25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Korshunovskii GOK
Buy, Hold or Sell?

Let's analyze Korshunovskii GOK together

I guess you are interested in Korshunovskii GOK. 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 Korshunovskii GOK. 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.

Get notifications about Korshunovskii GOK

I send you an email if I find something interesting about Korshunovskii GOK.

1. Quick Overview

1.1. Quick analysis of Korshunovskii GOK (30 sec.)










1.2. What can you expect buying and holding a share of Korshunovskii GOK? (30 sec.)

How much money do you get?

How much money do you get?
₽0.00
When do you have the money?
1 year
How often do you get paid?
0.0%

What is your share worth?

Current worth
₽181,962.43
Expected worth in 1 year
₽169,776.79
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
₽-12,185.63
Return On Investment
-28.5%

For what price can you sell your share?

Current Price per Share
₽42,800.00
Expected price per share
₽36,800 - ₽46,200
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Korshunovskii GOK (5 min.)




Live pricePrice per Share (EOD)
₽42,800.00
Intrinsic Value Per Share
₽-282,896.86 - ₽102,882.24
Total Value Per Share
₽-100,934.43 - ₽284,844.67

2.2. Growth of Korshunovskii GOK (5 min.)




Is Korshunovskii GOK growing?

Current yearPrevious yearGrowGrow %
How rich?$473.3m$481.2m-$7.9m-1.7%

How much money is Korshunovskii GOK making?

Current yearPrevious yearGrowGrow %
Making money-$8.3m-$4.2m-$4.1m-49.3%
Net Profit Margin-10.2%-3.7%--

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

2.3. Financial Health of Korshunovskii GOK (5 min.)




2.4. Comparing to competitors in the Steel industry (5 min.)




  Industry Rankings (Steel)  


Richest
#127 / 324

Most Revenue
#225 / 324

Most Profit
#283 / 324

Most Efficient
#300 / 324
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Korshunovskii GOK?

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

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

Speculation

The Price per Share of Korshunovskii GOK is ₽42,800. 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 Korshunovskii GOK.
  • 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 Korshunovskii GOK, 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 ₽181,962.43. Based on the TTM, the Book Value Change Per Share is ₽-3,046.41 per quarter. Based on the YOY, the Book Value Change Per Share is ₽-22,782.61 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 ₽0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Korshunovskii GOK.

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 Eps-33.46-0.1%-33.46-0.1%-16.960.0%107.590.3%108.610.3%
Usd Book Value Change Per Share-31.68-0.1%-31.68-0.1%-236.94-0.6%78.990.2%89.900.2%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-31.68-0.1%-31.68-0.1%-236.94-0.6%78.990.2%89.900.2%
Usd Price Per Share559.52-559.52-386.88-496.70-570.02-
Price to Earnings Ratio-16.72--16.72--22.81--6.18-0.35-
Price-to-Total Gains Ratio-17.66--17.66--1.63--2.39-2.79-
Price to Book Ratio0.30-0.30-0.20-0.26-0.38-
Price-to-Total Gains Ratio-17.66--17.66--1.63--2.39-2.79-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share445.12
Number of shares2
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-31.6878.99
Usd Total Gains Per Share-31.6878.99
Gains per Quarter (2 shares)-63.37157.97
Gains per Year (2 shares)-253.46631.89
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-253-2630632622
20-507-516012641254
30-760-769018961886
40-1014-1022025282518
50-1267-1275031593150
60-1521-1528037913782
70-1774-1781044234414
80-2028-2034050555046
90-2281-2287056875678
100-2535-2540063196310

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 Share0.01.00.00.0%1.02.00.033.3%3.02.00.060.0%8.02.00.080.0%12.02.00.085.7%
Book Value Change Per Share0.01.00.00.0%1.02.00.033.3%3.02.00.060.0%8.02.00.080.0%12.02.00.085.7%
Dividend per Share0.00.01.00.0%0.00.03.00.0%0.00.05.00.0%0.00.010.00.0%2.00.012.014.3%
Total Gains per Share0.01.00.00.0%1.02.00.033.3%3.02.00.060.0%8.02.00.080.0%12.02.00.085.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Korshunovskii GOK 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---3046.409-3046.4090%-22782.614+648%7594.825-140%8644.043-135%
Book Value Per Share--181962.427181962.4270%185008.836-2%185163.585-2%154836.531+18%
Current Ratio--0.1960.1960%0.361-46%4.560-96%5.895-97%
Debt To Asset Ratio--0.2180.2180%0.129+69%0.106+107%0.088+148%
Debt To Equity Ratio--0.2790.2790%0.148+89%0.124+125%0.100+179%
Dividend Per Share----0%-0%-0%-0%
Eps---3217.071-3217.0710%-1630.790-49%10344.906-131%10443.738-131%
Free Cash Flow Per Share--2248.8192248.8190%2660.123-15%9533.056-76%7965.352-72%
Free Cash Flow To Equity Per Share---260.453-260.4530%-2.047-99%7422.865-104%6776.042-104%
Gross Profit Margin--1.0001.0000%1.0000%0.597+67%0.211+373%
Intrinsic Value_10Y_max--102882.244--------
Intrinsic Value_10Y_min---282896.859--------
Intrinsic Value_1Y_max--9722.293--------
Intrinsic Value_1Y_min---4852.294--------
Intrinsic Value_3Y_max--29659.101--------
Intrinsic Value_3Y_min---35015.952--------
Intrinsic Value_5Y_max--50135.680--------
Intrinsic Value_5Y_min---87346.253--------
Market Cap10705392800.000-26%13456778800.00013456778800.0000%9304687200.000+45%11946017760.000+13%13709406060.000-2%
Net Profit Margin---0.102-0.1020%-0.037-64%0.163-163%0.214-148%
Operating Margin---0.553-0.5530%--100%0.053-1141%0.093-695%
Operating Ratio--1.5531.5530%1.225+27%1.014+53%1.008+54%
Pb Ratio0.235-26%0.2960.2960%0.201+47%0.258+14%0.380-22%
Pe Ratio-13.304+20%-16.723-16.7230%-22.811+36%-6.180-63%0.353-4842%
Price Per Share42800.000-26%53800.00053800.0000%37200.000+45%47760.000+13%54810.000-2%
Price To Free Cash Flow Ratio19.032-26%23.92423.9240%13.984+71%10.997+118%13.463+78%
Price To Total Gains Ratio-14.049+20%-17.660-17.6600%-1.633-91%-2.388-86%2.790-733%
Quick Ratio--0.0080.0080%0.011-24%4.397-100%7.001-100%
Return On Assets---0.014-0.0140%-0.008-44%0.054-126%0.066-121%
Return On Equity---0.018-0.0180%-0.009-50%0.056-131%0.070-125%
Total Gains Per Share---3046.409-3046.4090%-22782.614+648%7594.825-140%8644.043-135%
Usd Book Value--473340753.600473340753.6000%481265408.000-2%481667958.720-2%402777878.880+18%
Usd Book Value Change Per Share---31.683-31.6830%-236.939+648%78.986-140%89.898-135%
Usd Book Value Per Share--1892.4091892.4090%1924.092-2%1925.701-2%1610.300+18%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---33.458-33.4580%-16.960-49%107.587-131%108.615-131%
Usd Free Cash Flow--5849875.2005849875.2000%6919806.400-15%24798438.080-76%20720353.680-72%
Usd Free Cash Flow Per Share--23.38823.3880%27.665-15%99.144-76%82.840-72%
Usd Free Cash Flow To Equity Per Share---2.709-2.7090%-0.021-99%77.198-104%70.471-104%
Usd Market Cap111336085.120-26%139950499.520139950499.5200%96768746.880+45%124238584.704+13%142577823.024-2%
Usd Price Per Share445.120-26%559.520559.5200%386.880+45%496.704+13%570.024-2%
Usd Profit---8368599.200-8368599.2000%-4242191.200-49%26910312.000-131%27170005.200-131%
Usd Revenue--81795157.60081795157.6000%115991948.800-29%130899377.440-38%115095922.240-29%
Usd Total Gains Per Share---31.683-31.6830%-236.939+648%78.986-140%89.898-135%
 EOD+4 -4MRQTTM+0 -0YOY+7 -265Y+5 -2910Y+7 -27

3.3 Fundamental Score

Let's check the fundamental score of Korshunovskii GOK based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-13.304
Price to Book Ratio (EOD)Between0-10.235
Net Profit Margin (MRQ)Greater than0-0.102
Operating Margin (MRQ)Greater than0-0.553
Quick Ratio (MRQ)Greater than10.008
Current Ratio (MRQ)Greater than10.196
Debt to Asset Ratio (MRQ)Less than10.218
Debt to Equity Ratio (MRQ)Less than10.279
Return on Equity (MRQ)Greater than0.15-0.018
Return on Assets (MRQ)Greater than0.05-0.014
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Korshunovskii GOK based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.808
Ma 20Greater thanMa 5042,100.000
Ma 50Greater thanMa 10041,672.000
Ma 100Greater thanMa 20044,160.000
OpenGreater thanClose42,800.000
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Korshunovskii GOK

Korshynov Mining Plant Public Joint Stock Company engages in the mining of iron ore in Russia. It operates the Korshunov and the Rudnogorsky quarries. The company was founded in 1955 and is based in Zheleznogorsk, Russia. Korshynov Mining Plant Public Joint Stock Company is a subsidiary of Mechel PAO.

Fundamental data was last updated by Penke on 2024-09-23 04:27:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable 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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is underpriced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Korshunovskii GOK earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Korshunovskii GOK to the Steel industry mean.
  • A Net Profit Margin of -10.2% means that руб-0.10 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Korshunovskii GOK:

  • The MRQ is -10.2%. The company is making a huge loss. -2
  • The TTM is -10.2%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-10.2%TTM-10.2%0.0%
TTM-10.2%YOY-3.7%-6.6%
TTM-10.2%5Y16.3%-26.5%
5Y16.3%10Y21.4%-5.2%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-10.2%3.2%-13.4%
TTM-10.2%2.5%-12.7%
YOY-3.7%2.7%-6.4%
5Y16.3%3.6%+12.7%
10Y21.4%2.7%+18.7%
4.3.1.2. Return on Assets

Shows how efficient Korshunovskii GOK is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Korshunovskii GOK to the Steel industry mean.
  • -1.4% Return on Assets means that Korshunovskii GOK generated руб-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Korshunovskii GOK:

  • The MRQ is -1.4%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -1.4%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.4%TTM-1.4%0.0%
TTM-1.4%YOY-0.8%-0.6%
TTM-1.4%5Y5.4%-6.7%
5Y5.4%10Y6.6%-1.2%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.4%1.1%-2.5%
TTM-1.4%0.9%-2.3%
YOY-0.8%1.2%-2.0%
5Y5.4%1.4%+4.0%
10Y6.6%1.0%+5.6%
4.3.1.3. Return on Equity

Shows how efficient Korshunovskii GOK is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Korshunovskii GOK to the Steel industry mean.
  • -1.8% Return on Equity means Korshunovskii GOK generated руб-0.02 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Korshunovskii GOK:

  • The MRQ is -1.8%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -1.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.8%TTM-1.8%0.0%
TTM-1.8%YOY-0.9%-0.9%
TTM-1.8%5Y5.6%-7.4%
5Y5.6%10Y7.0%-1.4%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.8%1.8%-3.6%
TTM-1.8%1.7%-3.5%
YOY-0.9%2.3%-3.2%
5Y5.6%2.7%+2.9%
10Y7.0%1.8%+5.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Korshunovskii GOK.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Korshunovskii GOK is operating .

  • Measures how much profit Korshunovskii GOK 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 Korshunovskii GOK to the Steel industry mean.
  • An Operating Margin of -55.3% means the company generated руб-0.55  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Korshunovskii GOK:

  • The MRQ is -55.3%. The company is operating very inefficient. -2
  • The TTM is -55.3%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-55.3%TTM-55.3%0.0%
TTM-55.3%YOY--55.3%
TTM-55.3%5Y5.3%-60.6%
5Y5.3%10Y9.3%-4.0%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-55.3%5.7%-61.0%
TTM-55.3%3.7%-59.0%
YOY-4.5%-4.5%
5Y5.3%5.0%+0.3%
10Y9.3%4.2%+5.1%
4.3.2.2. Operating Ratio

Measures how efficient Korshunovskii GOK is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Steel industry mean).
  • An Operation Ratio of 1.55 means that the operating costs are руб1.55 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of Korshunovskii GOK:

  • The MRQ is 1.553. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.553. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.553TTM1.5530.000
TTM1.553YOY1.225+0.328
TTM1.5535Y1.014+0.539
5Y1.01410Y1.008+0.006
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5531.585-0.032
TTM1.5531.450+0.103
YOY1.2251.096+0.129
5Y1.0141.130-0.116
10Y1.0081.112-0.104
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Korshunovskii GOK.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Korshunovskii GOK is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Steel industry mean).
  • A Current Ratio of 0.20 means the company has руб0.20 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of Korshunovskii GOK:

  • The MRQ is 0.196. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.196. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.196TTM0.1960.000
TTM0.196YOY0.361-0.165
TTM0.1965Y4.560-4.364
5Y4.56010Y5.895-1.335
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1961.645-1.449
TTM0.1961.714-1.518
YOY0.3611.701-1.340
5Y4.5601.666+2.894
10Y5.8951.495+4.400
4.4.3.2. Quick Ratio

Measures if Korshunovskii GOK is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Korshunovskii GOK to the Steel industry mean.
  • A Quick Ratio of 0.01 means the company can pay off руб0.01 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Korshunovskii GOK:

  • The MRQ is 0.008. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.008. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.008TTM0.0080.000
TTM0.008YOY0.011-0.003
TTM0.0085Y4.397-4.389
5Y4.39710Y7.001-2.604
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0080.600-0.592
TTM0.0080.633-0.625
YOY0.0110.721-0.710
5Y4.3970.754+3.643
10Y7.0010.709+6.292
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Korshunovskii GOK.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Korshunovskii GOK assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Korshunovskii GOK to Steel industry mean.
  • A Debt to Asset Ratio of 0.22 means that Korshunovskii GOK assets are financed with 21.8% credit (debt) and the remaining percentage (100% - 21.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Korshunovskii GOK:

  • The MRQ is 0.218. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.218. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.218TTM0.2180.000
TTM0.218YOY0.129+0.089
TTM0.2185Y0.106+0.113
5Y0.10610Y0.088+0.018
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2180.450-0.232
TTM0.2180.449-0.231
YOY0.1290.466-0.337
5Y0.1060.475-0.369
10Y0.0880.504-0.416
4.5.4.2. Debt to Equity Ratio

Measures if Korshunovskii GOK is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Korshunovskii GOK to the Steel industry mean.
  • A Debt to Equity ratio of 27.9% means that company has руб0.28 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Korshunovskii GOK:

  • The MRQ is 0.279. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.279. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.279TTM0.2790.000
TTM0.279YOY0.148+0.131
TTM0.2795Y0.124+0.155
5Y0.12410Y0.100+0.024
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2790.822-0.543
TTM0.2790.822-0.543
YOY0.1480.893-0.745
5Y0.1240.954-0.830
10Y0.1001.117-1.017
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every руб1 in earnings Korshunovskii GOK generates.

  • Above 15 is considered overpriced but always compare Korshunovskii GOK to the Steel industry mean.
  • A PE ratio of -16.72 means the investor is paying руб-16.72 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Korshunovskii GOK:

  • The EOD is -13.304. Based on the earnings, the company is expensive. -2
  • The MRQ is -16.723. Based on the earnings, the company is expensive. -2
  • The TTM is -16.723. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-13.304MRQ-16.723+3.419
MRQ-16.723TTM-16.7230.000
TTM-16.723YOY-22.811+6.088
TTM-16.7235Y-6.180-10.543
5Y-6.18010Y0.353-6.533
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD-13.3049.002-22.306
MRQ-16.7239.180-25.903
TTM-16.7238.747-25.470
YOY-22.8116.679-29.490
5Y-6.1808.260-14.440
10Y0.35311.268-10.915
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Korshunovskii GOK:

  • The EOD is 19.032. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 23.924. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 23.924. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD19.032MRQ23.924-4.891
MRQ23.924TTM23.9240.000
TTM23.924YOY13.984+9.939
TTM23.9245Y10.997+12.927
5Y10.99710Y13.463-2.466
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD19.0322.258+16.774
MRQ23.9242.211+21.713
TTM23.9241.380+22.544
YOY13.9841.974+12.010
5Y10.9971.472+9.525
10Y13.4631.085+12.378
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Korshunovskii GOK is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Steel industry mean).
  • A PB ratio of 0.30 means the investor is paying руб0.30 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of Korshunovskii GOK:

  • The EOD is 0.235. Based on the equity, the company is cheap. +2
  • The MRQ is 0.296. Based on the equity, the company is cheap. +2
  • The TTM is 0.296. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.235MRQ0.296-0.060
MRQ0.296TTM0.2960.000
TTM0.296YOY0.201+0.095
TTM0.2965Y0.258+0.037
5Y0.25810Y0.380-0.122
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD0.2350.905-0.670
MRQ0.2960.895-0.599
TTM0.2960.951-0.655
YOY0.2010.896-0.695
5Y0.2581.067-0.809
10Y0.3801.146-0.766
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

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

 2019-12-312020-12-312021-12-312022-12-312023-12-31
Gross Profit  8,448,211-2,649,3405,798,8712,347,4938,146,364-6,495,3741,650,990-2,592,161-941,171
Income Tax Expense  213,940-94,370119,570809,299928,869-524,433404,436-407,840-3,404



6.2. Latest Balance Sheet

Balance Sheet of 2023-12-31. All numbers in thousands.

Summary
Total Assets58,214,073
Total Liabilities12,700,539
Total Stockholder Equity45,513,534
 As reported
Total Liabilities 12,700,539
Total Stockholder Equity+ 45,513,534
Total Assets = 58,214,073

Assets

Total Assets58,214,073
Total Current Assets2,322,892
Long-term Assets55,891,181
Total Current Assets
Cash And Cash Equivalents 561
Net Receivables 96,819
Inventory 1,827,229
Other Current Assets 398,283
Total Current Assets  (as reported)2,322,892
Total Current Assets  (calculated)2,322,892
+/-0
Long-term Assets
Property Plant Equipment 555,075
Long-term Assets  (as reported)55,891,181
Long-term Assets  (calculated)555,075
+/- 55,336,106

Liabilities & Shareholders' Equity

Total Current Liabilities11,861,416
Long-term Liabilities839,123
Total Stockholder Equity45,513,534
Total Current Liabilities
Short-term Debt 154,343
Accounts payable 917,225
Other Current Liabilities 10,789,848
Total Current Liabilities  (as reported)11,861,416
Total Current Liabilities  (calculated)11,861,416
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)839,123
Long-term Liabilities  (calculated)0
+/- 839,123
Total Stockholder Equity
Common Stock250
Retained Earnings 45,435,937
Accumulated Other Comprehensive Income 77,347
Total Stockholder Equity (as reported)45,513,534
Total Stockholder Equity (calculated)45,513,534
+/-0
Other
Cash and Short Term Investments 561
Common Stock Shares Outstanding 250
Liabilities and Stockholders Equity 58,214,073
Net Debt 470,721
Net Working Capital -9,538,524
Short Long Term Debt Total 471,282



6.3. Balance Sheets Structured

All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-31
> Total Assets 
12,394,993
16,093,531
21,655,885
23,422,386
27,655,989
29,556,624
30,346,679
32,258,423
36,618,755
38,414,966
44,898,625
49,293,729
54,454,648
53,115,233
58,214,073
58,214,07353,115,23354,454,64849,293,72944,898,62538,414,96636,618,75532,258,42330,346,67929,556,62427,655,98923,422,38621,655,88516,093,53112,394,993
   > Total Current Assets 
7,826,327
12,352,272
17,681,192
17,113,882
18,992,677
14,474,667
22,358,803
10,721,140
11,169,028
13,950,629
20,453,181
14,732,488
17,789,161
2,059,168
2,322,892
2,322,8922,059,16817,789,16114,732,48820,453,18113,950,62911,169,02810,721,14022,358,80314,474,66718,992,67717,113,88217,681,19212,352,2727,826,327
       Cash And Cash Equivalents 
22,975
14,094
9,580
1,617
50,281
10,592
1,394
1,183
149
133
493
57
453
151
561
561151453574931331491,1831,39410,59250,2811,6179,58014,09422,975
       Short-term Investments 
3,800,445
0
11,343,593
11,770,000
10,258,000
10,748,000
16,587,348
3,221,033
0
670,000
2,984,774
0
0
0
0
00002,984,774670,00003,221,03316,587,34810,748,00010,258,00011,770,00011,343,59303,800,445
       Net Receivables 
3,631,268
11,603,699
5,452,284
16,286,291
18,219,873
13,719,384
21,719,997
10,109,274
10,301,225
12,896,165
19,589,519
13,891,997
16,349,007
61,347
96,819
96,81961,34716,349,00713,891,99719,589,51912,896,16510,301,22510,109,27421,719,99713,719,38418,219,87316,286,2915,452,28411,603,6993,631,268
       Inventory 
365,187
720,392
875,323
825,417
718,441
738,007
622,585
609,855
867,405
1,052,663
861,693
827,875
1,411,062
1,673,175
1,827,229
1,827,2291,673,1751,411,062827,875861,6931,052,663867,405609,855622,585738,007718,441825,417875,323720,392365,187
       Other Current Assets 
6,452
14,087
412
557
4,082
6,684
14,827
828
249
1,668
1,476
12,559
28,639
324,495
398,283
398,283324,49528,63912,5591,4761,66824982814,8276,6844,08255741214,0876,452
   > Long-term Assets 
4,568,666
3,741,259
3,974,693
6,308,504
8,663,312
15,081,957
7,987,876
21,537,283
25,449,727
24,464,337
24,445,444
34,561,241
36,665,487
51,056,065
55,891,181
55,891,18151,056,06536,665,48734,561,24124,445,44424,464,33725,449,72721,537,2837,987,87615,081,9578,663,3126,308,5043,974,6933,741,2594,568,666
       Property Plant Equipment 
3,485,616
3,722,852
3,399,102
3,671,128
3,327,026
3,215,040
3,038,669
2,776,611
2,559,297
1,482,652
1,192,481
2,011,041
3,687,545
0
555,075
555,07503,687,5452,011,0411,192,4811,482,6522,559,2972,776,6113,038,6693,215,0403,327,0263,671,1283,399,1023,722,8523,485,616
       Goodwill 
0
0
0
0
0
0
0
0
0
0
4,147
3,149
0
0
0
0003,1494,1470000000000
       Long Term Investments 
0
0
559,000
2,614,000
5,311,000
11,848,000
4,928,065
18,729,145
22,856,533
22,958,033
23,217,559
0
0
0
0
000023,217,55922,958,03322,856,53318,729,1454,928,06511,848,0005,311,0002,614,000559,00000
       Intangible Assets 
0
0
0
0
0
0
0
0
8,123
5,917
4,147
3,149
434
0
0
004343,1494,1475,9178,12300000000
       Long-term Assets Other 
24,100
4,722
158
2,614,077
5,311,236
11,848,156
4,928,065
18,729,145
22,856,533
22,962,433
-20
32,511,833
32,941,833
0
0
0032,941,83332,511,833-2022,962,43322,856,53318,729,1454,928,06511,848,1565,311,2362,614,0771584,72224,100
> Total Liabilities 
1,978,020
2,159,089
2,586,226
2,167,579
3,763,453
2,880,644
2,589,082
1,985,157
1,625,528
2,399,748
2,958,475
3,425,843
2,480,604
6,839,713
12,700,539
12,700,5396,839,7132,480,6043,425,8432,958,4752,399,7481,625,5281,985,1572,589,0822,880,6443,763,4532,167,5792,586,2262,159,0891,978,020
   > Total Current Liabilities 
1,768,411
1,822,671
2,276,972
1,784,197
3,442,299
2,419,883
2,258,068
1,803,084
1,488,142
2,047,104
2,680,905
3,024,651
1,826,187
5,708,534
11,861,416
11,861,4165,708,5341,826,1873,024,6512,680,9052,047,1041,488,1421,803,0842,258,0682,419,8833,442,2991,784,1972,276,9721,822,6711,768,411
       Short-term Debt 
1,120,182
869,767
1,099,837
30,026
254
7,642
17,157
37,288
27,639
0
0
0
0
395,826
154,343
154,343395,826000027,63937,28817,1577,64225430,0261,099,837869,7671,120,182
       Short Long Term Debt 
0
0
1,164,000
236,000
102,000
220,000
17,157
37,288
27,639
0
0
0
0
0
0
00000027,63937,28817,157220,000102,000236,0001,164,00000
       Accounts payable 
318,601
337,132
387,911
1,184,621
2,578,937
1,698,242
1,391,068
859,997
891,210
1,200,702
1,473,477
1,228,076
988,413
1,090,767
917,225
917,2251,090,767988,4131,228,0761,473,4771,200,702891,210859,9971,391,0681,698,2422,578,9371,184,621387,911337,132318,601
       Other Current Liabilities 
11,567
16,487
44,496
50,765
49,817
109
849,843
4,238
8,819
846,402
1,207,428
1,796,575
837,774
4,221,485
10,789,848
10,789,8484,221,485837,7741,796,5751,207,428846,4028,8194,238849,84310949,81750,76544,49616,48711,567
   > Long-term Liabilities 
209,609
336,418
309,254
383,382
321,154
460,761
331,014
182,073
137,386
352,644
277,570
401,192
654,417
1,131,179
839,123
839,1231,131,179654,417401,192277,570352,644137,386182,073331,014460,761321,154383,382309,254336,418209,609
       Long term Debt Total 
0
0
0
0
0
0
20,335
29,250
1,258
177,125
126,496
85,954
35,315
0
0
0035,31585,954126,496177,1251,25829,25020,335000000
       Other Liabilities 
0
0
0
0
0
0
219,886
142,401
131,604
171,885
151,074
315,238
619,102
0
0
00619,102315,238151,074171,885131,604142,401219,886000000
> Total Stockholder Equity
10,416,973
13,934,442
19,069,659
21,254,807
23,892,536
26,675,980
27,757,597
30,273,266
34,993,227
36,015,218
41,940,150
45,867,886
51,974,044
46,275,520
45,513,534
45,513,53446,275,52051,974,04445,867,88641,940,15036,015,21834,993,22730,273,26627,757,59726,675,98023,892,53621,254,80719,069,65913,934,44210,416,973
   Common Stock
250
250
250
250
250
250
250
250
250
250
250
250
250
250
250
250250250250250250250250250250250250250250250
   Retained Earnings 
8,181,634
11,384,033
16,532,741
18,473,043
21,174,877
23,959,762
24,992,877
27,469,833
32,196,457
35,688,390
41,615,998
44,770,979
49,863,142
46,240,610
45,435,937
45,435,93746,240,61049,863,14244,770,97941,615,99835,688,39032,196,45727,469,83324,992,87723,959,76221,174,87718,473,04316,532,74111,384,0338,181,634
   Capital Surplus 
0
0
0
0
0
0
143
143
143
143
143
143
143
0
0
00143143143143143143143000000
   Treasury Stock000000000000000
   Other Stockholders Equity 
2,235,089
2,550,159
2,536,668
2,781,514
9,871,459
2,715,968
143
10,570,050
10,885,428
3,786,226
643
643
643
0
0
006436436433,786,22610,885,42810,570,0501432,715,9689,871,4592,781,5142,536,6682,550,1592,235,089



6.4. Balance Sheets

All numbers in thousands.




6.5. Cash Flows

All numbers in thousands.




6.6. Income Statements

All numbers in thousands.