25 XP   0   0   10

GMK Norilskiy Nikel PAO
Buy, Hold or Sell?

Let's analyse GMK Norilskiy Nikel PAO together

PenkeI guess you are interested in GMK Norilskiy Nikel PAO. 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 GMK Norilskiy Nikel PAO. 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 GMK Norilskiy Nikel PAO

I send you an email if I find something interesting about GMK Norilskiy Nikel PAO.

Quick analysis of GMK Norilskiy Nikel PAO (30 sec.)










What can you expect buying and holding a share of GMK Norilskiy Nikel PAO? (30 sec.)

How much money do you get?

How much money do you get?
₽117.20
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
₽3,941.17
Expected worth in 1 year
₽19,584.03
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
₽26,395.39
Return On Investment
157.2%

For what price can you sell your share?

Current Price per Share
₽16,792.00
Expected price per share
₽15,862 - ₽18,090
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of GMK Norilskiy Nikel PAO (5 min.)




Live pricePrice per Share (EOD)

₽16,792.00

Intrinsic Value Per Share

₽1,154.95 - ₽3,879.40

Total Value Per Share

₽5,096.12 - ₽7,820.56

2. Growth of GMK Norilskiy Nikel PAO (5 min.)




Is GMK Norilskiy Nikel PAO growing?

Current yearPrevious yearGrowGrow %
How rich?$6.5b$52.5m$6.5b99.2%

How much money is GMK Norilskiy Nikel PAO making?

Current yearPrevious yearGrowGrow %
Making money$4.3b$70.9m$4.3b98.4%
Net Profit Margin33.9%36.5%--

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

3. Financial Health of GMK Norilskiy Nikel PAO (5 min.)




4. Comparing to competitors in the Other Industrial Metals & Mining industry (5 min.)




  Industry Rankings (Other Industrial Metals & Mining)  


Richest
#18 / 919

Most Revenue
#7 / 919

Most Profit
#6 / 919
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of GMK Norilskiy Nikel PAO? (5 min.)

Welcome investor! GMK Norilskiy Nikel PAO's management wants to use your money to grow the business. In return you get a share of GMK Norilskiy Nikel PAO.

What can you expect buying and holding a share of GMK Norilskiy Nikel PAO?

First you should know what it really means to hold a share of GMK Norilskiy Nikel PAO. And how you can make/lose money.

Speculation

The Price per Share of GMK Norilskiy Nikel PAO is ₽16,792. 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 GMK Norilskiy Nikel PAO.
  • 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 GMK Norilskiy Nikel PAO, 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 ₽3,941.17. Based on the TTM, the Book Value Change Per Share is ₽3,910.72 per quarter. Based on the YOY, the Book Value Change Per Share is ₽0.91 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 ₽2,688.13 per quarter.
Based on historical numbers we can estimate the returns while holding a share of GMK Norilskiy Nikel PAO.

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 Eps28.650.2%28.650.2%0.450.0%5.990.0%3.770.0%
Usd Book Value Change Per Share42.630.3%42.630.3%0.010.0%8.530.1%4.210.0%
Usd Dividend Per Share29.300.2%29.300.2%0.150.0%6.050.0%3.120.0%
Usd Total Gains Per Share71.930.4%71.930.4%0.160.0%14.580.1%7.320.0%
Usd Price Per Share166.77-166.77-248.83-204.84-149.95-
Price to Earnings Ratio5.82-5.82-554.73-571.99-604.94-
Price-to-Total Gains Ratio2.32-2.32-1,559.14-787.36-416.16-
Price to Book Ratio3.88-3.88-749.70-570.98-462.44-
Price-to-Total Gains Ratio2.32-2.32-1,559.14-787.36-416.16-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share183.0328
Number of shares5
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share29.306.05
Usd Book Value Change Per Share42.638.53
Usd Total Gains Per Share71.9314.58
Gains per Quarter (5 shares)359.6472.89
Gains per Year (5 shares)1,438.55291.58
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
15868531429121171282
2117217052868242341574
3175825584307363512866
42344341057464846821158
52930426371856058531450
635165115862472610231742
7410259681006384711942034
8468868201150296813642326
95274767312941108915352618
105860852514380121017062910

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%21.01.00.095.5%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%6.04.00.060.0%16.06.00.072.7%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%21.00.01.095.5%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%8.02.00.080.0%18.04.00.081.8%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of GMK Norilskiy Nikel PAO

About GMK Norilskiy Nikel PAO

Public Joint Stock Company Mining and Metallurgical Company Norilsk Nickel, together with its subsidiaries, operates as a metals and mining company in Russia, Europe, Asia, North and South America, and CIS countries. The company operates through GMK Group, South Cluster, KGMK Group, NN Harjavalta, GRK Bystrinskoye, Other Mining, and Other Non-Metallurgical segments. It explores for, extracts, and refines ore and nonmetallic minerals; and sale of base and precious metals produced from ore. The company's products include nickel, palladium, copper, platinum, cobalt, rhodium, silver, gold, and other metals. It is also involved in property and equipment rental, gas extraction and transportation, ore mining and processing, construction, mining and metallurgy repairs, electricity production and distribution, spare parts production, geological works and construction, distribution, research, fuel supply, river shipping, and airport businesses, as well as acts as an air company. The company was incorporated in 1997 and is based in Moscow, Russia.

Fundamental data was last updated by Penke on 2023-11-21 07:11:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is very efficient in making profit.
Using its investors money, the company is very efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

Valuation

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

1.1. Profitability of GMK Norilskiy Nikel PAO.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit GMK Norilskiy Nikel PAO earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare GMK Norilskiy Nikel PAO to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 33.9% means that руб0.34 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of GMK Norilskiy Nikel PAO:

  • The MRQ is 33.9%. The company is making a huge profit. +2
  • The TTM is 33.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ33.9%TTM33.9%0.0%
TTM33.9%YOY36.5%-2.6%
TTM33.9%5Y32.8%+1.1%
5Y32.8%10Y26.1%+6.7%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ33.9%-37.0%+70.9%
TTM33.9%-43.4%+77.3%
YOY36.5%-56.3%+92.8%
5Y32.8%-268.1%+300.9%
10Y26.1%-737.2%+763.3%
1.1.2. Return on Assets

Shows how efficient GMK Norilskiy Nikel PAO is using its assets to generate profit.

  • Above 5% is considered healthy but always compare GMK Norilskiy Nikel PAO to the Other Industrial Metals & Mining industry mean.
  • 22.1% Return on Assets means that GMK Norilskiy Nikel PAO generated руб0.22 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of GMK Norilskiy Nikel PAO:

  • The MRQ is 22.1%. Using its assets, the company is very efficient in making profit. +2
  • The TTM is 22.1%. Using its assets, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ22.1%TTM22.1%0.0%
TTM22.1%YOY27.6%-5.5%
TTM22.1%5Y23.6%-1.5%
5Y23.6%10Y17.8%+5.8%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ22.1%-7.5%+29.6%
TTM22.1%-7.8%+29.9%
YOY27.6%-6.9%+34.5%
5Y23.6%-10.6%+34.2%
10Y17.8%-14.9%+32.7%
1.1.3. Return on Equity

Shows how efficient GMK Norilskiy Nikel PAO is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare GMK Norilskiy Nikel PAO to the Other Industrial Metals & Mining industry mean.
  • 80.2% Return on Equity means GMK Norilskiy Nikel PAO generated руб0.80 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of GMK Norilskiy Nikel PAO:

  • The MRQ is 80.2%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 80.2%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ80.2%TTM80.2%0.0%
TTM80.2%YOY175.5%-95.2%
TTM80.2%5Y119.4%-39.2%
5Y119.4%10Y83.9%+35.5%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ80.2%-7.9%+88.1%
TTM80.2%-8.1%+88.3%
YOY175.5%-7.4%+182.9%
5Y119.4%-11.1%+130.5%
10Y83.9%-15.0%+98.9%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of GMK Norilskiy Nikel PAO.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient GMK Norilskiy Nikel PAO is operating .

  • Measures how much profit GMK Norilskiy Nikel PAO 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 GMK Norilskiy Nikel PAO to the Other Industrial Metals & Mining industry mean.
  • An Operating Margin of 46.2% means the company generated руб0.46  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of GMK Norilskiy Nikel PAO:

  • The MRQ is 46.2%. The company is operating very efficient. +2
  • The TTM is 46.2%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ46.2%TTM46.2%0.0%
TTM46.2%YOY53.7%-7.5%
TTM46.2%5Y45.1%+1.1%
5Y45.1%10Y37.7%+7.5%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ46.2%-500.9%+547.1%
TTM46.2%-168.6%+214.8%
YOY53.7%-46.4%+100.1%
5Y45.1%-260.8%+305.9%
10Y37.7%-569.9%+607.6%
1.2.2. Operating Ratio

Measures how efficient GMK Norilskiy Nikel PAO is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • An Operation Ratio of 0.53 means that the operating costs are руб0.53 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of GMK Norilskiy Nikel PAO:

  • The MRQ is 0.528. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.528. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.528TTM0.5280.000
TTM0.528YOY0.463+0.065
TTM0.5285Y0.440+0.088
5Y0.44010Y0.470-0.030
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5281.956-1.428
TTM0.5281.916-1.388
YOY0.4632.173-1.710
5Y0.4404.420-3.980
10Y0.4707.868-7.398
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of GMK Norilskiy Nikel PAO.

1.3. Liquidity
1.3.1. Current Ratio

Measures if GMK Norilskiy Nikel PAO is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A Current Ratio of 1.09 means the company has руб1.09 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of GMK Norilskiy Nikel PAO:

  • The MRQ is 1.093. The company is just able to pay all its short-term debts.
  • The TTM is 1.093. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.093TTM1.0930.000
TTM1.093YOY1.221-0.128
TTM1.0935Y1.408-0.315
5Y1.40810Y1.741-0.333
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0932.594-1.501
TTM1.0932.648-1.555
YOY1.2213.631-2.410
5Y1.4084.130-2.722
10Y1.7414.508-2.767
1.3.2. Quick Ratio

Measures if GMK Norilskiy Nikel PAO is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare GMK Norilskiy Nikel PAO to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 0.33 means the company can pay off руб0.33 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of GMK Norilskiy Nikel PAO:

  • The MRQ is 0.333. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.333. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.333TTM0.3330.000
TTM0.333YOY0.727-0.395
TTM0.3335Y0.698-0.366
5Y0.69810Y0.876-0.177
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3330.893-0.560
TTM0.3330.924-0.591
YOY0.7270.988-0.261
5Y0.6981.233-0.535
10Y0.8761.364-0.488
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of GMK Norilskiy Nikel PAO.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of GMK Norilskiy Nikel PAO assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare GMK Norilskiy Nikel PAO to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.67 means that GMK Norilskiy Nikel PAO assets are financed with 66.8% credit (debt) and the remaining percentage (100% - 66.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of GMK Norilskiy Nikel PAO:

  • The MRQ is 0.668. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.668. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.668TTM0.6680.000
TTM0.668YOY0.796-0.128
TTM0.6685Y0.758-0.090
5Y0.75810Y0.722+0.036
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6680.180+0.488
TTM0.6680.184+0.484
YOY0.7960.151+0.645
5Y0.7580.212+0.546
10Y0.7220.252+0.470
1.4.2. Debt to Equity Ratio

Measures if GMK Norilskiy Nikel PAO is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare GMK Norilskiy Nikel PAO to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 241.9% means that company has руб2.42 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of GMK Norilskiy Nikel PAO:

  • The MRQ is 2.419. The company is just not able to pay all its debts with equity.
  • The TTM is 2.419. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.419TTM2.4190.000
TTM2.419YOY5.056-2.637
TTM2.4195Y3.818-1.399
5Y3.81810Y3.282+0.537
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4190.175+2.244
TTM2.4190.189+2.230
YOY5.0560.154+4.902
5Y3.8180.228+3.590
10Y3.2820.248+3.034
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of GMK Norilskiy Nikel PAO

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 GMK Norilskiy Nikel PAO generates.

  • Above 15 is considered overpriced but always compare GMK Norilskiy Nikel PAO to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of 5.82 means the investor is paying руб5.82 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of GMK Norilskiy Nikel PAO:

  • The EOD is 6.388. Based on the earnings, the company is cheap. +2
  • The MRQ is 5.820. Based on the earnings, the company is cheap. +2
  • The TTM is 5.820. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD6.388MRQ5.820+0.568
MRQ5.820TTM5.8200.000
TTM5.820YOY554.734-548.914
TTM5.8205Y571.990-566.170
5Y571.99010Y604.935-32.945
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD6.388-4.287+10.675
MRQ5.820-5.316+11.136
TTM5.820-5.337+11.157
YOY554.734-9.096+563.830
5Y571.990-10.796+582.786
10Y604.935-11.254+616.189
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of GMK Norilskiy Nikel PAO:

  • The EOD is 72.309. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 65.884. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 65.884. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD72.309MRQ65.884+6.425
MRQ65.884TTM65.8840.000
TTM65.884YOY884.987-819.103
TTM65.8845Y517.636-451.752
5Y517.63610Y-233.040+750.676
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD72.309-4.713+77.022
MRQ65.884-5.870+71.754
TTM65.884-6.577+72.461
YOY884.987-8.818+893.805
5Y517.636-12.666+530.302
10Y-233.040-13.985-219.055
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 GMK Norilskiy Nikel PAO is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A PB ratio of 3.88 means the investor is paying руб3.88 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of GMK Norilskiy Nikel PAO:

  • The EOD is 4.261. Based on the equity, the company is fair priced.
  • The MRQ is 3.882. Based on the equity, the company is fair priced.
  • The TTM is 3.882. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD4.261MRQ3.882+0.379
MRQ3.882TTM3.8820.000
TTM3.882YOY749.702-745.820
TTM3.8825Y570.980-567.098
5Y570.98010Y462.436+108.544
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD4.2611.280+2.981
MRQ3.8821.600+2.282
TTM3.8821.657+2.225
YOY749.7022.327+747.375
5Y570.9802.425+568.555
10Y462.4362.938+459.498
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 GMK Norilskiy Nikel PAO 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--3910.7163910.7160%0.907+431198%782.346+400%385.939+913%
Book Value Per Share--3941.1663941.1660%30.449+12843%810.039+387%421.067+836%
Current Ratio--1.0931.0930%1.221-10%1.408-22%1.741-37%
Debt To Asset Ratio--0.6680.6680%0.796-16%0.758-12%0.722-8%
Debt To Equity Ratio--2.4192.4190%5.056-52%3.818-37%3.282-26%
Dividend Per Share--2688.1322688.1320%13.735+19472%555.161+384%286.017+840%
Eps--2628.6542628.6540%41.151+6288%549.446+378%346.085+660%
Free Cash Flow Per Share--232.227232.2270%25.795+800%72.019+222%42.584+445%
Free Cash Flow To Equity Per Share---2033.129-2033.1290%2.475-82263%-401.209-80%-200.734-90%
Gross Profit Margin--0.9630.9630%0.972-1%0.971-1%0.953+1%
Intrinsic Value_10Y_max--3879.397--------
Intrinsic Value_10Y_min--1154.950--------
Intrinsic Value_1Y_max--162.426--------
Intrinsic Value_1Y_min--61.652--------
Intrinsic Value_3Y_max--660.503--------
Intrinsic Value_3Y_min--233.179--------
Intrinsic Value_5Y_max--1366.528--------
Intrinsic Value_5Y_min--455.930--------
Market Cap2476970993664.000+6%2338809974100.0002338809974100.0000%3612427726128.000-35%2957438068728.000-21%2167041223384.800+8%
Net Profit Margin--0.3390.3390%0.365-7%0.328+3%0.261+30%
Operating Margin--0.4620.4620%0.537-14%0.451+2%0.377+23%
Operating Ratio--0.5280.5280%0.463+14%0.440+20%0.470+12%
Pb Ratio4.261+9%3.8823.8820%749.702-99%570.980-99%462.436-99%
Pe Ratio6.388+9%5.8205.8200%554.734-99%571.990-99%604.935-99%
Price Per Share16792.000+9%15300.00015300.0000%22828.000-33%18793.000-19%13756.700+11%
Price To Free Cash Flow Ratio72.309+9%65.88465.8840%884.987-93%517.636-87%-233.040+454%
Price To Total Gains Ratio2.545+9%2.3192.3190%1559.135-100%787.358-100%416.162-99%
Quick Ratio--0.3330.3330%0.727-54%0.698-52%0.876-62%
Return On Assets--0.2210.2210%0.276-20%0.236-6%0.178+24%
Return On Equity--0.8020.8020%1.755-54%1.194-33%0.839-4%
Total Gains Per Share--6598.8486598.8480%14.641+44970%1337.507+393%671.956+882%
Usd Book Value--6566814000.0006566814000.0000%52521498.959+12403%1350975399.792+386%703127919.896+834%
Usd Book Value Change Per Share--42.62742.6270%0.010+431198%8.528+400%4.207+913%
Usd Book Value Per Share--42.95942.9590%0.332+12843%8.829+387%4.590+836%
Usd Dividend Per Share--29.30129.3010%0.150+19472%6.051+384%3.118+840%
Usd Eps--28.65228.6520%0.449+6288%5.989+378%3.772+660%
Usd Free Cash Flow--386939100.000386939100.0000%44492691.034+770%121499898.207+218%72068509.103+437%
Usd Free Cash Flow Per Share--2.5312.5310%0.281+800%0.785+222%0.464+445%
Usd Free Cash Flow To Equity Per Share---22.161-22.1610%0.027-82263%-4.373-80%-2.188-90%
Usd Market Cap26998983830.938+6%25493028717.69025493028717.6900%39375462214.795-35%32236074949.135-21%23620749334.894+8%
Usd Price Per Share183.033+9%166.770166.7700%248.825-33%204.844-19%149.948+11%
Usd Profit--4379892500.0004379892500.0000%70980800.000+6071%917771280.000+377%468842790.000+834%
Usd Revenue--12910799300.00012910799300.0000%194586800.000+6535%2709973260.000+376%1408739980.000+816%
Usd Total Gains Per Share--71.92771.9270%0.160+44970%14.579+393%7.324+882%
 EOD+4 -4MRQTTM+0 -0YOY+22 -145Y+24 -1210Y+27 -9

3.2. Fundamental Score

Let's check the fundamental score of GMK Norilskiy Nikel PAO based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-156.388
Price to Book Ratio (EOD)Between0-14.261
Net Profit Margin (MRQ)Greater than00.339
Operating Margin (MRQ)Greater than00.462
Quick Ratio (MRQ)Greater than10.333
Current Ratio (MRQ)Greater than11.093
Debt to Asset Ratio (MRQ)Less than10.668
Debt to Equity Ratio (MRQ)Less than12.419
Return on Equity (MRQ)Greater than0.150.802
Return on Assets (MRQ)Greater than0.050.221
Total7/10 (70.0%)

3.3. Technical Score

Let's check the technical score of GMK Norilskiy Nikel PAO based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5038.821
Ma 20Greater thanMa 5017,118.100
Ma 50Greater thanMa 10016,943.040
Ma 100Greater thanMa 20016,650.360
OpenGreater thanClose16,712.000
Total3/5 (60.0%)



Latest Balance Sheet

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

Summary
Total Assets1,814,406,000
Total Liabilities1,211,946,000
Total Stockholder Equity500,963,000
 As reported
Total Liabilities 1,211,946,000
Total Stockholder Equity+ 500,963,000
Total Assets = 1,814,406,000

Assets

Total Assets1,814,406,000
Total Current Assets591,227,000
Long-term Assets591,227,000
Total Current Assets
Cash And Cash Equivalents 132,357,000
Short-term Investments 11,000
Net Receivables 47,502,000
Inventory 347,874,000
Other Current Assets 110,996,000
Total Current Assets  (as reported)591,227,000
Total Current Assets  (calculated)638,740,000
+/- 47,513,000
Long-term Assets
Property Plant Equipment 1,143,964,000
Intangible Assets 21,151,000
Other Assets 50,462,000
Long-term Assets  (as reported)1,223,179,000
Long-term Assets  (calculated)1,215,577,000
+/- 7,602,000

Liabilities & Shareholders' Equity

Total Current Liabilities540,956,000
Long-term Liabilities670,990,000
Total Stockholder Equity500,963,000
Total Current Liabilities
Short-term Debt 305,205,000
Short Long Term Debt 302,129,000
Accounts payable 43,209,000
Other Current Liabilities 156,833,000
Total Current Liabilities  (as reported)540,956,000
Total Current Liabilities  (calculated)807,376,000
+/- 266,420,000
Long-term Liabilities
Long term Debt Total 518,936,000
Capital Lease Obligations 16,448,000
Long-term Liabilities Other 114,193,000
Long-term Liabilities  (as reported)670,990,000
Long-term Liabilities  (calculated)649,577,000
+/- 21,413,000
Total Stockholder Equity
Common Stock190,000
Retained Earnings 434,065,000
Capital Surplus 38,122,000
Total Stockholder Equity (as reported)500,963,000
Total Stockholder Equity (calculated)472,377,000
+/- 28,586,000
Other
Capital Stock190,000
Cash And Equivalents2,216,000
Cash and Short Term Investments 132,357,000
Common Stock Shares Outstanding 152,863
Current Deferred Revenue-305,205,000
Liabilities and Stockholders Equity 1,712,909,000
Net Debt 691,784,000
Net Invested Capital 1,308,656,000
Net Working Capital 50,271,000
Short Long Term Debt Total 824,141,000



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-312003-12-312002-12-312001-12-31
> Total Assets 
10,859,000
9,743,000
11,253,000
13,632,000
14,730,000
16,279,000
35,696,000
20,823,000
22,760,000
23,909,000
18,912,000
20,974,000
18,781,000
13,149,000
13,371,000
16,523,000
16,635,000
15,251,000
19,474,000
20,706,000
23,584,270
1,814,406,000
1,814,406,00023,584,27020,706,00019,474,00015,251,00016,635,00016,523,00013,371,00013,149,00018,781,00020,974,00018,912,00023,909,00022,760,00020,823,00035,696,00016,279,00014,730,00013,632,00011,253,0009,743,00010,859,000
   > Total Current Assets 
4,717,000
3,284,000
3,675,000
3,967,000
5,553,000
5,205,000
12,450,000
7,059,000
8,376,000
10,158,000
6,569,000
6,814,000
5,898,000
5,249,000
6,408,000
5,846,000
4,526,000
4,554,000
6,575,000
8,559,000
9,932,874
591,227,000
591,227,0009,932,8748,559,0006,575,0004,554,0004,526,0005,846,0006,408,0005,249,0005,898,0006,814,0006,569,00010,158,0008,376,0007,059,00012,450,0005,205,0005,553,0003,967,0003,675,0003,284,0004,717,000
       Cash And Cash Equivalents 
978,000
424,000
954,000
1,346,000
922,000
2,178,000
4,008,000
1,995,000
3,632,000
5,405,000
1,627,000
1,037,000
1,621,000
2,793,000
4,054,000
3,325,000
852,000
1,388,000
2,784,000
5,191,000
5,582,338
132,357,000
132,357,0005,582,3385,191,0002,784,0001,388,000852,0003,325,0004,054,0002,793,0001,621,0001,037,0001,627,0005,405,0003,632,0001,995,0004,008,0002,178,000922,0001,346,000954,000424,000978,000
       Short-term Investments 
11,218,000
14,179,000
135,000
30,000
134,000
104,000
4,342,000
1,292,000
1,098,000
637,000
153,000
255,000
26,000
87,000
1,000
8,000
99,000
147,000
51,000
58,000
34,000
11,000
11,00034,00058,00051,000147,00099,0008,0001,00087,00026,000255,000153,000637,0001,098,0001,292,0004,342,000104,000134,00030,000135,00014,179,00011,218,000
       Net Receivables 
583,000
356,000
426,000
455,000
440,000
745,000
1,678,000
1,658,000
978,000
1,775,000
1,032,000
1,063,000
633,000
275,000
167,000
173,000
327,000
204,000
362,000
537,000
298,894
47,502,000
47,502,000298,894537,000362,000204,000327,000173,000167,000275,000633,0001,063,0001,032,0001,775,000978,0001,658,0001,678,000745,000440,000455,000426,000356,000583,000
       Other Current Assets 
1,044,000
668,000
668,000
694,000
2,756,000
707,000
4,656,000
1,447,000
1,219,000
2,912,000
2,319,000
101,000
687,000
501,000
272,000
802,000
893,000
803,000
1,316,000
1,176,000
1,006,366
110,996,000
110,996,0001,006,3661,176,0001,316,000803,000893,000802,000272,000501,000687,000101,0002,319,0002,912,0001,219,0001,447,0004,656,000707,0002,756,000694,000668,000668,0001,044,000
   > Long-term Assets 
6,142,000
6,459,000
7,578,000
9,665,000
9,177,000
11,074,000
23,246,000
13,764,000
14,352,000
10,935,000
12,343,000
14,160,000
12,289,000
7,464,000
6,746,000
10,677,000
12,109,000
10,697,000
12,899,000
12,147,000
13,077,772
1,223,179,000
1,223,179,00013,077,77212,147,00012,899,00010,697,00012,109,00010,677,0006,746,0007,464,00012,289,00014,160,00012,343,00010,935,00014,352,00013,764,00023,246,00011,074,0009,177,0009,665,0007,578,0006,459,0006,142,000
       Property Plant Equipment 
6,050,000
6,350,000
6,068,000
6,644,000
5,961,000
8,134,000
14,981,000
10,737,000
11,017,000
9,153,000
9,585,000
11,927,000
11,222,000
7,011,000
6,392,000
9,006,000
10,960,000
9,934,000
11,993,000
10,762,000
12,699,000
1,143,964,000
1,143,964,00012,699,00010,762,00011,993,0009,934,00010,960,0009,006,0006,392,0007,011,00011,222,00011,927,0009,585,0009,153,00011,017,00010,737,00014,981,0008,134,0005,961,0006,644,0006,068,0006,350,0006,050,000
       Goodwill 
0
0
0
0
0
73,000
3,360,000
1,235,000
1,200,000
21,000
20,000
74,000
58,000
43,000
50,000
94,000
148,000
163,000
215,000
222,000
-19,612,000
0
0-19,612,000222,000215,000163,000148,00094,00050,00043,00058,00074,00020,00021,0001,200,0001,235,0003,360,00073,00000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
2,379,000
1,805,000
704,000
190,000
5,000
14,000
2,000
8,000
8,000
0
0
0
0008,0008,0002,00014,0005,000190,000704,0001,805,0002,379,0000000000000
       Intangible Assets 
49,909,000
0
0
0
0
73,000
849,000
209,000
204,000
195,000
72,000
74,000
58,000
43,000
50,000
94,000
148,000
11,291,000
13,279,000
16,436,000
19,877,000
21,151,000
21,151,00019,877,00016,436,00013,279,00011,291,000148,00094,00050,00043,00058,00074,00072,000195,000204,000209,000849,00073,000000049,909,000
       Other Assets 
0
136,000
90,000
244,000
1,272,000
53,000
142,000
131,000
133,000
172,000
241,000
243,000
242,000
189,000
189,000
1,263,000
999,000
592,000
683,000
1,138,000
573,623
50,462,000
50,462,000573,6231,138,000683,000592,000999,0001,263,000189,000189,000242,000243,000241,000172,000133,000131,000142,00053,0001,272,000244,00090,000136,0000
> Total Liabilities 
3,999,000
2,438,000
2,706,000
2,989,000
3,333,000
3,143,000
13,875,000
9,038,000
8,005,000
5,935,000
7,690,000
8,034,000
9,031,000
8,356,000
11,110,000
12,627,000
11,977,000
11,778,000
15,187,000
16,031,000
18,765,784
1,211,946,000
1,211,946,00018,765,78416,031,00015,187,00011,778,00011,977,00012,627,00011,110,0008,356,0009,031,0008,034,0007,690,0005,935,0008,005,0009,038,00013,875,0003,143,0003,333,0002,989,0002,706,0002,438,0003,999,000
   > Total Current Liabilities 
3,326,000
1,476,000
1,626,000
1,383,000
1,594,000
1,251,000
6,425,000
2,126,000
4,112,000
2,485,000
3,830,000
4,007,000
2,298,000
2,099,000
3,352,000
3,982,000
2,352,000
2,358,000
5,422,000
5,412,000
8,134,493
540,956,000
540,956,0008,134,4935,412,0005,422,0002,358,0002,352,0003,982,0003,352,0002,099,0002,298,0004,007,0003,830,0002,485,0004,112,0002,126,0006,425,0001,251,0001,594,0001,383,0001,626,0001,476,0003,326,000
       Short-term Debt 
0
675,000
622,000
738,000
569,000
417,000
3,973,000
885,000
2,972,000
1,236,000
2,754,000
2,526,000
1,032,000
652,000
1,124,000
579,000
813,000
209,000
1,087,000
12,000
1,677,613
305,205,000
305,205,0001,677,61312,0001,087,000209,000813,000579,0001,124,000652,0001,032,0002,526,0002,754,0001,236,0002,972,000885,0003,973,000417,000569,000738,000622,000675,0000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
5,155,000
5,023,000
6,205,000
6,330,000
1,124,000
578,000
817,000
209,000
1,087,000
12,000
1,610,000
302,129,000
302,129,0001,610,00012,0001,087,000209,000817,000578,0001,124,0006,330,0006,205,0005,023,0005,155,0000000000000
       Accounts payable 
649,000
325,000
368,000
373,000
300,000
421,000
586,000
596,000
486,000
599,000
543,000
696,000
619,000
908,000
1,010,000
1,613,000
783,000
1,551,000
1,706,000
1,427,000
418,655
43,209,000
43,209,000418,6551,427,0001,706,0001,551,000783,0001,613,0001,010,000908,000619,000696,000543,000599,000486,000596,000586,000421,000300,000373,000368,000325,000649,000
       Other Current Liabilities 
2,677,000
476,000
636,000
272,000
725,000
413,000
1,866,000
645,000
596,000
1,067,000
730,000
994,000
1,381,000
1,285,000
2,079,000
2,793,000
1,109,000
1,786,000
3,866,000
5,074,000
6,038,225
156,833,000
156,833,0006,038,2255,074,0003,866,0001,786,0001,109,0002,793,0002,079,0001,285,0001,381,000994,000730,0001,067,000596,000645,0001,866,000413,000725,000272,000636,000476,0002,677,000
   > Long-term Liabilities 
673,000
962,000
1,080,000
1,606,000
1,739,000
1,892,000
7,450,000
6,912,000
3,893,000
3,238,000
3,860,000
4,027,000
6,325,000
6,174,000
7,734,000
8,585,000
9,625,000
9,420,000
9,765,000
10,619,000
8,850,016
670,990,000
670,990,0008,850,01610,619,0009,765,0009,420,0009,625,0008,585,0007,734,0006,174,0006,325,0004,027,0003,860,0003,238,0003,893,0006,912,0007,450,0001,892,0001,739,0001,606,0001,080,000962,000673,000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
520,507,000
441,311,000
474,404,000
571,357,000
539,338,000
725,871,000
653,342,000
518,936,000
518,936,000653,342,000725,871,000539,338,000571,357,000474,404,000441,311,000520,507,00000000000000000
       Other Liabilities 
281,000
325,000
124,000
209,000
561,000
379,000
597,000
580,000
635,000
934,000
808,000
995,000
770,000
280,000
592,000
1,369,000
1,389,000
1,196,000
1,052,000
794,000
1,770,000
0
01,770,000794,0001,052,0001,196,0001,389,0001,369,000592,000280,000770,000995,000808,000934,000635,000580,000597,000379,000561,000209,000124,000325,000281,000
> Total Stockholder Equity
6,860,000
7,204,000
8,203,000
10,277,000
11,063,000
12,817,000
19,503,000
10,731,000
13,675,000
17,376,000
11,102,000
12,831,000
9,619,000
4,768,000
2,239,000
3,822,000
4,327,000
3,223,000
3,813,000
4,029,000
3,711,491
500,963,000
500,963,0003,711,4914,029,0003,813,0003,223,0004,327,0003,822,0002,239,0004,768,0009,619,00012,831,00011,102,00017,376,00013,675,00010,731,00019,503,00012,817,00011,063,00010,277,0008,203,0007,204,0006,860,000
   Common Stock
9,000
9,000
9,000
10,000
9,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
9,000
190,000
190,0009,0006,0006,0006,0006,0006,0006,0006,0006,0008,0008,0008,0008,0008,0008,0008,0009,00010,0009,0009,0009,000
   Retained Earnings 
5,928,000
6,366,000
7,449,000
9,485,000
10,378,000
10,635,000
14,340,000
13,000,000
15,600,000
17,744,000
19,123,000
20,353,000
9,589,000
8,295,000
6,523,000
7,340,000
7,557,000
7,306,000
7,452,000
8,290,000
8,236,128
434,065,000
434,065,0008,236,1288,290,0007,452,0007,306,0007,557,0007,340,0006,523,0008,295,0009,589,00020,353,00019,123,00017,744,00015,600,00013,000,00014,340,00010,635,00010,378,0009,485,0007,449,0006,366,0005,928,000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39,464,000
39,464,000
39,464,000
39,464,000
39,464,000
39,464,000
38,319,000
38,122,000
38,122,00038,319,00039,464,00039,464,00039,464,00039,464,00039,464,00039,464,00000000000000000
   Treasury Stock0-21,997,00000000-12,012,00000-8,692,000-8,692,000-1,237,000-2,719,000-2,615,0000-999,000000-5,0000
   Other Stockholders Equity 
923,000
829,000
745,000
782,000
676,000
2,174,000
5,155,000
5,057,000
7,868,000
274,000
8,029,000
3,643,000
8,533,000
1,254,000
1,058,000
1,797,000
3,212,000
1,953,000
3,859,000
3,250,000
4,530,675
66,708,000
66,708,0004,530,6753,250,0003,859,0001,953,0003,212,0001,797,0001,058,0001,254,0008,533,0003,643,0008,029,000274,0007,868,0005,057,0005,155,0002,174,000676,000782,000745,000829,000923,000



Balance Sheet

Currency in RUB. All numbers in thousands.




Cash Flow

Currency in RUB. All numbers in thousands.