25 XP   0   0   10

Abrau Durso OAO
Buy, Hold or Sell?

Let's analyse Abrau Durso OAO together

PenkeI guess you are interested in Abrau Durso OAO. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Abrau Durso OAO. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Abrau Durso OAO

I send you an email if I find something interesting about Abrau Durso OAO.

Quick analysis of Abrau Durso OAO (30 sec.)










What can you expect buying and holding a share of Abrau Durso OAO? (30 sec.)

How much money do you get?

How much money do you get?
₽0.14
When do you have the money?
1 year
How often do you get paid?
80.0%

What is your share worth?

Current worth
₽128.84
Expected worth in 1 year
₽183.93
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
₽68.22
Return On Investment
27.1%

For what price can you sell your share?

Current Price per Share
₽252.00
Expected price per share
₽219.00 - ₽268.00
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Abrau Durso OAO (5 min.)




Live pricePrice per Share (EOD)

₽252.00

Intrinsic Value Per Share

₽-0.53 - ₽82.24

Total Value Per Share

₽128.31 - ₽211.09

2. Growth of Abrau Durso OAO (5 min.)




Is Abrau Durso OAO growing?

Current yearPrevious yearGrowGrow %
How rich?$137.6m$122.9m$14.7m10.7%

How much money is Abrau Durso OAO making?

Current yearPrevious yearGrowGrow %
Making money$19m$14.7m$4.3m22.7%
Net Profit Margin14.8%13.7%--

How much money comes from the company's main activities?

3. Financial Health of Abrau Durso OAO (5 min.)




3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Abrau Durso OAO? (5 min.)

Welcome investor! Abrau Durso OAO's management wants to use your money to grow the business. In return you get a share of Abrau Durso OAO.

What can you expect buying and holding a share of Abrau Durso OAO?

First you should know what it really means to hold a share of Abrau Durso OAO. And how you can make/lose money.

Speculation

The Price per Share of Abrau Durso OAO is ₽252.00. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Abrau Durso OAO.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Abrau Durso OAO, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ₽128.84. Based on the TTM, the Book Value Change Per Share is ₽13.77 per quarter. Based on the YOY, the Book Value Change Per Share is ₽10.92 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ₽3.28 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Abrau Durso OAO.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps0.190.1%0.190.1%0.150.1%0.150.1%0.100.0%
Usd Book Value Change Per Share0.150.1%0.150.1%0.120.0%0.120.0%0.100.0%
Usd Dividend Per Share0.040.0%0.040.0%0.030.0%0.030.0%0.020.0%
Usd Total Gains Per Share0.190.1%0.190.1%0.150.1%0.150.1%0.120.0%
Usd Price Per Share2.07-2.07-2.11-1.88-1.53-
Price to Earnings Ratio10.63-10.63-14.00-13.11-44.31-
Price-to-Total Gains Ratio11.14-11.14-14.05-13.14--5.53-
Price to Book Ratio1.47-1.47-1.68-1.65-1.89-
Price-to-Total Gains Ratio11.14-11.14-14.05-13.14--5.53-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.7468
Number of shares364
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.040.03
Usd Book Value Change Per Share0.150.12
Usd Total Gains Per Share0.190.15
Gains per Quarter (364 shares)67.6752.97
Gains per Year (364 shares)270.67211.87
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
15221926141171202
210443753281342414
3156656803122513626
42088741074163685838
5261109313452048561050
63131311161624410271262
73651530188728511981474
84171748215832613691686
94691967242936615401898
105212186270040717122110

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%14.00.00.0100.0%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%9.01.00.090.0%12.02.00.085.7%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%8.00.02.080.0%8.00.06.057.1%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%9.01.00.090.0%12.02.00.085.7%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Abrau Durso OAO

About Abrau Durso OAO

Public Joint Stock Company Abrau-Durso produces and sells wine in Russia. The company offers sparkling wines, still wines, cider, low-alcohol beverages, spirits, artesian water, and non-alcoholic beverages. It also engages in the event, restaurant, hotel, and outdoor activities. The company was founded in 1870 and is headquartered in Moscow, Russia.

Fundamental data was last updated by Penke on 2023-11-18 09:01:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is fair priced.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Abrau Durso OAO.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Abrau Durso OAO earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Abrau Durso OAO to the Beverages - Wineries & Distilleries industry mean.
  • A Net Profit Margin of 14.8% means that руб0.15 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Abrau Durso OAO:

  • The MRQ is 14.8%. The company is making a huge profit. +2
  • The TTM is 14.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ14.8%TTM14.8%0.0%
TTM14.8%YOY13.7%+1.0%
TTM14.8%5Y14.2%+0.6%
5Y14.2%10Y10.6%+3.6%
1.1.2. Return on Assets

Shows how efficient Abrau Durso OAO is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Abrau Durso OAO to the Beverages - Wineries & Distilleries industry mean.
  • 7.1% Return on Assets means that Abrau Durso OAO generated руб0.07 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Abrau Durso OAO:

  • The MRQ is 7.1%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 7.1%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ7.1%TTM7.1%0.0%
TTM7.1%YOY6.3%+0.9%
TTM7.1%5Y6.9%+0.2%
5Y6.9%10Y5.5%+1.4%
1.1.3. Return on Equity

Shows how efficient Abrau Durso OAO is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Abrau Durso OAO to the Beverages - Wineries & Distilleries industry mean.
  • 13.9% Return on Equity means Abrau Durso OAO generated руб0.14 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Abrau Durso OAO:

  • The MRQ is 13.9%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 13.9%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ13.9%TTM13.9%0.0%
TTM13.9%YOY12.1%+1.8%
TTM13.9%5Y12.9%+1.0%
5Y12.9%10Y10.4%+2.4%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Abrau Durso OAO.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Abrau Durso OAO is operating .

  • Measures how much profit Abrau Durso OAO makes for each руб1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Abrau Durso OAO to the Beverages - Wineries & Distilleries industry mean.
  • An Operating Margin of 23.5% means the company generated руб0.24  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Abrau Durso OAO:

  • The MRQ is 23.5%. The company is operating efficient. +1
  • The TTM is 23.5%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ23.5%TTM23.5%0.0%
TTM23.5%YOY22.6%+1.0%
TTM23.5%5Y21.5%+2.1%
5Y21.5%10Y18.3%+3.2%
1.2.2. Operating Ratio

Measures how efficient Abrau Durso OAO is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Beverages - Wineries & Distilleries industry mean).
  • An Operation Ratio of 0.75 means that the operating costs are руб0.75 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of Abrau Durso OAO:

  • The MRQ is 0.745. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.745. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.745TTM0.7450.000
TTM0.745YOY0.779-0.034
TTM0.7455Y0.775-0.030
5Y0.77510Y0.785-0.010
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Abrau Durso OAO.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Abrau Durso OAO is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Beverages - Wineries & Distilleries industry mean).
  • A Current Ratio of 2.33 means the company has руб2.33 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of Abrau Durso OAO:

  • The MRQ is 2.328. The company is able to pay all its short-term debts. +1
  • The TTM is 2.328. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.328TTM2.3280.000
TTM2.328YOY2.405-0.077
TTM2.3285Y2.286+0.042
5Y2.28610Y2.071+0.215
1.3.2. Quick Ratio

Measures if Abrau Durso OAO is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Abrau Durso OAO to the Beverages - Wineries & Distilleries industry mean.
  • A Quick Ratio of 1.18 means the company can pay off руб1.18 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Abrau Durso OAO:

  • The MRQ is 1.185. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.185. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.185TTM1.1850.000
TTM1.185YOY1.388-0.203
TTM1.1855Y1.168+0.017
5Y1.16810Y0.967+0.201
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Abrau Durso OAO.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Abrau Durso OAO assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Abrau Durso OAO to Beverages - Wineries & Distilleries industry mean.
  • A Debt to Asset Ratio of 0.49 means that Abrau Durso OAO assets are financed with 48.7% credit (debt) and the remaining percentage (100% - 48.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Abrau Durso OAO:

  • The MRQ is 0.487. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.487. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.487TTM0.4870.000
TTM0.487YOY0.479+0.008
TTM0.4875Y0.462+0.026
5Y0.46210Y0.493-0.031
1.4.2. Debt to Equity Ratio

Measures if Abrau Durso OAO is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Abrau Durso OAO to the Beverages - Wineries & Distilleries industry mean.
  • A Debt to Equity ratio of 95.1% means that company has руб0.95 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Abrau Durso OAO:

  • The MRQ is 0.951. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.951. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.951TTM0.9510.000
TTM0.951YOY0.923+0.028
TTM0.9515Y0.870+0.081
5Y0.87010Y1.024-0.154
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Abrau Durso OAO

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every руб1 in earnings Abrau Durso OAO generates.

  • Above 15 is considered overpriced but always compare Abrau Durso OAO to the Beverages - Wineries & Distilleries industry mean.
  • A PE ratio of 10.63 means the investor is paying руб10.63 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Abrau Durso OAO:

  • The EOD is 14.095. Based on the earnings, the company is underpriced. +1
  • The MRQ is 10.627. Based on the earnings, the company is underpriced. +1
  • The TTM is 10.627. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD14.095MRQ10.627+3.468
MRQ10.627TTM10.6270.000
TTM10.627YOY14.001-3.374
TTM10.6275Y13.109-2.481
5Y13.10910Y44.311-31.203
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Abrau Durso OAO:

  • The EOD is 63.345. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 47.760. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 47.760. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD63.345MRQ47.760+15.585
MRQ47.760TTM47.7600.000
TTM47.760YOY142.596-94.836
TTM47.7605Y-35.232+82.992
5Y-35.23210Y-19.901-15.330
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Abrau Durso OAO is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Beverages - Wineries & Distilleries industry mean).
  • A PB ratio of 1.47 means the investor is paying руб1.47 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of Abrau Durso OAO:

  • The EOD is 1.956. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.475. Based on the equity, the company is underpriced. +1
  • The TTM is 1.475. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.956MRQ1.475+0.481
MRQ1.475TTM1.4750.000
TTM1.475YOY1.682-0.207
TTM1.4755Y1.645-0.171
5Y1.64510Y1.886-0.241
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Abrau Durso OAO compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--13.77113.7710%10.919+26%10.785+28%9.472+45%
Book Value Per Share--128.843128.8430%115.072+12%105.171+23%79.188+63%
Current Ratio--2.3282.3280%2.405-3%2.286+2%2.071+12%
Debt To Asset Ratio--0.4870.4870%0.479+2%0.462+6%0.493-1%
Debt To Equity Ratio--0.9510.9510%0.923+3%0.870+9%1.024-7%
Dividend Per Share--3.2833.2830%2.854+15%2.565+28%1.466+124%
Eps--17.87817.8780%13.820+29%13.444+33%8.903+101%
Free Cash Flow Per Share--3.9783.9780%1.357+193%0.138+2781%-0.434+111%
Free Cash Flow To Equity Per Share--11.66811.6680%-3.419+129%6.255+87%4.162+180%
Gross Profit Margin--0.4310.4310%0.449-4%0.441-2%-4.145+1062%
Intrinsic Value_10Y_max--82.245--------
Intrinsic Value_10Y_min---0.533--------
Intrinsic Value_1Y_max--3.501--------
Intrinsic Value_1Y_min---0.341--------
Intrinsic Value_3Y_max--14.132--------
Intrinsic Value_3Y_min---0.782--------
Intrinsic Value_5Y_max--29.118--------
Intrinsic Value_5Y_min---0.953--------
Market Cap24696050400.000+25%18620038000.00018620038000.0000%18963038700.000-2%16905034500.000+10%13765010091.800+35%
Net Profit Margin--0.1480.1480%0.137+8%0.142+4%0.106+39%
Operating Margin--0.2350.2350%0.226+4%0.215+10%0.183+29%
Operating Ratio--0.7450.7450%0.779-4%0.775-4%0.785-5%
Pb Ratio1.956+25%1.4751.4750%1.682-12%1.645-10%1.886-22%
Pe Ratio14.095+25%10.62710.6270%14.001-24%13.109-19%44.311-76%
Price Per Share252.000+25%190.000190.0000%193.500-2%172.500+10%140.459+35%
Price To Free Cash Flow Ratio63.345+25%47.76047.7600%142.596-67%-35.232+174%-19.901+142%
Price To Total Gains Ratio14.776+25%11.14111.1410%14.049-21%13.139-15%-5.531+150%
Quick Ratio--1.1851.1850%1.388-15%1.168+1%0.967+22%
Return On Assets--0.0710.0710%0.063+14%0.069+3%0.055+30%
Return On Equity--0.1390.1390%0.121+15%0.129+8%0.104+33%
Total Gains Per Share--17.05517.0550%13.773+24%13.350+28%10.938+56%
Usd Book Value--137630757.500137630757.5000%122920215.600+12%112343825.700+23%84588492.321+63%
Usd Book Value Change Per Share--0.1500.1500%0.119+26%0.118+28%0.103+45%
Usd Book Value Per Share--1.4041.4040%1.254+12%1.146+23%0.863+63%
Usd Dividend Per Share--0.0360.0360%0.031+15%0.028+28%0.016+124%
Usd Eps--0.1950.1950%0.151+29%0.147+33%0.097+101%
Usd Free Cash Flow--4249539.4004249539.4000%1449525.600+193%147477.000+2781%-463161.115+111%
Usd Free Cash Flow Per Share--0.0430.0430%0.015+193%0.002+2781%-0.005+111%
Usd Free Cash Flow To Equity Per Share--0.1270.1270%-0.037+129%0.068+87%0.045+180%
Usd Market Cap269186949.360+25%202958414.200202958414.2000%206697121.830-2%184264876.050+10%150038610.001+35%
Usd Price Per Share2.747+25%2.0712.0710%2.109-2%1.880+10%1.531+35%
Usd Profit--19097802.80019097802.8000%14762851.000+29%14360989.800+33%9539448.523+100%
Usd Revenue--129316902.400129316902.4000%107588275.600+20%101038367.500+28%87707085.386+47%
Usd Total Gains Per Share--0.1860.1860%0.150+24%0.146+28%0.119+56%
 EOD+4 -4MRQTTM+0 -0YOY+27 -95Y+30 -610Y+34 -2

3.2. Fundamental Score

Let's check the fundamental score of Abrau Durso OAO based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1514.095
Price to Book Ratio (EOD)Between0-11.956
Net Profit Margin (MRQ)Greater than00.148
Operating Margin (MRQ)Greater than00.235
Quick Ratio (MRQ)Greater than11.185
Current Ratio (MRQ)Greater than12.328
Debt to Asset Ratio (MRQ)Less than10.487
Debt to Equity Ratio (MRQ)Less than10.951
Return on Equity (MRQ)Greater than0.150.139
Return on Assets (MRQ)Greater than0.050.071
Total8/10 (80.0%)

3.3. Technical Score

Let's check the technical score of Abrau Durso OAO based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5025.463
Ma 20Greater thanMa 50286.470
Ma 50Greater thanMa 100295.464
Ma 100Greater thanMa 200317.894
OpenGreater thanClose255.200
Total2/5 (40.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2018-12-312019-12-312020-12-312021-12-312022-12-31
Minority Interest  72,046-11,26360,783-5,59055,193-51,1684,025-24,118-20,093



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in RUB. All numbers in thousands.

Summary
Total Assets24,631,724
Total Liabilities12,005,049
Total Stockholder Equity12,625,414
 As reported
Total Liabilities 12,005,049
Total Stockholder Equity+ 12,625,414
Total Assets = 24,631,724

Assets

Total Assets24,631,724
Total Current Assets10,848,893
Long-term Assets10,848,893
Total Current Assets
Cash And Cash Equivalents 336,647
Net Receivables 5,183,020
Inventory 5,273,933
Other Current Assets 55,293
Total Current Assets  (as reported)10,848,893
Total Current Assets  (calculated)10,848,893
+/-0
Long-term Assets
Property Plant Equipment 10,978,080
Intangible Assets 63,545
Long-term Assets Other 2,088,881
Long-term Assets  (as reported)13,782,831
Long-term Assets  (calculated)13,130,506
+/- 652,325

Liabilities & Shareholders' Equity

Total Current Liabilities4,659,410
Long-term Liabilities7,345,639
Total Stockholder Equity12,625,414
Total Current Liabilities
Short-term Debt 1,549,890
Short Long Term Debt 1,483,838
Accounts payable 775,903
Other Current Liabilities 2,333,617
Total Current Liabilities  (as reported)4,659,410
Total Current Liabilities  (calculated)6,143,248
+/- 1,483,838
Long-term Liabilities
Long term Debt Total 6,315,596
Capital Lease Obligations 397,504
Long-term Liabilities Other 201,072
Long-term Liabilities  (as reported)7,345,639
Long-term Liabilities  (calculated)6,914,172
+/- 431,467
Total Stockholder Equity
Common Stock98,000
Retained Earnings 10,552,147
Other Stockholders Equity 1,975,267
Total Stockholder Equity (as reported)12,625,414
Total Stockholder Equity (calculated)12,625,414
+/-0
Other
Capital Stock98,000
Cash And Equivalents7,827
Cash and Short Term Investments 336,647
Common Stock Shares Outstanding 98,000
Liabilities and Stockholders Equity 24,631,724
Net Debt 7,528,839
Net Invested Capital 20,093,396
Net Working Capital 6,189,483
Short Long Term Debt Total 7,865,486



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-31
> Total Assets 
4,075,173
4,866,597
5,374,703
6,064,969
6,969,471
8,466,623
9,596,832
11,398,090
11,612,140
12,969,300
14,225,638
15,790,679
20,520,439
21,641,219
24,631,724
24,631,72421,641,21920,520,43915,790,67914,225,63812,969,30011,612,14011,398,0909,596,8328,466,6236,969,4716,064,9695,374,7034,866,5974,075,173
   > Total Current Assets 
1,036,848
1,636,884
1,996,635
2,574,102
3,210,328
4,258,566
4,885,437
5,732,550
5,725,266
6,306,125
7,130,853
7,263,819
8,238,127
9,374,906
10,848,893
10,848,8939,374,9068,238,1277,263,8197,130,8536,306,1255,725,2665,732,5504,885,4374,258,5663,210,3282,574,1021,996,6351,636,8841,036,848
       Cash And Cash Equivalents 
10,401
37,547
89,844
58,347
116,981
147,451
146,637
77,810
113,874
48,557
161,642
128,430
246,238
186,141
336,647
336,647186,141246,238128,430161,64248,557113,87477,810146,637147,451116,98158,34789,84437,54710,401
       Short-term Investments 
2,216
0
0
8,573
8,991
10,917
8,894
0
0
0
0
-1,050,657
0
0
0
000-1,050,65700008,89410,9178,9918,573002,216
       Net Receivables 
0
0
0
39,000
58,000
78,000
58,000
3,222,515
3,395,694
3,661,646
3,631,057
3,729,998
3,976,665
5,222,792
5,183,020
5,183,0205,222,7923,976,6653,729,9983,631,0573,661,6463,395,6943,222,51558,00078,00058,00039,000000
       Inventory 
556,764
774,687
978,740
1,183,775
1,230,893
1,478,658
1,421,290
2,268,994
2,073,255
2,435,151
3,082,861
3,318,024
3,987,081
3,889,363
5,273,933
5,273,9333,889,3633,987,0813,318,0243,082,8612,435,1512,073,2552,268,9941,421,2901,478,6581,230,8931,183,775978,740774,687556,764
       Other Current Assets 
467,466
824,650
928,052
1,323,406
1,853,463
2,621,539
3,308,616
3,385,746
3,538,137
3,822,417
56,379
87,367
28,143
76,610
55,293
55,29376,61028,14387,36756,3793,822,4173,538,1373,385,7463,308,6162,621,5391,853,4631,323,406928,052824,650467,466
   > Long-term Assets 
3,038,325
3,229,713
3,378,067
3,490,867
3,759,143
4,208,057
4,711,395
5,665,540
5,886,874
6,663,175
7,094,785
8,526,860
12,282,312
12,266,313
13,782,831
13,782,83112,266,31312,282,3128,526,8607,094,7856,663,1755,886,8745,665,5404,711,3954,208,0573,759,1433,490,8673,378,0673,229,7133,038,325
       Property Plant Equipment 
3,029,135
3,162,544
3,309,790
3,399,315
3,645,686
4,064,255
4,352,418
5,001,911
5,230,793
5,828,104
5,984,531
7,184,799
9,871,207
9,574,236
10,978,080
10,978,0809,574,2369,871,2077,184,7995,984,5315,828,1045,230,7935,001,9114,352,4184,064,2553,645,6863,399,3153,309,7903,162,5443,029,135
       Goodwill 
1,271
30,375
1,866
3,903
3,949
7,004
4,780
31,007
28,928
32,617
16,791
35,899
0
0
0
00035,89916,79132,61728,92831,0074,7807,0043,9493,9031,86630,3751,271
       Long Term Investments 
0
0
0
0
0
0
0
0
2,511
2,740
2,744
0
0
0
0
00002,7442,7402,51100000000
       Intangible Assets 
0
0
0
0
0
0
0
30,737
28,928
32,617
16,791
35,899
30,711
49,506
63,545
63,54549,50630,71135,89916,79132,61728,92830,7370000000
       Long-term Assets Other 
3,428
21,305
38,085
29,302
24,484
24,235
164,036
377,076
439,153
575,000
835,233
-59,310
1,785,120
2,182,063
2,088,881
2,088,8812,182,0631,785,120-59,310835,233575,000439,153377,076164,03624,23524,48429,30238,08521,3053,428
> Total Liabilities 
1,354,618
2,054,031
2,286,541
3,062,730
3,625,182
4,505,130
5,684,047
7,189,420
4,966,735
5,627,397
6,011,085
6,582,126
10,313,439
10,364,135
12,005,049
12,005,04910,364,13510,313,4396,582,1266,011,0855,627,3974,966,7357,189,4205,684,0474,505,1303,625,1823,062,7302,286,5412,054,0311,354,618
   > Total Current Liabilities 
632,262
1,425,705
1,427,654
1,849,909
1,468,287
2,712,299
3,161,979
4,611,683
2,395,951
2,489,210
2,417,384
4,128,396
4,144,744
3,898,241
4,659,410
4,659,4103,898,2414,144,7444,128,3962,417,3842,489,2102,395,9514,611,6833,161,9792,712,2991,468,2871,849,9091,427,6541,425,705632,262
       Short-term Debt 
427,457
972,638
945,152
1,032,820
677,157
1,500,592
1,348,416
2,885,746
532,109
721,695
635,184
2,309,701
1,989,153
1,211,508
1,549,890
1,549,8901,211,5081,989,1532,309,701635,184721,695532,1092,885,7461,348,4161,500,592677,1571,032,820945,152972,638427,457
       Short Long Term Debt 
0
0
0
54,000
76,000
84,000
60,000
310,455
532,109
721,695
634,418
2,216,279
1,938,404
1,177,177
1,483,838
1,483,8381,177,1771,938,4042,216,279634,418721,695532,109310,45560,00084,00076,00054,000000
       Accounts payable 
173,010
330,481
283,787
473,305
497,570
723,413
1,205,225
939,456
1,043,816
627,039
680,830
618,578
436,517
886,591
775,903
775,903886,591436,517618,578680,830627,0391,043,816939,4561,205,225723,413497,570473,305283,787330,481173,010
       Other Current Liabilities 
31,795
122,586
198,715
343,783
293,560
488,293
608,338
786,481
820,026
1,140,476
1,101,370
241,308
619,705
597,652
2,333,617
2,333,617597,652619,705241,3081,101,3701,140,476820,026786,481608,338488,293293,560343,783198,715122,58631,795
   > Long-term Liabilities 
722,357
628,326
858,887
1,212,821
2,156,895
1,792,831
2,522,068
2,577,737
2,570,784
3,138,187
3,593,701
2,453,730
6,168,695
6,465,894
7,345,639
7,345,6396,465,8946,168,6952,453,7303,593,7013,138,1872,570,7842,577,7372,522,0681,792,8312,156,8951,212,821858,887628,326722,357
       Long term Debt Total 
0
0
0
0
0
0
0
1,988,480
2,028,755
2,491,861
2,869,409
1,666,756
4,877,770
5,505,101
6,315,596
6,315,5965,505,1014,877,7701,666,7562,869,4092,491,8612,028,7551,988,4800000000
       Other Liabilities 
0
0
0
0
0
0
0
568,502
542,029
646,326
724,292
786,974
1,290,925
0
0
001,290,925786,974724,292646,326542,029568,5020000000
> Total Stockholder Equity
1,577,271
1,621,094
1,850,383
3,002,239
3,344,289
3,961,493
3,912,785
4,075,533
6,544,275
7,244,288
8,142,507
9,147,770
10,151,807
11,225,916
12,625,414
12,625,41411,225,91610,151,8079,147,7708,142,5077,244,2886,544,2754,075,5333,912,7853,961,4933,344,2893,002,2391,850,3831,621,0941,577,271
   Common Stock
15,661
633
74,916
78,340
74,392
80,533
136,131
179,941
98,000
98,000
98,000
98,000
98,000
98,000
98,000
98,00098,00098,00098,00098,00098,00098,000179,941136,13180,53374,39278,34074,91663315,661
   Retained Earnings 
1,561,610
1,665,210
1,832,243
3,193,500
3,345,352
4,240,908
7,162,368
9,621,088
4,455,535
5,155,548
6,053,767
7,059,030
8,063,067
9,137,176
10,552,147
10,552,1479,137,1768,063,0677,059,0306,053,7675,155,5484,455,5359,621,0887,162,3684,240,9083,345,3523,193,5001,832,2431,665,2101,561,610
   Accumulated Other Comprehensive Income 00-2,048,757-1,766,693-1,327,553-1,123,703-898,982-700,294-526,404-405,031-287,272-183,487-113,705-50,2340
   Capital Surplus 000000000000000
   Treasury Stock000000000000000



Balance Sheet

Currency in RUB. All numbers in thousands.




Cash Flow

Currency in RUB. All numbers in thousands.




Income Statement

Currency in RUB. All numbers in thousands.