545 0.737 0.744 0.661 0.708 0.448 0.46 0.472 0.317 0.357 0.344 0.336 0.33 0.344 0.383 0.37 0.331 0.361 0.408 0.487 0.474 0.522 0.424 0.38 0.396 0.439 0.37 0.376 0.406 0.409 0.397 0.465 0.454 0.421 0.482 0.432

Debt To Assets

0.133 0.285 0.288 0.25 0.294 0.353 0.347 0.331 0.359 0.253 0.258 0.254 0.206 0.209 0.206 0.201 0.211 0.207 0.229 0.228 0.214 0.222 0.25 0.287 0.285 0.3 0.259 0.235 0.252 0.266 0.234 0.242 0.255 0.257 0.253 0.271 0.267 0.254 0.279 0.254

Net Debt To EBITDA

2.32 1.66 1.29 1.11 2.14 3.4 4.18 7.06 3.72 4.07 3.51 2.33 2.2 1.24 0.981 1.28 2.04 2.86 3.11 2.71 2.99 3.83 3.04 5.93 10.7 7.74 2.88 4.14 3.46 2.34 3.52 5.46 5.94 9.77 7.32 9.1 12.8 12.2 7.34 13.4

Current Ratio

2.71 1.62 1.59 1.52 1.78 1.56 1.6 1.56 1.53 1.9 2.12 1.93 3.11 2.1 2.33 2.4 2.84 2.36 2.3 2.08 2.3 2.37 3.17 2.83 2.95 2.83 2.39 2.47 2.85 2.42 2.28 2.23 2.21 2.2 2.79 2.09 1.98 1.66 1.51 1.87

Interest Coverage

- 101 118 33.9 46.2 37.9 15.1 21.9 20.9 24.1 26.9 31.2 34.9 713 54.9 38.1 34.6 47.3 16.2 23.3 27 - 23.9 7.9 9.31 9.48 21.9 14.5 22.6 15.6 12.2 11.5 8.37 6.09 6.67 6.6 3.6 6.26 11.1 -

Income Quality

0.901 0.927 0.853 0.914 0.888 0.937 1.89 7.13 2.13 3.55 1.65 1.19 2.23 1.5 1.28 0.708 1.46 1.11 1.85 1.31 0.961 1.27 1.45 1.71 7.47 3.28 1.36 2.52 1.35 2.29 0.657 3.9 2.32 249 2.94 9.68 7.37 -63.4 4.11 0.676

Sales General And Administrative To Revenue

0.027 0.026 0.024 0.028 0.034 0.039 0.038 0.038 0.035 0.039 0.035 0.031 0.029 0.036 0.028 0.03 0.031 0.043 0.031 0.035 0.034 0.042 0.038 0.051 0.034 0.039 0.028 0.036 0.03 0.038 0.032 0.03 0.035 0.034 0.04 0.04 0.042 0.04 0.033 -

Intangibles To Total Assets

0.026 0.024 0.01 0.034 0.036 0.038 0.037 0.038 0.034 0.039 0.04 0.038 0.009 0.027 0.037 0.038 0.038 0.026 0.036 0.037 0.037 0.025 0.037 0.037 0.01 0.025 0.04 0.029 0.031 0.032 0.033 0.034 0.035 0.036 0.036 0.05 0.049 0.05 0.049 0.053

Capex To Operating Cash Flow

- 0.297 0.196 0.288 0.336 0.521 0.582 0.399 0.467 0.506 0.556 0.46 0.209 0.329 0.22 0.282 0.178 0.559 0.181 0.245 0.309 0.446 0.184 0.5 0.286 0.608 0.278 0.418 0.266 0.242 0.812 0.244 0.326 0.517 0.696 0.692 0.59 0.887 0.507 1.62

Capex To Revenue

- 0.076 0.06 0.087 0.081 0.114 0.154 0.101 0.117 0.155 0.123 0.081 0.062 0.083 0.059 0.037 0.047 0.094 0.047 0.043 0.044 0.089 0.047 0.085 0.076 0.091 0.075 0.083 0.052 0.052 0.06 0.054 0.05 0.039 0.104 0.078 0.054 0.106 0.116 0.17

Capex To Depreciation

- 2.58 1.75 2.35 1.55 2.07 2.42 1.51 1.86 2.53 2.23 1.6 1.31 1.87 1.35 0.763 0.845 1.56 0.816 0.689 0.656 1.45 0.889 1.4 1.19 1.26 1.07 1.11 0.83 0.736 0.757 0.71 0.656 0.48 1.23 1.01 0.742 1.49 1.57 4.03

Stock Based Compensation To Revenue

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

Graham Number

1.85 2.27 2.54 2.23 1.61 1.29 0.917 0.493 0.943 0.862 1.12 1.24 1.26 1.37 1.58 1.51 1.5 1.33 1.22 1.18 1.2 1.1 1.21 0.816 0.448 0.494 1.22 0.819 1.14 0.957 1.34 1.01 1.02 0.363 0.947 0.466 0.508 0.388 1.07 0.988

Return On Invested Capital, ROIC

0.071 0.121 0.167 0.171 0.094 0.076 0.042 0.025 0.04 0.025 0.041 0.049 0.051 0.075 0.083 0.07 0.053 0.054 0.041 0.037 0.037 0.042 0.047 0.028 0.016 0.011 0.034 0.022 0.044 0.035 0.027 0.02 0.015 0.008 0.007 0.003 0.004 -0.001 0.011 0.014

Return On Tangible Assets, ROTA

0.058 0.108 0.138 0.124 0.081 0.059 0.035 0.008 0.031 0.02 0.034 0.039 0.038 0.053 0.065 0.058 0.046 0.04 0.033 0.034 0.031 0.031 0.04 0.02 0.006 0.009 0.045 0.016 0.033 0.023 0.024 0.01 0.012 -0.001 0.009 0.002 0.002 -0.001 0.009 0.009

Graham Net Net

0.076 -0.371 -0.367 -0.591 -0.501 -0.424 -0.491 -0.462 -0.395 -0.323 -0.458 -0.45 -0.102 -0.17 -0.279 -0.322 -0.236 -0.151 -0.28 -0.29 -0.244 -0.146 -0.234 -0.285 -0.26 -0.153 -0.272 -0.323 -0.288 -0.211 -0.45 -0.507 -0.533 -0.398 -0.602 -0.787 -0.798 -0.817 -0.802 -0.786

Working Capital

3.41 B 2.07 B 1.83 B 1.58 B 1.63 B 1.29 B 1.3 B 1.39 B 1.41 B 1.75 B 2.06 B 2.28 B 2.76 B 2.28 B 2.74 B 2.74 B 3.18 B 2.71 B 2.74 B 2.27 B 2.52 B 2.37 B 2.82 B 2.55 B 2.52 B 2.41 B 2.19 B 2.48 B 2.56 B 2.3 B 2.69 B 2.83 B 2.72 B 2.79 B 3.16 B 2.89 B 2.89 B 2.17 B 2.13 B 2.56 B

Tangible Asset Value

7.96 B 6.15 B 6.24 B 5.46 B 5.02 B 4.37 B 3.97 B 4.71 B 4.6 B 5.54 B 5.42 B 5.53 B 6.53 B 5.56 B 5.82 B 5.88 B 6.74 B 6.36 B 6.3 B 6.16 B 6.69 B 6.05 B 5.77 B 5.39 B 5.54 B 4.92 B 5.4 B 6.33 B 6.18 B 5.99 B 8.45 B 9.68 B 9.07 B 9.7 B 9.81 B 9.41 B 9.98 B 10.2 B 9.99 B 9.19 B

Net Current Asset Value, NCAV

2.01 B -340 M -578 M -840 M -842 M -1.55 B -1.43 B -1.16 B -722 M -842 M -632 M -368 M 519 M 240 M 671 M 502 M 854 M 361 M 374 M 328 M 599 M 175 M 278 M -55.1 M 74.4 M -61.1 M 113 M 122 M 265 M -167 M -310 M -497 M -680 M -907 M -989 M -1.8 B -1.79 B -1.9 B -1.74 B -1.65 B

Invested Capital

9.25 B 8.6 B 8.28 B 7.97 B 7.57 B 7.32 B 6.76 B 7.35 B 6.71 B 8.2 B 8.03 B 8.18 B 8.39 B 7.46 B 8.06 B 8.25 B 9.18 B 8.66 B 8.58 B 8.02 B 8.56 B 8.08 B 8.29 B 7.95 B 7.65 B 7.19 B 7.43 B 8.7 B 8.5 B 8.5 B 11.4 B 13 B 12.4 B 13.4 B 13.9 B 14.8 B 15.2 B 14.8 B 14.5 B 14.1 B

Average Receivables

- 2.12 B 1.03 B - 574 M 574 M - - 524 M 524 M - 640 M 1.31 B 670 M - - 614 M 614 M - - 511 M 511 M - - 493 M 493 M - - 624 M 624 M - - 812 M 812 M - - - - - -

Average Payables

- 676 M 1.01 B 1.28 B 784 M 683 M 942 M 945 M 750 M 806 M 1.14 B 883 M 560 M 840 M 1.12 B 1.16 B 848 M 798 M 1.01 B 989 M 749 M 666 M 809 M 566 M 363 M 575 M 939 M 728 M 413 M 777 M 1.12 B 1.1 B 845 M 863 M 1.36 B 1.51 B 1.08 B 1.24 B - -

Average Inventory

- 2.41 B 2.04 B 1.69 B 1.42 B 1.3 B 1.3 B 1.34 B 1.46 B 1.67 B 1.72 B 1.68 B 1.71 B 1.84 B 1.86 B 1.86 B 1.87 B 1.84 B 1.76 B 1.78 B 1.69 B 1.41 B 1.29 B 1.2 B 1.15 B 1.26 B 1.39 B 1.43 B 1.48 B 1.69 B 1.78 B 1.73 B 1.93 B 2.01 B 2.21 B 2.61 B 2.76 B 2.82 B - -

Days Sales Outstanding

42.1 42.3 40.6 - - 43.3 - - - 40.8 - - 40.2 40 - - - 39.3 - - - 46.8 - - - 54.2 - - - 47.9 - - - 58.3 - - - - - -

Days Payables Outstanding

35.7 28.9 26.7 67.8 66.2 29.1 57.1 60.3 49.8 30.2 54.1 58.3 24.3 27.4 51.1 51.3 58.2 25.6 55 47.3 66.3 32.3 56.6 54.6 29.6 26 52.6 64.2 24 25.6 56.3 48.6 47.5 28.6 44.7 63.6 54.5 31.3 66.5 32.2

Days Of Inventory On Hand

88.2 101 97.1 91 85.2 93.3 74.3 87.5 68.5 88.4 87.1 83 72.5 85.2 86.9 83.1 91.9 91.8 92.2 86.2 118 108 82.3 95.5 83.8 91.5 85.5 87.5 87.6 90.4 92.1 75 77 97.6 76.8 100 104 117 110 111

Receivables Turnover

2.14 2.13 2.22 - - 2.08 - - - 2.21 - - 2.24 2.25 - - - 2.29 - - - 1.92 - - - 1.66 - - - 1.88 - - - 1.54 - - - - - -

Payables Turnover

2.52 3.11 3.37 1.33 1.36 3.09 1.58 1.49 1.81 2.98 1.66 1.54 3.7 3.28 1.76 1.75 1.55 3.52 1.64 1.9 1.36 2.79 1.59 1.65 3.04 3.46 1.71 1.4 3.75 3.52 1.6 1.85 1.9 3.15 2.01 1.42 1.65 2.88 1.35 2.8

Inventory Turnover

1.02 0.888 0.927 0.988 1.06 0.965 1.21 1.03 1.31 1.02 1.03 1.08 1.24 1.06 1.04 1.08 0.979 0.98 0.976 1.04 0.764 0.833 1.09 0.942 1.07 0.983 1.05 1.03 1.03 0.995 0.977 1.2 1.17 0.922 1.17 0.9 0.867 0.772 0.822 0.81

Return On Equity, ROE

0.08 0.2 0.256 0.234 0.144 0.118 0.073 0.015 0.059 0.034 0.059 0.07 0.058 0.087 0.105 0.093 0.07 0.065 0.053 0.052 0.046 0.049 0.063 0.032 0.01 0.015 0.071 0.024 0.05 0.037 0.036 0.016 0.018 -0.002 0.013 0.003 0.003 -0.002 0.015 0.015

Capex Per Share

- 0.059 0.045 0.06 0.039 0.046 0.057 0.036 0.048 0.06 0.053 0.038 0.03 0.042 0.03 0.019 0.022 0.044 0.02 0.018 0.016 0.029 0.017 0.027 0.02 0.025 0.025 0.03 0.019 0.02 0.026 0.025 0.022 0.016 0.047 0.037 0.026 0.049 0.058 0.087

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 НЛМК NLMK
  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 НЛМК 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
РУСАЛ РУСАЛ
RUAL
- - - russiaRussia
Compass Minerals International Compass Minerals International
CMP
$ 20.2 -1.61 % $ 834 M usaUSA
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
ГМК Норильский никель ГМК Норильский никель
GMKN
- - - russiaRussia
Коршуновский ГОК Коршуновский ГОК
KOGK
- - - russiaRussia
Мечел Мечел
MTLR
- - - 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
Rio Tinto Group Rio Tinto Group
RIO
$ 80.89 -0.1 % $ 96.2 B australiaAustralia
Solitario Zinc Corp. Solitario Zinc Corp.
XPL
$ 0.64 -0.08 % $ 50.9 M usaUSA
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
United States Antimony Corporation United States Antimony Corporation
UAMY
$ 6.35 5.31 % $ 684 M usaUSA
Teck Resources Limited Teck Resources Limited
TECK
$ 46.55 -0.43 % $ 20.8 B canadaCanada
Vale S.A. Vale S.A.
VALE
$ 13.15 -0.45 % $ 61.7 M brasilBrasil
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