НОВАТЭК logo
НОВАТЭК NVTK

НОВАТЭК Financial Statements 2005-2025 | NVTK

Key Metrics НОВАТЭК

2024 2023 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005

Operating Cash Flow Per Share

- 145 140 57.2 102 71.8 59.8 57.6 44 36.5 29.2 25 23.5 K 14 11.5 10.4 7 5.43 2.85

Free Cash Flow Per Share

- 145 77.6 -3.66 51.2 47 48.1 47.6 30 17.9 12.3 12.7 14.9 K 6.95 6.11 0.363 0.684 3.86 1.39

Cash Per Share

- 52.8 35.4 61.2 45.7 23 21.9 16 11.8 13.7 2.62 6.07 7.86 K 3.38 3.47 3.62 1.31 1.87 0.974

Price To Sales Ratio

- 2.26 4.47 5.32 4.4 4.08 3.51 4.45 3.76 3.67 4.06 4.98 0.007 10.1 13.1 14.9 19 24 30.8

Dividend Yield

- - 0.03 0.024 0.025 0.015 0.021 0.017 0.02 0.022 0.018 0.019 12.7 0.008 0.006 0.006 0.005 0.003 0.002

Payout Ratio

- - 0.356 1.32 0.108 0.317 0.269 0.162 0.479 0.777 0.2 0.284 0.127 0.243 0.293 0.334 0.313 0.234 0.138

Revenue Per Share

- 459 385 237 287 276 193 178 157 118 98.4 69.5 58 K 38.6 29.7 26.1 20.5 16.3 12.7

Net Income Per Share

- 155 144 22.6 287 54.3 51.8 85.4 24.6 12.3 36.3 22.9 39.4 K 13.4 8.59 7.54 6.17 4.64 4.51

Book Value Per Share

- 872 637 545 554 294 257 218 142 128 123 96 79.7 K 55.3 44 31.8 26.9 22.6 19

Tangible Book Value Per Share

- 872 636 544 553 294 257 218 142 128 123 96 79.7 K 55.3 44 31.8 26.9 22.6 19

Shareholders Equity Per Share

- 868 631 539 547 288 251 215 141 127 122 95.6 79.5 K 48.5 37.7 31.7 26.8 22.5 18.9

Interest Debt Per Share

- 75.9 63.8 79.1 55.5 62 56.6 75.6 122 83.2 56.4 44.7 32.2 K 24 12.7 8.73 2.26 1.19 3.36

Market Cap

- 3.1 T 5.17 T 3.78 T 3.8 T 3.4 T 2.04 T 2.39 T 1.79 T 1.31 T 1.21 T 1.05 T 1.2 B 1.18 T 1.18 T 1.18 T 1.18 T 1.18 T 1.18 T

Enterprise Value

142 B 3.17 T 5.31 T 3.9 T 3.91 T 3.54 T 2.14 T 2.56 T 2.11 T 1.52 T 1.37 T 1.16 T 72.8 B 1.24 T 1.21 T 1.2 T 1.19 T 1.18 T 1.19 T

P/E Ratio

- 6.7 11.9 55.8 4.39 20.7 13.1 9.27 24 35.2 11 15.1 0.01 29.2 45.4 51.7 63.2 84.1 86.5

P/OCF Ratio

- 7.16 12.3 22 12.4 15.7 11.3 13.8 13.4 11.9 13.7 13.8 0.017 27.8 34 37.5 55.7 71.8 137

P/FCF Ratio

- 7.16 22.2 -344 24.6 24 14.1 16.6 19.7 24.3 32.4 27.3 0.027 56.1 63.9 1.08 K 570 101 281

P/B Ratio

- 1.2 2.73 2.34 2.31 3.91 2.7 3.69 4.19 3.41 3.27 3.62 0.005 8.04 10.3 12.3 14.6 17.3 20.7

EV/Sales

0.092 2.31 4.59 5.48 4.53 4.25 3.67 4.76 4.45 4.24 4.59 5.52 0.414 10.6 13.4 15.1 19 23.9 30.9

EV/EBITDA

0.436 4.86 9.44 22.4 11.4 13.7 10.8 13.7 13.2 10.7 8.77 11.5 0.497 22.2 31 35.9 40.5 50.6 51.1

EV/OCF

0.397 7.31 12.7 22.7 12.7 16.3 11.9 14.7 15.9 13.8 15.5 15.4 1.02 29.3 34.8 38 55.8 71.7 138

Earnings Yield

- 0.149 0.084 0.018 0.228 0.048 0.077 0.108 0.042 0.028 0.091 0.066 100 0.034 0.022 0.019 0.016 0.012 0.012

Free Cash Flow Yield

- 0.14 0.045 -0.003 0.041 0.042 0.071 0.06 0.051 0.041 0.031 0.037 37.7 0.018 0.016 0.001 0.002 0.01 0.004

Debt To Equity

0.113 0.087 0.099 0.144 0.099 0.21 0.215 0.334 0.842 0.639 0.447 0.457 0.396 0.491 0.33 0.274 0.081 0.045 0.159

Debt To Assets

0.086 0.07 0.076 0.113 0.081 0.15 0.156 0.225 0.408 0.351 0.277 0.286 0.249 0.253 0.195 0.188 0.063 0.037 0.115

Net Debt To EBITDA

0.436 0.102 0.251 0.65 0.317 0.543 0.49 0.902 2.06 1.44 1.01 1.13 0.489 1.11 0.696 0.458 0.089 -0.11 0.264

Current Ratio

1.28 1.86 1.48 2.27 4.24 2.74 1.83 1.22 0.757 1.56 1.38 1.06 1.16 0.515 1.16 1.82 1.41 3.04 1.14

Interest Coverage

- 151 106 22.9 69.5 47.6 21.2 19.5 15.9 22.3 26.9 26.4 65.9 115 40.9 145 96.4 37.1 17.2

Income Quality

0.623 0.756 0.837 1.33 0.306 0.947 0.898 0.564 1.43 2.09 0.646 0.879 0.502 0.846 1.04 0.982 0.838 0.861 0.448

Sales General And Administrative To Revenue

- 0.038 0.004 0.005 0.004 0.004 0.005 0.006 0.007 0.008 0.009 0.011 0.004 0.004 - - - - -

Intangibles To Total Assets

- - 0.001 0.001 0.001 - - - - - - - - - - - - - -

Capex To Operating Cash Flow

- - 0.445 1.06 0.498 0.346 0.196 0.173 0.318 0.51 0.578 0.493 0.367 0.504 0.467 0.965 0.902 0.289 0.512

Capex To Revenue

- - 0.161 0.257 0.178 0.09 0.061 0.056 0.089 0.157 0.171 0.177 0.148 0.183 0.18 0.384 0.308 0.097 0.115

Capex To Depreciation

- - 3.3 4.66 4.75 2.26 1.02 0.869 2.11 3.27 3.79 3.25 2.75 3.17 2.83 6.65 5.14 1.28 1.3

Stock Based Compensation To Revenue

- - - - - - - - - - - - - 0.001 0.002 0.002 0.003 0.004 0.003

Graham Number

- 1.74 K 1.43 K 523 1.88 K 593 541 642 280 188 316 222 266 K 121 85.4 73.3 61 48.5 43.8

Return On Invested Capital, ROIC

0.084 0.102 0.201 0.035 0.144 0.162 0.139 0.216 0.139 0.137 0.211 0.155 0.354 0.157 0.144 0.196 0.189 0.172 0.184

Return On Tangible Assets, ROTA

0.132 0.144 0.176 0.033 0.431 0.135 0.15 0.267 0.085 0.053 0.184 0.15 0.312 0.142 0.134 0.164 0.18 0.167 0.174

Graham Net Net

- -91.8 -117 -61.1 18.8 -70.4 -54.5 -73.8 -128 -80.9 -63.2 -50 -38.6 K -35 -16.1 -10.3 -5.69 -2.99 -5.78

Working Capital

140 B 261 B 188 B 203 B 379 B 186 B 69.5 B 24 B -41.2 B 45.4 B 22.6 B 3.11 B 8.2 B -27.9 B 3.78 B 11.8 B 4.96 B 10.4 B 1.49 B

Tangible Asset Value

2.85 T 2.61 T 1.91 T 1.64 T 1.66 T 887 B 776 B 658 B 428 B 387 B 373 B 291 B 242 B 168 B 133 B 96.6 B 81.8 B 68.7 B 57.5 B

Net Current Asset Value, NCAV

-258 B -51.3 B 30.9 B -57.8 B 151 B -36.5 B -115 B -173 B -323 B -185 B -143 B -114 B -83.4 B -87.8 B -32.8 B -16.9 B -5.13 B -163 M -9.29 B

Invested Capital

1.41 T 1.35 T 1.06 T 935 B 939 B 594 B 430 B 356 B 291 B 337 B 266 B 200 B 175 B 158 B 165 B 121 B 87.6 B 77.1 B 67.2 B

Average Receivables

108 B - 84.3 B 205 B 199 B 48.1 B 42 B 37.9 B 32.8 B 30.2 B 15 B 8.51 M 8.51 M 0.405 - 0.75 0.75 - -

Average Payables

109 B - 73.4 B 52.6 B 48.4 B 38.8 B 28.4 B 24.9 B 20.2 B 15.4 B 12.2 B 7.57 B 3.69 B 2.34 B 3.17 B 2.6 B 1 B 969 M -

Average Inventory

19.6 B - 14.2 B 11.5 B 14.8 B 14.2 B 10.1 B 8.64 B 7.62 B 6.49 B 4.52 B 2.39 B 1.78 B 1.83 B 1.97 B 1.98 B 1.8 B 1.62 B -

Days Sales Outstanding

- 57.5 33 32.9 146 23.2 27.2 27.6 27 31.1 36.7 - 0.035 0.0 - - 0.0 - -

Days Payables Outstanding

- 104 42 41.2 36.9 36.6 37.4 67.4 71.1 109 157 211 - - - - - - -

Days Of Inventory On Hand

- 18.7 8.09 8 9.04 13.5 13.4 23.6 24.4 46.7 65.1 65.3 - - - - - - -

Receivables Turnover

- 6.35 11.1 11.1 2.5 15.7 13.4 13.2 13.5 11.8 9.94 - 10.3 K 144 B - - 41.6 B - -

Payables Turnover

- 3.53 8.7 8.87 9.89 9.99 9.76 5.41 5.13 3.36 2.32 1.73 - - - - - - -

Inventory Turnover

- 19.6 45.1 45.6 40.4 27 27.3 15.5 15 7.81 5.6 5.59 - - - - - - -

Return On Equity, ROE

0.174 0.179 0.229 0.042 0.525 0.189 0.206 0.398 0.175 0.097 0.297 0.239 0.496 0.276 0.228 0.238 0.23 0.206 0.239

Capex Per Share

- - 62.2 60.9 50.9 24.8 11.7 9.97 14 18.6 16.9 12.3 8.6 K 7.07 5.35 10 6.32 1.57 1.46

All numbers in RUB currency

Quarterly Key Metrics НОВАТЭК

2024-Q2 2024-Q1 2023-Q4 2023-Q3 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

Operating Cash Flow Per Share

30.5 30.5 41.7 - 30.8 - 31.2 50.5 24.4 - 16.4 1.45 19.6 26.7 18 37 20.4 18.6 16.7 20.5 16 19.1 11.6 13 16.2 19.1 14.2 6.39 18 15.3 5.55 10.1 13.1 13.5 6.24 7.83 8.95 7.07 8.58 5.2 8.42 6.05 K

Free Cash Flow Per Share

30.5 30.5 41.7 - 30.8 - 12.6 35.8 12.2 - 5.05 -17 7.7 8.52 6.42 28.1 6.48 8.13 10.2 14.7 14 15.5 7.81 9.79 15 15.9 12.3 3.97 15.5 11.7 2.26 5.65 10.5 7.65 2.66 3.28 4.33 2.78 4.66 0.048 4.88 2.53 K

Cash Per Share

50.9 - 52.8 - 58.5 - 50.7 38 35.9 - 72.5 21.9 72.9 45.8 49.2 27.5 32 23.1 28.2 21.8 -60.4 -55.9 24.6 21.2 21.5 -60.9 9.18 8.65 28.4 11.9 11.7 -29.9 -25.8 13.8 11.7 16.1 14.3 2.64 3.43 2.3 5.63 6.14 K

Price To Sales Ratio

8.8 8.48 8.34 - 9.85 - 20.8 18.2 18.4 - 19.6 21.2 15 17.1 20.9 18 13.7 14.3 16.1 13.1 12.4 12 15.3 15.1 13.8 16.5 16.3 15.3 13 13.4 15.4 15 11.5 13.6 14.6 14.4 12 14.3 15.4 18.3 11.9 0.017

Dividend Yield

- - - - - - - - - - - - - 0.011 - - - 0.008 - - - 0.01 - - - 0.009 - - - 0.011 - - - 0.012 - - 0.015 0.009 - 0.011 0.0 8.75

Payout Ratio

- - - - - 0.534 - - - 0.811 - - - 0.962 - - - 0.653 - - - 0.472 - - - 0.35 - - - 1.44 - - - -0.561 - - 0.632 0.198 - 1.01 0.0 0.491

Revenue Per Share

118 122 124 - 105 - 92.2 88.1 81.5 - 54.5 47.9 61.3 73.6 62.8 72.6 77.7 79 72.8 65 59.5 56.3 43.3 42.7 51.2 48 41.9 42.2 46.2 43.9 38.9 37.2 37.7 31.9 28.1 29.3 29.3 27.9 25 19.1 26.6 19.8 K

Net Income Per Share

64.2 57.2 51.4 - 21 - 37.6 33.1 21.7 - 4.39 13.8 -10.2 14.8 123 23 127 14.2 15.2 10.6 14.3 14.8 12.5 1.08 23.5 19.8 12.1 15.2 38.4 4.6 -4.11 13.9 10.3 -9.14 2.53 10.6 8.3 17.4 7.75 3.83 7.49 6.18 K

Book Value Per Share

944 872 872 - 805 - 587 578 568 - 529 538 540 555 537 426 420 295 280 275 271 258 242 236 242 219 197 192 182 143 137 148 140 129 142 138 131 124 111 103 103 97 K

Tangible Book Value Per Share

944 872 872 - 805 - 586 577 567 - 528 537 539 554 536 425 420 295 280 274 271 258 242 236 241 219 197 191 182 142 136 148 139 128 141 138 130 124 111 103 103 97 K

Shareholders Equity Per Share

940 872 868 - 799 - 581 572 562 - 523 531 534 549 531 420 414 289 274 268 266 252 237 232 238 216 195 190 181 142 136 148 139 128 141 137 130 123 111 103 103 96.6 K

Interest Debt Per Share

129 - 70.1 - 54.9 - 58.5 58.8 62.3 - 71.6 60.2 67.6 54.4 57.2 56.7 56.9 61 57.5 55.5 51.3 54.9 57.3 60.8 60.3 73 76.4 81 96.8 120 97.8 80.7 86.5 82.4 60.8 53.7 56.1 55.6 46.9 44.8 42 44.5 K

Market Cap

3.1 T 3.1 T 3.1 T - 3.1 T - 5.75 T 4.82 T 4.49 T - 3.21 T 3.05 T 2.76 T 3.79 T 3.95 T 3.93 T 3.21 T 3.38 T 3.54 T 2.57 T 2.22 T 2.04 T 2 T 1.95 T 2.13 T 2.38 T 2.06 T 1.96 T 1.81 T 1.77 T 1.8 T 1.68 T 1.3 T 1.31 T 1.23 T 1.27 T 1.06 T 1.2 T 1.17 T 1.06 T 962 B 1.04 B

Enterprise Value

3.33 T 3.1 T 3.15 T 51.9 B 3.09 T 141 B 5.84 T 4.95 T 4.59 T 113 B 3.39 T 3.18 T 2.85 T 3.9 T 4.09 T 4.05 T 3.3 T 3.52 T 3.66 T 2.7 T 2.32 T 2.13 T 2.1 T 2.06 T 2.24 T 2.55 T 2.26 T 2.17 T 2.01 T 2.1 T 2.06 T 1.89 T 1.51 T 1.51 T 1.38 T 1.38 T 1.19 T 1.36 T 1.3 T 1.19 T 1.07 T 115 B

P/E Ratio

4.04 4.54 5.04 - 12.4 - 12.7 12.1 17.2 - 60.9 18.3 -22.5 21.3 2.67 14.2 2.1 19.8 19.3 20.1 12.9 11.5 13.3 150 7.49 10 14.1 10.6 3.89 32.1 -36.3 10 10.5 -11.9 40.5 9.93 10.6 5.76 12.5 22.9 10.6 0.014

P/OCF Ratio

34 34 24.9 - 33.7 - 61.3 31.8 61.3 - 65.1 699 46.8 47.2 72.8 35.3 52.1 60.5 70.3 41.5 46.2 35.5 57 49.8 43.5 41.5 48.1 101 33.2 38.6 108 55.3 32.9 32.1 65.5 53.6 39.2 56.5 45 67.3 37.7 0.057

P/FCF Ratio

34 34 24.9 - 33.7 - 152 44.8 123 - 211 -59.8 119 148 204 46.4 164 139 116 57.9 52.7 43.6 85 66 46.9 49.9 55.5 163 38.5 50.4 264 98.7 41.3 56.8 154 128 81 144 82.8 7.27 K 65 0.137

P/B Ratio

1.1 1.19 1.2 - 1.3 - 3.29 2.81 2.66 - 2.04 1.91 1.72 2.3 2.47 3.11 2.57 3.9 4.29 3.18 2.78 2.69 2.8 2.79 2.96 3.67 3.51 3.41 3.31 4.17 4.38 3.77 3.1 3.39 2.91 3.06 2.7 3.24 3.49 3.4 3.08 0.004

EV/Sales

9.45 8.48 8.47 0.139 9.82 0.38 21.1 18.7 18.8 0.514 20.7 22.1 15.4 17.6 21.6 18.5 14.1 14.9 16.7 13.8 12.9 12.6 16.1 16 14.5 17.7 17.9 17 14.4 15.9 17.6 16.8 13.3 15.7 16.3 15.7 13.4 16.2 17.2 20.5 13.3 1.94

EV/EBITDA

16 26.2 23.9 0.393 41.8 0.724 40.3 38.8 48.2 1.68 66.3 70.8 257 67.3 9.1 43.6 27.2 52.2 50.9 46.1 35.2 31.5 35.6 81.8 24.6 53.4 51.4 49.4 39.3 50.9 -3.82 K 51.1 34.2 -67.3 41.5 35.8 31.1 19.4 40.3 63.4 32.5 4.38

EV/OCF

36.5 34 25.3 0.417 33.5 1.4 62.2 32.6 62.6 1.91 68.8 730 48.3 48.6 75.3 36.4 53.6 63 72.6 43.6 48.3 37.2 59.8 52.8 45.9 44.5 52.8 113 36.9 45.8 123 62 38.1 37.1 73.4 58.5 43.8 63.9 50 75.4 42 6.33

Earnings Yield

0.062 0.055 0.05 - 0.02 - 0.02 0.021 0.015 - 0.004 0.014 -0.011 0.012 0.094 0.018 0.119 0.013 0.013 0.012 0.019 0.022 0.019 0.002 0.033 0.025 0.018 0.023 0.064 0.008 -0.007 0.025 0.024 -0.021 0.006 0.025 0.024 0.043 0.02 0.011 0.024 17.8

Free Cash Flow Yield

0.029 0.029 0.04 - 0.03 - 0.007 0.022 0.008 - 0.005 -0.017 0.008 0.007 0.005 0.022 0.006 0.007 0.009 0.017 0.019 0.023 0.012 0.015 0.021 0.02 0.018 0.006 0.026 0.02 0.004 0.01 0.024 0.018 0.006 0.008 0.012 0.007 0.012 0.0 0.015 7.31

Debt To Equity

0.136 - 0.081 0.081 0.069 0.099 0.1 0.102 0.11 0.144 0.136 0.113 0.126 0.099 0.107 0.134 0.136 0.21 0.209 0.205 0.192 0.215 0.239 0.26 0.25 0.334 0.388 0.422 0.529 0.842 0.713 0.542 0.616 0.639 0.429 0.387 0.427 0.447 0.42 0.432 0.404 0.457

Debt To Assets

0.105 - 0.065 0.065 0.057 0.076 0.071 0.081 0.089 0.113 0.106 0.091 0.099 0.081 0.086 0.105 0.105 0.15 0.144 0.149 0.141 0.156 0.17 0.186 0.181 0.225 0.247 0.266 0.307 0.408 0.366 0.314 0.343 0.351 0.272 0.254 0.27 0.277 0.268 0.276 0.261 0.286

Net Debt To EBITDA

1.1 - 0.393 0.393 -0.149 0.724 0.608 1 1 1.68 3.6 2.97 8.07 1.89 0.3 1.27 0.735 2.08 1.65 2.22 1.49 1.44 1.64 4.67 1.26 3.53 4.56 4.91 3.97 7.98 -479 5.53 4.68 -9.11 4.43 2.96 3.27 2.25 4.05 6.81 3.31 4.34

Current Ratio

1.73 - 1.86 1.86 2.29 1.48 1.46 2.45 2.66 2.27 2.04 2.69 2.78 4.24 3.41 3.48 3.17 2.74 1.9 2.06 1.87 1.83 1.62 1.72 1.66 1.22 1.08 1.23 1.17 0.757 0.822 0.93 0.996 1.56 2.5 3.15 3.99 1.38 2.87 2.35 1.66 1.06

Interest Coverage

28.2 - - - 270 153 117 92.1 55.9 44.7 31.1 11 3.98 28.1 368 54.6 336 46.1 55.7 49.3 41.1 27.8 18.9 18.8 20.3 15.6 12.6 13.3 31.8 12.4 16.3 18.9 18 16.2 22.7 25.6 26 48.2 21.1 14.8 22.1 19.5

Income Quality

0.476 0.534 0.81 0.81 1.47 0.574 0.719 1.34 0.898 1.1 1.23 0.126 58.3 1.66 0.123 1.33 0.143 0.957 0.78 1.27 0.849 0.998 0.731 2.64 0.606 0.842 0.967 0.349 0.387 2.86 -2.25 0.639 1.08 -1.42 1.69 0.605 0.865 0.327 0.889 1.08 0.901 0.844

Sales General And Administrative To Revenue

0.034 0.033 0.04 0.04 0.03 -0.049 0.031 0.029 0.025 -0.068 0.051 0.03 0.031 -0.058 0.035 0.022 0.021 -0.051 0.027 0.026 0.026 -0.052 0.03 0.03 0.026 -0.072 0.03 0.044 0.03 -0.058 0.025 0.044 0.027 -0.055 0.03 0.036 0.029 -0.055 0.035 0.039 0.03 -0.079

Intangibles To Total Assets

- - - - - 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.002 0.001 0.002 0.002 0.001 0.001 0.002 0.002 0.002 0.001 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.003 0.003 0.003 0.003 0.003 - - - -

Capex To Operating Cash Flow

- - - - - 0.497 0.596 0.29 0.5 1.03 0.692 12.7 0.607 0.681 0.644 0.239 0.683 0.564 0.392 0.283 0.123 0.186 0.33 0.245 0.072 0.167 0.132 0.379 0.138 0.234 0.593 0.44 0.205 0.435 0.574 0.581 0.516 0.607 0.457 0.991 0.421 0.582

Capex To Revenue

- - - - - 0.135 0.202 0.166 0.15 0.277 0.209 0.384 0.194 0.247 0.185 0.122 0.18 0.133 0.09 0.089 0.033 0.063 0.089 0.075 0.023 0.066 0.045 0.057 0.054 0.081 0.085 0.119 0.072 0.184 0.128 0.156 0.158 0.154 0.157 0.269 0.133 0.178

Capex To Depreciation

- - - - - 2.81 4.2 3.37 2.95 5.22 3.51 6.17 4.04 6.39 4.27 3.32 5.62 4.03 2.32 2.02 0.732 1.26 1.29 1.12 0.415 1.17 0.554 0.875 0.96 1.82 2.04 2.86 1.8 3.82 2.51 3.3 3.45 3.48 3.31 5.11 3.4 2.89

Stock Based Compensation To Revenue

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

Graham Number

1.17 K 1.06 K 1 K - 614 - 701 652 524 - 227 407 350 428 1.21 K 466 1.09 K 304 306 253 292 290 258 74.9 355 310 230 255 395 121 112 215 179 162 89.4 181 156 219 139 94.1 132 116 K

Return On Invested Capital, ROIC

0.029 - 0.034 0.034 0.018 0.07 0.057 0.051 0.028 0.025 0.008 0.009 -0.068 0.014 0.19 0.035 0.218 0.04 0.05 0.044 0.041 0.04 0.032 0.013 0.044 0.04 0.035 0.038 0.118 0.041 0.08 0.041 0.049 0.041 0.031 0.048 0.052 0.099 0.047 0.031 0.053 0.041

Return On Tangible Assets, ROTA

0.053 - 0.048 0.048 0.022 0.063 0.046 0.046 0.031 0.021 0.007 0.021 -0.015 0.022 0.186 0.043 0.236 0.035 0.038 0.029 0.04 0.043 0.038 0.003 0.071 0.062 0.04 0.051 0.123 0.016 -0.016 0.055 0.041 -0.039 0.011 0.051 0.04 0.087 0.045 0.024 0.047 0.04

Graham Net Net

-150 872 -91.8 - -42.5 - -160 -22.3 -74.8 - -57.7 -17.4 14 18.9 9.84 -8.92 -70.3 -70.7 -71.6 -60.7 -138 -133 -57.7 -55.8 -55.1 -151 -87.8 -88 -88.7 -128 -106 -125 -126 -81.4 -59.8 -47.4 -52.3 -63.8 -53 -50.1 -43.2 -50.6 K

Working Capital

247 B 158 B 261 B 261 B 296 B 188 B 207 B 266 B 233 B 203 B 201 B 239 B 351 B 379 B 355 B 272 B 261 B 186 B 126 B 81.1 B 66.8 B 69.5 B 57.2 B 56.2 B 56.3 B 24 B 8.7 B 23.2 B 24.5 B -41.2 B -29.6 B -9.76 B -576 M 45.4 B 63.5 B 73.3 B 101 B 22.6 B 50.7 B 27.1 B 23.6 B 3.11 B

Tangible Asset Value

2.82 T 2.61 T 2.61 T 2.61 T 2.41 T 1.91 T 1.76 T 1.73 T 1.7 T 1.64 T 1.59 T 1.61 T 1.62 T 1.66 T 1.61 T 1.28 T 1.26 T 884 B 842 B 827 B 816 B 774 B 729 B 711 B 728 B 656 B 593 B 578 B 548 B 427 B 411 B 447 B 421 B 385 B 426 B 416 B 395 B 371 B 336 B 313 B 314 B 291 B

Net Current Asset Value, NCAV

-212 B 2.76 T -51.3 B -51.3 B 33.8 B 30.9 B -37.4 B 22.8 B -20.4 B -57.8 B -35.2 B 30.2 B 128 B 151 B 123 B 52.2 B 29.6 B -36.5 B -89 B -126 B -127 B -115 B -127 B -128 B -124 B -173 B -209 B -204 B -222 B -323 B -253 B -193 B -196 B -185 B -136 B -109 B -90.9 B -143 B -111 B -127 B -110 B -114 B

Invested Capital

1.49 T 158 B 1.35 T 1.35 T 1.41 T 1.06 T 1.05 T 1.06 T 996 B 935 B 881 B 887 B 950 B 939 B 846 B 730 B 686 B 597 B 512 B 498 B 471 B 431 B 400 B 392 B 386 B 357 B 340 B 357 B 359 B 292 B 294 B 304 B 303 B 339 B 347 B 344 B 356 B 268 B 286 B 250 B 229 B 200 B

Average Receivables

118 B 108 B 216 B 225 B - 86.7 B 193 B 194 B 67.7 B 53.2 B 173 B 310 B 331 B 342 B 311 B 166 B 50.5 B 56.7 B 49.5 B 40.1 B 42.6 B 37.6 B 33.1 B 37.1 B 40.3 B 41.1 B 42.9 B 45.3 B 40.8 B 37.3 B 39.6 B 37.3 B 32.6 B 30.1 B 29.3 B 28.9 B 29.5 B 25.5 B 19.1 B 21.7 B 13.1 B -

Average Payables

127 B 109 B 217 B 199 B - 84.8 B 71.1 B 66.7 B 62.2 B 48.9 B 39.8 B 41.9 B 48.5 B 50.1 B 46.3 B 45.5 B 47.7 B 52.5 B 47.1 B 37.1 B 34.7 B 27.6 B 20.8 B 19.8 B 24 B 24.3 B 23 B 24.3 B 24.7 B 25.8 B 28.1 B 26.4 B 20.3 B 15.7 B 14.4 B 14.5 B 14.8 B 14.3 B 12.1 B 10.8 B 10.8 B -

Average Inventory

23.2 B 19.6 B 39.2 B 34.8 B - 18.2 B 17.2 B 15.4 B 12.9 B 11.7 B 11.2 B 10.2 B 11.5 B 13.4 B 13.8 B 13.3 B 15.4 B 17.5 B 15.3 B 12.6 B 11.7 B 11 B 9.3 B 7.99 B 8.65 B 8.57 B 8.18 B 6.77 B 6.75 B 8.74 B 8.67 B 7.97 B 7.44 B 7.42 B 6.61 B 5.13 B 5.4 B 5.5 B 4.59 B 3.01 B 2.5 B -

Days Sales Outstanding

60 - 52.3 52.3 66.9 25.4 22.4 108 26.3 26.3 23.3 189 155 141 161 117 18.5 20.1 24.8 17.7 21 23.1 22 24 23.3 25.3 29.6 31.2 29.9 24 30.1 31.9 27.5 28.6 31.6 29.5 29.4 32.2 25 26.7 29.3 -

Days Payables Outstanding

126 - 100 100 110 33.5 35.7 31.2 41.4 38 33.7 33.7 34.2 49.3 38 28.5 29 39.4 39 28.4 31.1 52.4 27.9 20.1 21.6 57.7 26.4 28.5 27.9 40.6 34.1 39 35.4 43.4 29.3 27.5 31 59.5 33.3 27.3 24.1 86.1

Days Of Inventory On Hand

23 - 18.1 18.1 18.4 6.46 8.55 7.66 9.01 7.38 10 8.85 7.76 12.1 11.1 8.7 8.11 14.6 11.9 10.1 10 18.8 12.5 8.91 8.01 20.2 9.36 10.2 5.79 13.9 11.5 11 11.5 18.7 15.3 10.8 9.84 24.7 11.8 11.4 3.91 26.7

Receivables Turnover

1.5 - 1.72 1.72 1.35 3.55 4.02 0.833 3.43 3.43 3.87 0.475 0.582 0.64 0.559 0.768 4.87 4.48 3.62 5.1 4.29 3.9 4.1 3.76 3.87 3.55 3.05 2.88 3.01 3.75 2.99 2.82 3.27 3.15 2.85 3.05 3.06 2.8 3.6 3.37 3.07 -

Payables Turnover

0.714 - 0.898 0.898 0.82 2.69 2.52 2.89 2.18 2.37 2.67 2.67 2.63 1.83 2.37 3.16 3.11 2.29 2.31 3.17 2.9 1.72 3.23 4.48 4.16 1.56 3.41 3.15 3.22 2.21 2.64 2.3 2.54 2.07 3.08 3.27 2.91 1.51 2.7 3.3 3.74 1.05

Inventory Turnover

3.91 - 4.98 4.98 4.89 13.9 10.5 11.7 9.99 12.2 8.97 10.2 11.6 7.45 8.11 10.3 11.1 6.18 7.55 8.92 8.98 4.79 7.19 10.1 11.2 4.45 9.61 8.85 15.5 6.46 7.85 8.16 7.85 4.83 5.9 8.33 9.15 3.65 7.62 7.91 23 3.37

Return On Equity, ROE

0.068 0.066 0.059 0.059 0.026 0.082 0.065 0.058 0.039 0.027 0.008 0.026 -0.019 0.027 0.231 0.055 0.306 0.049 0.056 0.04 0.054 0.059 0.053 0.005 0.099 0.092 0.062 0.08 0.212 0.032 -0.03 0.094 0.074 -0.071 0.018 0.077 0.064 0.141 0.07 0.037 0.073 0.064

Capex Per Share

- - - - - - 18.6 14.6 12.2 - 11.4 18.4 11.9 18.2 11.6 8.84 14 10.5 6.56 5.81 1.97 3.55 3.84 3.18 1.17 3.19 1.88 2.42 2.49 3.58 3.3 4.43 2.7 5.89 3.58 4.55 4.62 4.29 3.93 5.15 3.54 3.52 K

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 НОВАТЭК NVTK
  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 НОВАТЭК 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 Oil gas drilling industry

Issuer Price % 24h Market Cap Country
Crescent Point Energy Corp. Crescent Point Energy Corp.
CPG
- 0.8 % $ 4.71 B canadaCanada
Abraxas Petroleum Corporation Abraxas Petroleum Corporation
AXAS
- -65.98 % $ 10.3 M usaUSA
Enerplus Corporation Enerplus Corporation
ERF
- - $ 4.25 B canadaCanada
Башнефть Башнефть
BANE
- - - russiaRussia
ЛУКОЙЛ ЛУКОЙЛ
LKOH
- - - russiaRussia
Berry Corporation Berry Corporation
BRY
- - $ 268 M usaUSA
Газпром нефть Газпром нефть
SIBN
- - - russiaRussia
Canadian Natural Resources Limited Canadian Natural Resources Limited
CNQ
$ 32.97 0.43 % $ 72.6 B canadaCanada
РН Западная Сибирь РН Западная Сибирь
CHGZ
- - - russiaRussia
ГАЗПРОМ ГАЗПРОМ
GAZP
- - - russiaRussia
Славнефть Мегионнефтегаз Славнефть Мегионнефтегаз
MFGS
- - - russiaRussia
РуссНефть РуссНефть
RNFT
- - - russiaRussia
Роснефть Роснефть
ROSN
- - - russiaRussia
Сургутнефтегаз Сургутнефтегаз
SNGS
- - - russiaRussia
Татнефть Татнефть
TATN
- - - russiaRussia
Варьеганнефтегаз Варьеганнефтегаз
VJGZ
- - - russiaRussia
ЯТЭК ЯТЭК
YAKG
- - - russiaRussia
Penn Virginia Corporation Penn Virginia Corporation
PVAC
- -3.04 % $ 647 M usaUSA
Earthstone Energy Earthstone Energy
ESTE
- - $ 1.87 B usaUSA
Borr Drilling Limited Borr Drilling Limited
BORR
$ 3.96 -1.25 % $ 994 M bermudaBermuda
Barnwell Industries Barnwell Industries
BRN
$ 1.15 - $ 11.5 M usaUSA
Diamondback Energy Diamondback Energy
FANG
$ 146.91 -0.84 % $ 31.4 B usaUSA
Centennial Resource Development Centennial Resource Development
CDEV
- 2.19 % $ 2.26 B usaUSA
Camber Energy Camber Energy
CEI
- -6.1 % $ 11.9 M usaUSA
Chesapeake Energy Corporation Chesapeake Energy Corporation
CHK
- -0.96 % $ 10.8 B usaUSA
Devon Energy Corporation Devon Energy Corporation
DVN
$ 36.2 -0.39 % $ 22.9 B usaUSA
Callon Petroleum Company Callon Petroleum Company
CPE
- - $ 2.31 B usaUSA
Goodrich Petroleum Corporation Goodrich Petroleum Corporation
GDP
- -0.04 % $ 330 M usaUSA
Houston American Energy Corp. Houston American Energy Corp.
HUSA
- - $ 24.4 M usaUSA
Bonanza Creek Energy, Inc. Bonanza Creek Energy, Inc.
BCEI
- -0.07 % $ 1.73 B usaUSA
CNOOC Limited CNOOC Limited
CEO
- - $ 53.2 B chinaChina
Cabot Oil & Gas Corporation Cabot Oil & Gas Corporation
COG
- 20.08 % $ 8.89 B usaUSA
HighPoint Resources Corporation HighPoint Resources Corporation
HPR
- - $ 20.4 M usaUSA
Contango Oil & Gas Company Contango Oil & Gas Company
MCF
- -2.07 % $ 666 M usaUSA
QEP Resources, Inc. QEP Resources, Inc.
QEP
- -4.45 % $ 990 M usaUSA
Indonesia Energy Corporation Limited Indonesia Energy Corporation Limited
INDO
$ 3.23 -2.71 % $ 37.1 M indonesiaIndonesia
Sundance Energy Inc. Sundance Energy Inc.
SNDE
- - - usaUSA
TransGlobe Energy Corporation TransGlobe Energy Corporation
TGA
- - $ 371 M canadaCanada
Amplify Energy Corp. Amplify Energy Corp.
AMPY
$ 4.71 -2.08 % $ 187 M usaUSA
Torchlight Energy Resources, Inc. Torchlight Energy Resources, Inc.
TRCH
- 4.21 % $ 788 M usaUSA
Cimarex Energy Co. Cimarex Energy Co.
XEC
- -3.11 % $ 8.97 B usaUSA
Extraction Oil & Gas, Inc. Extraction Oil & Gas, Inc.
XOG
- 0.82 % $ 1.67 B usaUSA
EOG Resources EOG Resources
EOG
$ 103.87 -0.12 % $ 58.8 B usaUSA
Epsilon Energy Ltd. Epsilon Energy Ltd.
EPSN
$ 4.86 1.89 % $ 115 M usaUSA
Marathon Oil Corporation Marathon Oil Corporation
MRO
- - $ 17.3 B usaUSA
Antero Resources Corporation Antero Resources Corporation
AR
$ 34.19 -1.58 % $ 10.6 B usaUSA
Matador Resources Company Matador Resources Company
MTDR
$ 41.73 -0.02 % $ 5.16 B usaUSA
Falcon Minerals Corporation Falcon Minerals Corporation
FLMN
- -2.56 % $ 2.02 B usaUSA
Battalion Oil Corporation Battalion Oil Corporation
BATL
$ 1.14 -1.72 % $ 18.8 M usaUSA