25 XP   0   0   10

Public Joint Stock Company Magnit
Buy, Hold or Sell?

Let's analyse Magnit together

PenkeI guess you are interested in Public Joint Stock Company Magnit. 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 Public Joint Stock Company Magnit. 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 Public Joint Stock Company Magnit

I send you an email if I find something interesting about Public Joint Stock Company Magnit.

Quick analysis of Magnit (30 sec.)










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

How much money do you get?

How much money do you get?
₽12.81
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
₽2,114.12
Expected worth in 1 year
₽3,296.25
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
₽2,357.72
Return On Investment
37.3%

For what price can you sell your share?

Current Price per Share
₽6,325.00
Expected price per share
₽6,138 - ₽
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Magnit (5 min.)




Live pricePrice per Share (EOD)

₽6,325.00

Intrinsic Value Per Share

₽10,899.59 - ₽35,294.93

Total Value Per Share

₽13,013.70 - ₽37,409.05

2. Growth of Magnit (5 min.)




Is Magnit growing?

Current yearPrevious yearGrowGrow %
How rich?$2.2b$1.9b$309.5m13.7%

How much money is Magnit making?

Current yearPrevious yearGrowGrow %
Making money$304.4m$524.3m-$219.8m-72.2%
Net Profit Margin1.2%2.6%--

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

3. Financial Health of Magnit (5 min.)




4. Comparing to competitors in the Discount Stores industry (5 min.)




  Industry Rankings (Discount Stores)  

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

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

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

What can you expect buying and holding a share of Magnit?

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

Speculation

The Price per Share of Magnit is ₽6,325. 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 Magnit.
  • 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 Magnit, 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 ₽2,114.12. Based on the TTM, the Book Value Change Per Share is ₽295.53 per quarter. Based on the YOY, the Book Value Change Per Share is ₽-44.32 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 ₽293.90 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Magnit.

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 Eps3.100.0%3.100.0%5.330.1%3.150.0%2.830.0%
Usd Book Value Change Per Share3.220.1%3.220.1%-0.480.0%-1.160.0%1.200.0%
Usd Dividend Per Share3.200.1%3.200.1%5.330.1%3.330.1%3.110.0%
Usd Total Gains Per Share6.420.1%6.420.1%4.850.1%2.170.0%4.310.1%
Usd Price Per Share47.54-47.54-59.31-48.85-76.15-
Price to Earnings Ratio15.32-15.32-11.13-18.63-302.83-
Price-to-Total Gains Ratio7.40-7.40-12.24--114.93--48.36-
Price to Book Ratio2.06-2.06-2.99-2.26-3.96-
Price-to-Total Gains Ratio7.40-7.40-12.24--114.93--48.36-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share68.9425
Number of shares14
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share3.203.33
Usd Book Value Change Per Share3.22-1.16
Usd Total Gains Per Share6.422.17
Gains per Quarter (14 shares)89.9530.42
Gains per Year (14 shares)359.79121.69
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1179180350187-65112
2359361710373-130234
35385411070560-195356
47187221430747-260478
58979021790934-325600
61076108221501120-390722
71256126325101307-455844
81435144328701494-520966
91615162432301680-5851088
101794180435901867-6501210

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%18.00.01.094.7%
Book Value Change Per Share1.00.00.0100.0%1.02.00.033.3%1.04.00.020.0%6.04.00.060.0%15.04.00.078.9%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%14.00.05.073.7%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%3.02.00.060.0%8.02.00.080.0%17.02.00.089.5%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Magnit

About Public Joint Stock Company Magnit

Public Joint Stock Company Magnit, together with its subsidiaries, engages in the retail and distribution of consumer goods under the Magnit and DIXY names. It operates retail business through convenience stores, cosmetic stores, supermarkets, drogerie stores, pharmacies, and others. The company also engages in the software product development, marketing, food retail and wholesale, IT, and other activities, as well as agriculture and household chemical production business. The company was founded in 1994 and is headquartered in Krasnodar, Russia.

Fundamental data was last updated by Penke on 2023-11-22 13:58:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less 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 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 just able to pay all its debts by selling its assets.
The company is unable 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 fair priced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Public Joint Stock Company Magnit.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Magnit to the Discount Stores industry mean.
  • A Net Profit Margin of 1.2% means that руб0.01 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Public Joint Stock Company Magnit:

  • The MRQ is 1.2%. The company is making a profit. +1
  • The TTM is 1.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM1.2%0.0%
TTM1.2%YOY2.6%-1.4%
TTM1.2%5Y1.9%-0.7%
5Y1.9%10Y3.6%-1.7%
Compared to industry (Discount Stores)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%3.6%-2.4%
TTM1.2%3.4%-2.2%
YOY2.6%3.7%-1.1%
5Y1.9%2.8%-0.9%
10Y3.6%3.5%+0.1%
1.1.2. Return on Assets

Shows how efficient Magnit is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Magnit to the Discount Stores industry mean.
  • 2.0% Return on Assets means that Magnit generated руб0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Public Joint Stock Company Magnit:

  • The MRQ is 2.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.0%TTM2.0%0.0%
TTM2.0%YOY4.0%-2.0%
TTM2.0%5Y3.2%-1.2%
5Y3.2%10Y8.5%-5.3%
Compared to industry (Discount Stores)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%1.7%+0.3%
TTM2.0%2.0%+0.0%
YOY4.0%2.0%+2.0%
5Y3.2%2.2%+1.0%
10Y8.5%2.0%+6.5%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Magnit to the Discount Stores industry mean.
  • 13.5% Return on Equity means Magnit generated руб0.13 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Public Joint Stock Company Magnit:

  • The MRQ is 13.5%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 13.5%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ13.5%TTM13.5%0.0%
TTM13.5%YOY26.9%-13.4%
TTM13.5%5Y15.4%-1.9%
5Y15.4%10Y23.6%-8.2%
Compared to industry (Discount Stores)
PeriodCompanyIndustry (mean)+/- 
MRQ13.5%5.2%+8.3%
TTM13.5%7.1%+6.4%
YOY26.9%6.4%+20.5%
5Y15.4%6.2%+9.2%
10Y23.6%5.9%+17.7%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Public Joint Stock Company Magnit.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Magnit is operating .

  • Measures how much profit Magnit 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 Magnit to the Discount Stores industry mean.
  • An Operating Margin of 0.0% means the company generated руб0.00  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Public Joint Stock Company Magnit:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY5.9%-5.9%
TTM-5Y4.0%-4.0%
5Y4.0%10Y5.9%-1.9%
Compared to industry (Discount Stores)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.0%-4.0%
TTM-4.1%-4.1%
YOY5.9%5.9%0.0%
5Y4.0%4.2%-0.2%
10Y5.9%4.8%+1.1%
1.2.2. Operating Ratio

Measures how efficient Magnit is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Discount Stores industry mean).
  • An Operation Ratio of 0.77 means that the operating costs are руб0.77 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of Public Joint Stock Company Magnit:

  • The MRQ is 0.774. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.774. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.774TTM0.7740.000
TTM0.774YOY0.951-0.177
TTM0.7745Y0.921-0.148
5Y0.92110Y0.9220.000
Compared to industry (Discount Stores)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7741.065-0.291
TTM0.7740.967-0.193
YOY0.9511.014-0.063
5Y0.9210.967-0.046
10Y0.9220.968-0.046
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Public Joint Stock Company Magnit.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Discount Stores 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 Public Joint Stock Company Magnit:

  • The MRQ is 1.087. The company is just able to pay all its short-term debts.
  • The TTM is 1.087. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.087TTM1.0870.000
TTM1.087YOY0.771+0.316
TTM1.0875Y0.921+0.166
5Y0.92110Y0.898+0.023
Compared to industry (Discount Stores)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0871.096-0.009
TTM1.0871.137-0.050
YOY0.7711.064-0.293
5Y0.9211.062-0.141
10Y0.8981.259-0.361
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Magnit to the Discount Stores industry mean.
  • A Quick Ratio of 0.65 means the company can pay off руб0.65 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Public Joint Stock Company Magnit:

  • The MRQ is 0.645. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.645. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.645TTM0.6450.000
TTM0.645YOY0.194+0.452
TTM0.6455Y0.238+0.407
5Y0.23810Y0.168+0.071
Compared to industry (Discount Stores)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6450.153+0.492
TTM0.6450.160+0.485
YOY0.1940.187+0.007
5Y0.2380.215+0.023
10Y0.1680.196-0.028
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Public Joint Stock Company Magnit.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Magnit assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Magnit to Discount Stores industry mean.
  • A Debt to Asset Ratio of 0.85 means that Magnit assets are financed with 85.1% credit (debt) and the remaining percentage (100% - 85.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Public Joint Stock Company Magnit:

  • The MRQ is 0.851. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.851. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.851TTM0.8510.000
TTM0.851YOY0.852-0.001
TTM0.8515Y0.779+0.072
5Y0.77910Y0.668+0.112
Compared to industry (Discount Stores)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8510.669+0.182
TTM0.8510.666+0.185
YOY0.8520.686+0.166
5Y0.7790.684+0.095
10Y0.6680.657+0.011
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Magnit to the Discount Stores industry mean.
  • A Debt to Equity ratio of 573.2% means that company has руб5.73 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Public Joint Stock Company Magnit:

  • The MRQ is 5.732. The company is unable to pay all its debts with equity. -1
  • The TTM is 5.732. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ5.732TTM5.7320.000
TTM5.732YOY5.757-0.026
TTM5.7325Y4.221+1.511
5Y4.22110Y2.743+1.478
Compared to industry (Discount Stores)
PeriodCompanyIndustry (mean)+/- 
MRQ5.7322.182+3.550
TTM5.7322.170+3.562
YOY5.7572.266+3.491
5Y4.2212.347+1.874
10Y2.7432.112+0.631
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Public Joint Stock Company Magnit

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 Magnit generates.

  • Above 15 is considered overpriced but always compare Magnit to the Discount Stores industry mean.
  • A PE ratio of 15.32 means the investor is paying руб15.32 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Public Joint Stock Company Magnit:

  • The EOD is 22.212. Based on the earnings, the company is fair priced.
  • The MRQ is 15.317. Based on the earnings, the company is fair priced.
  • The TTM is 15.317. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD22.212MRQ15.317+6.895
MRQ15.317TTM15.3170.000
TTM15.317YOY11.133+4.184
TTM15.3175Y18.628-3.311
5Y18.62810Y302.830-284.202
Compared to industry (Discount Stores)
PeriodCompanyIndustry (mean)+/- 
EOD22.21219.627+2.585
MRQ15.31717.147-1.830
TTM15.31719.685-4.368
YOY11.13316.089-4.956
5Y18.62823.306-4.678
10Y302.83024.048+278.782
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Public Joint Stock Company Magnit:

  • The EOD is 3.365. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.320. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 2.320. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.365MRQ2.320+1.044
MRQ2.320TTM2.3200.000
TTM2.320YOY4.887-2.567
TTM2.3205Y11.016-8.696
5Y11.01610Y19.670-8.654
Compared to industry (Discount Stores)
PeriodCompanyIndustry (mean)+/- 
EOD3.3658.637-5.272
MRQ2.3206.242-3.922
TTM2.3205.636-3.316
YOY4.8874.676+0.211
5Y11.01611.0160.000
10Y19.6708.345+11.325
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 Magnit is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Discount Stores industry mean).
  • A PB ratio of 2.06 means the investor is paying руб2.06 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of Public Joint Stock Company Magnit:

  • The EOD is 2.992. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.063. Based on the equity, the company is underpriced. +1
  • The TTM is 2.063. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.992MRQ2.063+0.929
MRQ2.063TTM2.0630.000
TTM2.063YOY2.992-0.929
TTM2.0635Y2.256-0.193
5Y2.25610Y3.957-1.700
Compared to industry (Discount Stores)
PeriodCompanyIndustry (mean)+/- 
EOD2.9924.078-1.086
MRQ2.0633.940-1.877
TTM2.0633.681-1.618
YOY2.9924.546-1.554
5Y2.2564.155-1.899
10Y3.9573.775+0.182
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 Public Joint Stock Company Magnit 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--295.533295.5330%-44.320+115%-106.510+136%110.235+168%
Book Value Per Share--2114.1182114.1180%1818.585+16%2044.382+3%1932.271+9%
Current Ratio--1.0871.0870%0.771+41%0.921+18%0.898+21%
Debt To Asset Ratio--0.8510.8510%0.8520%0.779+9%0.668+28%
Debt To Equity Ratio--5.7325.7320%5.7570%4.221+36%2.743+109%
Dividend Per Share--293.897293.8970%488.877-40%305.865-4%285.137+3%
Eps--284.753284.7530%488.781-42%289.214-2%259.194+10%
Free Cash Flow Per Share--1879.8891879.8890%1113.538+69%924.424+103%481.076+291%
Free Cash Flow To Equity Per Share--2474.7062474.7060%970.460+155%734.427+237%374.551+561%
Gross Profit Margin--1.0001.0000%0.421+138%0.476+110%0.669+50%
Intrinsic Value_10Y_max--35294.934--------
Intrinsic Value_10Y_min--10899.585--------
Intrinsic Value_1Y_max--1864.012--------
Intrinsic Value_1Y_min--641.665--------
Intrinsic Value_3Y_max--6875.462--------
Intrinsic Value_3Y_min--2329.598--------
Intrinsic Value_5Y_max--13423.937--------
Intrinsic Value_5Y_min--4444.789--------
Market Cap620444550000.000+31%427836981000.000427836981000.0000%535552430000.000-20%442206971800.000-3%686606615734.100-38%
Net Profit Margin--0.0120.0120%0.026-54%0.019-36%0.036-67%
Operating Margin----0%0.059-100%0.040-100%0.059-100%
Operating Ratio--0.7740.7740%0.951-19%0.921-16%0.922-16%
Pb Ratio2.992+31%2.0632.0630%2.992-31%2.256-9%3.957-48%
Pe Ratio22.212+31%15.31715.3170%11.133+38%18.628-18%302.830-95%
Price Per Share6325.000+31%4361.5004361.5000%5441.500-20%4481.600-3%6986.280-38%
Price To Free Cash Flow Ratio3.365+31%2.3202.3200%4.887-53%11.016-79%19.670-88%
Price To Total Gains Ratio10.731+31%7.4007.4000%12.240-40%-114.935+1653%-48.358+754%
Quick Ratio--0.6450.6450%0.194+233%0.238+171%0.168+285%
Return On Assets--0.0200.0200%0.040-50%0.032-38%0.085-76%
Return On Equity--0.1350.1350%0.269-50%0.154-12%0.236-43%
Total Gains Per Share--589.429589.4290%444.556+33%199.355+196%395.372+49%
Usd Book Value--2260467113.6002260467113.6000%1950938451.100+16%2204183016.860+3%2075171296.310+9%
Usd Book Value Change Per Share--3.2213.2210%-0.483+115%-1.161+136%1.202+168%
Usd Book Value Per Share--23.04423.0440%19.823+16%22.284+3%21.062+9%
Usd Dividend Per Share--3.2033.2030%5.329-40%3.334-4%3.108+3%
Usd Eps--3.1043.1040%5.328-42%3.152-2%2.825+10%
Usd Free Cash Flow--2010023797.7002010023797.7000%1194579396.000+68%990140247.320+103%515239959.898+290%
Usd Free Cash Flow Per Share--20.49120.4910%12.138+69%10.076+103%5.244+291%
Usd Free Cash Flow To Equity Per Share--26.97426.9740%10.578+155%8.005+237%4.083+561%
Usd Market Cap6762845595.000+31%4663423092.9004663423092.9000%5837521487.000-20%4820055992.620-3%7484012111.502-38%
Usd Price Per Share68.943+31%47.54047.5400%59.312-20%48.849-3%76.150-38%
Usd Profit--304464435.300304464435.3000%524353895.800-42%332363709.060-8%451521099.438-33%
Usd Revenue--25636761010.70025636761010.7000%20231260555.000+27%18241310393.500+41%14527812439.742+76%
Usd Total Gains Per Share--6.4256.4250%4.846+33%2.173+196%4.310+49%
 EOD+4 -4MRQTTM+0 -0YOY+22 -145Y+22 -1410Y+26 -10

3.2. Fundamental Score

Let's check the fundamental score of Public Joint Stock Company Magnit based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1522.212
Price to Book Ratio (EOD)Between0-12.992
Net Profit Margin (MRQ)Greater than00.012
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.645
Current Ratio (MRQ)Greater than11.087
Debt to Asset Ratio (MRQ)Less than10.851
Debt to Equity Ratio (MRQ)Less than15.732
Return on Equity (MRQ)Greater than0.150.135
Return on Assets (MRQ)Greater than0.050.020
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Public Joint Stock Company Magnit based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5064.298
Ma 20Greater thanMa 506,134.575
Ma 50Greater thanMa 1005,893.500
Ma 100Greater thanMa 2005,819.995
OpenGreater thanClose6,266.500
Total4/5 (80.0%)



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
Net Working Capital  -6,924,844-42,131,157-49,056,00131,713,778-17,342,223-77,599,181-94,941,404140,540,28145,598,877



Latest Balance Sheet

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

Summary
Total Assets1,395,998,440
Total Liabilities1,188,616,136
Total Stockholder Equity207,382,304
 As reported
Total Liabilities 1,188,616,136
Total Stockholder Equity+ 207,382,304
Total Assets = 1,395,998,440

Assets

Total Assets1,395,998,440
Total Current Assets568,621,840
Long-term Assets568,621,840
Total Current Assets
Cash And Cash Equivalents 292,092,124
Short-term Investments 1,164,699
Net Receivables 20,197,184
Inventory 219,435,679
Total Current Assets  (as reported)568,621,840
Total Current Assets  (calculated)532,889,686
+/- 35,732,154
Long-term Assets
Property Plant Equipment 745,020,091
Goodwill 67,029,310
Intangible Assets 11,905,489
Long-term Assets  (as reported)0
Long-term Assets  (calculated)823,954,890
+/- 823,954,890

Liabilities & Shareholders' Equity

Total Current Liabilities523,022,963
Long-term Liabilities0
Total Stockholder Equity207,382,304
Total Current Liabilities
Short-term Debt 143,764,526
Total Current Liabilities  (as reported)523,022,963
Total Current Liabilities  (calculated)143,764,526
+/- 379,258,437
Long-term Liabilities
Long term Debt Total 658,798,903
Capital Lease Obligations Min Short Term Debt-143,764,526
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)515,034,377
+/- 515,034,377
Total Stockholder Equity
Retained Earnings 134,507,419
Capital Surplus 87,230,416
Total Stockholder Equity (as reported)207,382,304
Total Stockholder Equity (calculated)221,737,835
+/- 14,355,531
Other
Cash And Equivalents22,820,000
Cash and Short Term Investments 316,076,823
Common Stock Shares Outstanding 98,094
Liabilities and Stockholders Equity 1,395,998,440
Net Working Capital 45,598,877



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-31
> Total Assets 
219,927
11,642,579
23,645,195
39,800,020
54,490,129
76,194,313
112,847,496
174,252,167
220,557,012
269,448,276
340,643,376
407,479,891
459,223,300
526,964,331
611,587,689
948,689,323
945,392,206
1,209,443,631
1,395,998,440
1,395,998,4401,209,443,631945,392,206948,689,323611,587,689526,964,331459,223,300407,479,891340,643,376269,448,276220,557,012174,252,167112,847,49676,194,31354,490,12939,800,02023,645,19511,642,579219,927
   > Total Current Assets 
0
7,031,174
11,277,734
13,375,639
14,572,956
25,961,070
29,882,691
48,956,719
57,834,507
67,577,837
104,485,609
132,888,178
160,394,166
189,769,387
228,688,153
251,342,816
266,931,047
320,098,125
568,621,840
568,621,840320,098,125266,931,047251,342,816228,688,153189,769,387160,394,166132,888,178104,485,60967,577,83757,834,50748,956,71929,882,69125,961,07014,572,95613,375,63911,277,7347,031,1740
       Cash And Cash Equivalents 
19,742
1,315,414
2,363,248
2,971,674
3,399,769
11,181,107
4,057,388
17,094,527
12,454,222
5,959,158
17,480,212
8,459,148
16,716,084
18,359,690
17,207,754
7,701,298
35,539,581
73,398,608
292,092,124
292,092,12473,398,60835,539,5817,701,29817,207,75418,359,69016,716,0848,459,14817,480,2125,959,15812,454,22217,094,5274,057,38811,181,1073,399,7692,971,6742,363,2481,315,41419,742
       Short-term Investments 
303
0
57,088
314,146
231,724
198,252
883,726
171,268
28,863
35,156
31,462
248,788
217,922
215,571
488,996
553,697
317,672
289,748
1,164,699
1,164,699289,748317,672553,697488,996215,571217,922248,78831,46235,15628,863171,268883,726198,252231,724314,14657,0880303
       Net Receivables 
19,431
24,323
29,644
25,518
23,796
22,004
105,509
17,766
49,044
55,307
25,913
1,037,002
25,251
3,151,113
7,345,834
16,588,067
9,301,263
6,399,000
20,197,184
20,197,1846,399,0009,301,26316,588,0677,345,8343,151,11325,2511,037,00225,91355,30749,04417,766105,50922,00423,79625,51829,64424,32319,431
       Other Current Assets 
8,450
1,368,236
2,344,087
1,972,460
1,387,182
2,071,478
4,758,459
2,734,238
4,320,438
5,222,950
6,471,429
6,761,499
7,266,931
8,792,676
23,212,521
24,214,235
15,964,600
7,480,000
0
07,480,00015,964,60024,214,23523,212,5218,792,6767,266,9316,761,4996,471,4295,222,9504,320,4382,734,2384,758,4592,071,4781,387,1821,972,4602,344,0871,368,2368,450
   > Long-term Assets 
0
4,611,406
12,367,462
26,424,381
39,917,173
50,233,243
82,964,805
125,295,448
162,722,505
201,870,439
236,157,767
274,591,713
298,829,134
337,194,943
382,899,536
697,346,507
678,461,159
889,345,506
0
0889,345,506678,461,159697,346,507382,899,536337,194,943298,829,134274,591,713236,157,767201,870,439162,722,505125,295,44882,964,80550,233,24339,917,17326,424,38112,367,4624,611,4060
       Property Plant Equipment 
93,921
4,601,347
12,328,324
26,391,706
39,331,717
49,373,517
82,772,606
124,609,290
161,681,375
199,355,148
233,223,693
271,064,233
295,355,421
332,603,248
352,527,636
666,552,199
644,958,039
776,752,461
745,020,091
745,020,091776,752,461644,958,039666,552,199352,527,636332,603,248295,355,421271,064,233233,223,693199,355,148161,681,375124,609,29082,772,60649,373,51739,331,71726,391,70612,328,3244,601,34793,921
       Goodwill 
0
10,059
30,663
27,098
585,456
859,726
192,199
282,940
523,177
1,373,956
1,351,140
1,378,619
1,380,460
1,369,147
24,091,508
26,879,317
26,879,317
92,291,285
67,029,310
67,029,31092,291,28526,879,31726,879,31724,091,5081,369,1471,380,4601,378,6191,351,1401,373,956523,177282,940192,199859,726585,45627,09830,66310,0590
       Long Term Investments 
0
0
0
0
0
0
0
13,000
6,000
2,000
2,000
1,852
824
350,645
150,552
314
0
0
0
000314150,552350,6458241,8522,0002,0006,00013,0000000000
       Intangible Assets 
188
350
1,165
27,098
585,456
859,726
192,199
282,940
523,177
743,801
893,774
1,407,935
1,437,099
2,270,704
3,442,439
3,914,677
5,506,252
19,249,279
11,905,489
11,905,48919,249,2795,506,2523,914,6773,442,4392,270,7041,437,0991,407,935893,774743,801523,177282,940192,199859,726585,45627,0981,165350188
       Other Assets 
0
0
0
0
0
0
0
0
10,821
9,941
10,665
8,232
9,892
600,000
800,468
0
387,846
24,597,000
2,287,990
2,287,99024,597,000387,8460800,468600,0009,8928,23210,6659,94110,82100000000
> Total Liabilities 
204,817
10,228,964
15,652,253
29,276,558
29,763,813
33,258,162
60,150,699
96,063,338
121,308,411
142,689,774
198,707,682
240,996,340
261,289,571
267,342,056
358,283,782
760,156,510
762,503,282
1,030,458,452
1,188,616,136
1,188,616,1361,030,458,452762,503,282760,156,510358,283,782267,342,056261,289,571240,996,340198,707,682142,689,774121,308,41196,063,33860,150,69933,258,16229,763,81329,276,55815,652,25310,228,964204,817
   > Total Current Liabilities 
192,464
7,533,388
12,872,437
24,381,338
24,412,711
27,848,308
33,333,013
46,367,839
76,896,778
96,568,958
144,337,029
167,997,732
167,282,075
158,249,317
235,612,997
300,398,817
284,273,270
415,039,529
523,022,963
523,022,963415,039,529284,273,270300,398,817235,612,997158,249,317167,282,075167,997,732144,337,02996,568,95876,896,77846,367,83933,333,01327,848,30824,412,71124,381,33812,872,4377,533,388192,464
       Short-term Debt 
0
2,223,624
4,398,997
12,509,581
7,186,484
8,033,420
6,021,445
6,147,596
25,125,182
36,491,450
50,644,472
45,181,560
50,580,360
40,170,648
70,837,201
101,187,662
59,823,704
125,401,798
143,764,526
143,764,526125,401,79859,823,704101,187,66270,837,20140,170,64850,580,36045,181,56050,644,47236,491,45025,125,1826,147,5966,021,4458,033,4207,186,48412,509,5814,398,9972,223,6240
       Short Long Term Debt 
0
0
0
0
0
0
0
1,617,000
2,086,000
2,254,000
1,700,000
7,538
50,580,360
40,170,648
70,837,201
64,578,456
18,391,601
65,139,311
0
065,139,31118,391,60164,578,45670,837,20140,170,64850,580,3607,5381,700,0002,254,0002,086,0001,617,0000000000
       Accounts payable 
108,346
3,799,959
7,083,139
10,751,843
14,327,078
17,246,469
23,556,566
32,931,384
42,321,809
47,735,548
65,211,899
87,885,824
82,687,360
93,688,529
122,585,005
140,630,829
145,281,458
182,054,322
0
0182,054,322145,281,458140,630,829122,585,00593,688,52982,687,36087,885,82465,211,89947,735,54842,321,80932,931,38423,556,56617,246,46914,327,07810,751,8437,083,1393,799,959108,346
       Other Current Liabilities 
10,557
1,509,804
1,390,302
1,119,915
2,899,149
2,568,420
3,755,002
7,288,858
9,449,787
12,341,960
28,480,658
34,930,347
34,014,355
24,390,140
42,190,791
696,526
955,732
888,397
0
0888,397955,732696,52642,190,79124,390,14034,014,35534,930,34728,480,65812,341,9609,449,7877,288,8583,755,0022,568,4202,899,1491,119,9151,390,3021,509,80410,557
   > Long-term Liabilities 
0
2,695,576
2,779,815
4,895,219
5,351,102
5,409,854
26,817,686
49,695,499
44,411,633
46,120,816
54,370,653
72,998,608
94,007,496
109,092,739
122,670,785
459,757,693
478,230,012
615,418,923
0
0615,418,923478,230,012459,757,693122,670,785109,092,73994,007,49672,998,60854,370,65346,120,81644,411,63349,695,49926,817,6865,409,8545,351,1024,895,2192,779,8152,695,5760
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
62,001,222
97,180,113
352,673,537
384,317,329
440,233,315
463,836,781
601,330,133
658,798,903
658,798,903601,330,133463,836,781440,233,315384,317,329352,673,53797,180,11362,001,22200000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
8,846
3,591
178,349
257,608
22,622,288
18,676,553
19,524,378
14,393,231
14,088,790
0
014,088,79014,393,23119,524,37818,676,55322,622,288257,608178,3493,5918,846000000000
> Total Stockholder Equity
15,110
1,413,615
7,978,598
10,489,411
24,726,316
42,936,151
52,696,797
78,073,222
99,248,600
126,758,501
141,935,694
166,483,551
197,933,729
259,622,275
253,303,907
188,532,813
182,888,924
178,985,179
207,382,304
207,382,304178,985,179182,888,924188,532,813253,303,907259,622,275197,933,729166,483,551141,935,694126,758,50199,248,60078,073,22252,696,79742,936,15124,726,31610,489,4117,978,5981,413,61515,110
   Common Stock
23
661
711
639
886
964
979
1,088
1,033
1,118
1,890
2,498
2,082
2,018
1,020
1,020
1,020
1,020
1,020
1,0201,0201,0201,0201,0202,0182,0822,4981,8901,1181,0331,08897996488663971166123
   Retained Earnings 
13,385
1,408,844
2,957,475
5,070,878
10,103,303
17,970,169
27,567,334
41,074,566
59,488,577
91,265,045
184,891,394
271,417,650
253,181,935
256,358,318
178,097,010
115,983,222
109,463,257
104,808,170
134,507,419
134,507,419104,808,170109,463,257115,983,222178,097,010256,358,318253,181,935271,417,650184,891,39491,265,04559,488,57741,074,56627,567,33417,970,16910,103,3035,070,8782,957,4751,408,84413,385
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
114,876,156
114,977,316
87,635,960
87,257,340
87,379,413
87,390,921
87,326,641
87,230,416
87,230,41687,326,64187,390,92187,379,41387,257,34087,635,960114,977,316114,876,15600000000000
   Treasury Stock0-15,028,071-16,021,596-16,454,110-12,051,46300-403,650-672,523-3,800-18,852-5,574-3,535-5,557-5,5570000
   Other Stockholders Equity 
0
683,270
6,473,672
8,196,492
19,578,127
33,005,398
37,674,250
56,587,249
69,321,687
77,786,485
14,294,998
-26,570,024
45,310,733
122,975,036
75,205,877
72,548,571
73,424,647
74,175,989
47,390
47,39074,175,98973,424,64772,548,57175,205,877122,975,03645,310,733-26,570,02414,294,99877,786,48569,321,68756,587,24937,674,25033,005,39819,578,1278,196,4926,473,672683,2700



Balance Sheet

Currency in RUB. All numbers in thousands.




Cash Flow

Currency in RUB. All numbers in thousands.