25 XP   0   0   10

NOVATEK
Buy, Hold or Sell?

Let's analyse Novatek together

PenkeI guess you are interested in NOVATEK. 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 NOVATEK. 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 NOVATEK

I send you an email if I find something interesting about NOVATEK.

Quick analysis of Novatek (30 sec.)










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

How much money do you get?

How much money do you get?
₽2.22
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
₽636.73
Expected worth in 1 year
₽1,002.36
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
₽571.27
Return On Investment
37.3%

For what price can you sell your share?

Current Price per Share
₽1,531.20
Expected price per share
₽1,348 - ₽1,757
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Novatek (5 min.)




Live pricePrice per Share (EOD)

₽1,531.20

Intrinsic Value Per Share

₽472.27 - ₽832.87

Total Value Per Share

₽1,109.01 - ₽1,469.61

2. Growth of Novatek (5 min.)




Is Novatek growing?

Current yearPrevious yearGrowGrow %
How rich?$20.6b$17.6b$2.9b14.3%

How much money is Novatek making?

Current yearPrevious yearGrowGrow %
Making money$4.6b$732.5m$3.9b84.3%
Net Profit Margin37.4%9.5%--

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

3. Financial Health of Novatek (5 min.)




4. Comparing to competitors in the Oil & Gas E&P industry (5 min.)




  Industry Rankings (Oil & Gas E&P)  


Richest
#8 / 370

Most Revenue
#3 / 370

Most Profit
#2 / 370
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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

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

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

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

Speculation

The Price per Share of Novatek is ₽1,531. 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 Novatek.
  • 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 Novatek, 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 ₽636.73. Based on the TTM, the Book Value Change Per Share is ₽91.41 per quarter. Based on the YOY, the Book Value Change Per Share is ₽-8.25 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 ₽51.41 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Novatek.

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 Eps1.560.1%1.560.1%0.240.0%1.210.1%0.800.1%
Usd Book Value Change Per Share0.990.1%0.990.1%-0.090.0%0.900.1%0.600.0%
Usd Dividend Per Share0.560.0%0.560.0%0.320.0%0.310.0%0.210.0%
Usd Total Gains Per Share1.540.1%1.540.1%0.230.0%1.210.1%0.810.1%
Usd Price Per Share18.58-18.58-13.60-13.07-9.30-
Price to Earnings Ratio11.93-11.93-55.77-21.20-20.06-
Price-to-Total Gains Ratio12.04-12.04-58.13-21.62-19.68-
Price to Book Ratio2.70-2.70-2.31-2.75-3.18-
Price-to-Total Gains Ratio12.04-12.04-58.13-21.62-19.68-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share16.53696
Number of shares60
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.560.31
Usd Book Value Change Per Share0.990.90
Usd Total Gains Per Share1.541.21
Gains per Quarter (60 shares)92.5572.89
Gains per Year (60 shares)370.18291.54
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
113323736074217282
2267474730149434574
34007111100223651866
453394814702988681158
56661185184037210861450
68001422221044713031742
79331658258052115202034
810661895295059517372326
911992132332067019542618
1013332369369074421712910

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%17.00.00.0100.0%
Book Value Change Per Share1.00.00.0100.0%2.01.00.066.7%4.01.00.080.0%9.01.00.090.0%16.01.00.094.1%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%17.00.00.0100.0%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%17.00.00.0100.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Novatek

About NOVATEK

PAO NOVATEK, an independent oil and gas company, engages in the acquisition, exploration, development, production, processing, marketing, and export of natural gas and liquid hydrocarbons. The company principally holds interests in reserves located in the Yamal-Nenets Autonomous Region, Western Siberia. It sells natural gas, stable gas condensate, gas condensate refined products, liquefied petroleum gas, crude oil, naphtha, diesel fuel, jet fuel, methanol, and petrol. The company also provides transportation, geological and geophysical research, repair and maintenance of energy equipment, and rent and other services; and operates retail stations. It sells its products in Russia, Europe, the Asia-Pacific region, the Middle East, North America, and internationally. PAO NOVATEK has a strategic cooperation agreement with Japan Bank for International Cooperation to cooperate on projects to produce hydrogen and ammonia, carbon capture, utilization, and storage technologies, as well as renewable energy projects in Russia. The company was formerly known as OAO NOVATEK and changed its name to PAO NOVATEK in October 2016. PAO NOVATEK was founded in 1994 and is based in Tarko-Sale, Russia.

Fundamental data was last updated by Penke on 2023-11-23 18:14:06.

Financial Health

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

Valuation

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

1.1. Profitability of NOVATEK.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Novatek to the Oil & Gas E&P industry mean.
  • A Net Profit Margin of 37.4% means that руб0.37 for each руб1 in revenue is generated as profit.

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

  • The MRQ is 37.4%. The company is making a huge profit. +2
  • The TTM is 37.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ37.4%TTM37.4%0.0%
TTM37.4%YOY9.5%+27.9%
TTM37.4%5Y38.8%-1.3%
5Y38.8%10Y33.8%+5.0%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ37.4%8.3%+29.1%
TTM37.4%13.4%+24.0%
YOY9.5%20.3%-10.8%
5Y38.8%-19.7%+58.5%
10Y33.8%-33.8%+67.6%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Novatek to the Oil & Gas E&P industry mean.
  • 17.6% Return on Assets means that Novatek generated руб0.18 profit for each $1 in assets.

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

  • The MRQ is 17.6%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 17.6%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ17.6%TTM17.6%0.0%
TTM17.6%YOY3.3%+14.3%
TTM17.6%5Y18.5%-0.9%
5Y18.5%10Y16.6%+1.8%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ17.6%0.3%+17.3%
TTM17.6%0.7%+16.9%
YOY3.3%2.1%+1.2%
5Y18.5%-1.2%+19.7%
10Y16.6%-2.3%+18.9%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Novatek to the Oil & Gas E&P industry mean.
  • 22.9% Return on Equity means Novatek generated руб0.23 for each руб1 the owners (shareholders) invested.

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

  • The MRQ is 22.9%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 22.9%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ22.9%TTM22.9%0.0%
TTM22.9%YOY4.2%+18.7%
TTM22.9%5Y23.8%-1.0%
5Y23.8%10Y24.0%-0.2%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ22.9%1.5%+21.4%
TTM22.9%2.5%+20.4%
YOY4.2%5.0%-0.8%
5Y23.8%-2.5%+26.3%
10Y24.0%-4.0%+28.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of NOVATEK.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Novatek is operating .

  • Measures how much profit Novatek 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 Novatek to the Oil & Gas E&P industry mean.
  • An Operating Margin of 42.1% means the company generated руб0.42  for each руб1 in revenue (before taxes).

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

  • The MRQ is 42.1%. The company is operating very efficient. +2
  • The TTM is 42.1%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ42.1%TTM42.1%0.0%
TTM42.1%YOY15.9%+26.3%
TTM42.1%5Y30.8%+11.3%
5Y30.8%10Y34.0%-3.2%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ42.1%19.6%+22.5%
TTM42.1%17.6%+24.5%
YOY15.9%32.6%-16.7%
5Y30.8%-3.0%+33.8%
10Y34.0%-14.8%+48.8%
1.2.2. Operating Ratio

Measures how efficient Novatek is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • An Operation Ratio of 0.76 means that the operating costs are руб0.76 for each руб1 in net sales.

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

  • The MRQ is 0.758. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.758. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.758TTM0.7580.000
TTM0.758YOY0.841-0.083
TTM0.7585Y0.766-0.008
5Y0.76610Y0.713+0.053
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7581.074-0.316
TTM0.7580.972-0.214
YOY0.8410.749+0.092
5Y0.7661.073-0.307
10Y0.7131.180-0.467
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of NOVATEK.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A Current Ratio of 1.48 means the company has руб1.48 in assets for each руб1 in short-term debts.

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

  • The MRQ is 1.484. The company is just able to pay all its short-term debts.
  • The TTM is 1.484. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.484TTM1.4840.000
TTM1.484YOY2.268-0.784
TTM1.4845Y2.512-1.028
5Y2.51210Y1.853+0.659
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4841.112+0.372
TTM1.4841.198+0.286
YOY2.2681.218+1.050
5Y2.5121.307+1.205
10Y1.8531.613+0.240
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Novatek to the Oil & Gas E&P industry mean.
  • A Quick Ratio of 1.58 means the company can pay off руб1.58 for each руб1 in debt (using most liquid assets).

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

  • The MRQ is 1.584. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.584. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.584TTM1.5840.000
TTM1.584YOY2.591-1.007
TTM1.5845Y2.503-0.919
5Y2.50310Y1.690+0.813
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5840.613+0.971
TTM1.5840.668+0.916
YOY2.5910.786+1.805
5Y2.5030.777+1.726
10Y1.6900.935+0.755
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of NOVATEK.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Novatek to Oil & Gas E&P industry mean.
  • A Debt to Asset Ratio of 0.22 means that Novatek assets are financed with 22.2% credit (debt) and the remaining percentage (100% - 22.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.222. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.222. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.222TTM0.2220.000
TTM0.222YOY0.204+0.018
TTM0.2225Y0.225-0.003
5Y0.22510Y0.315-0.090
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2220.415-0.193
TTM0.2220.419-0.197
YOY0.2040.434-0.230
5Y0.2250.465-0.240
10Y0.3150.448-0.133
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Novatek to the Oil & Gas E&P industry mean.
  • A Debt to Equity ratio of 28.8% means that company has руб0.29 debt for each руб1 in shareholders equity.

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

  • The MRQ is 0.288. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.288. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.288TTM0.2880.000
TTM0.288YOY0.260+0.029
TTM0.2885Y0.298-0.010
5Y0.29810Y0.504-0.205
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2880.599-0.311
TTM0.2880.608-0.320
YOY0.2600.682-0.422
5Y0.2980.833-0.535
10Y0.5040.783-0.279
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of NOVATEK

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 Novatek generates.

  • Above 15 is considered overpriced but always compare Novatek to the Oil & Gas E&P industry mean.
  • A PE ratio of 11.93 means the investor is paying руб11.93 for every руб1 in earnings.

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

  • The EOD is 10.618. Based on the earnings, the company is underpriced. +1
  • The MRQ is 11.927. Based on the earnings, the company is underpriced. +1
  • The TTM is 11.927. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD10.618MRQ11.927-1.309
MRQ11.927TTM11.9270.000
TTM11.927YOY55.774-43.847
TTM11.9275Y21.200-9.273
5Y21.20010Y20.061+1.139
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD10.6181.541+9.077
MRQ11.9271.823+10.104
TTM11.9271.689+10.238
YOY55.7740.952+54.822
5Y21.200-1.259+22.459
10Y20.061-0.921+20.982
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 19.740. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 22.174. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 22.174. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD19.740MRQ22.174-2.434
MRQ22.174TTM22.1740.000
TTM22.174YOY-344.027+366.201
TTM22.1745Y-51.806+73.980
5Y-51.80610Y-13.869-37.937
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD19.740-0.933+20.673
MRQ22.174-1.223+23.397
TTM22.174-1.210+23.384
YOY-344.0270.022-344.049
5Y-51.806-2.357-49.449
10Y-13.869-4.129-9.740
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 Novatek is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A PB ratio of 2.70 means the investor is paying руб2.70 for each руб1 in book value.

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

  • The EOD is 2.405. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.701. Based on the equity, the company is underpriced. +1
  • The TTM is 2.701. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.405MRQ2.701-0.297
MRQ2.701TTM2.7010.000
TTM2.701YOY2.309+0.392
TTM2.7015Y2.755-0.053
5Y2.75510Y3.182-0.427
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD2.4051.029+1.376
MRQ2.7011.163+1.538
TTM2.7011.157+1.544
YOY2.3091.447+0.862
5Y2.7551.359+1.396
10Y3.1821.488+1.694
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 NOVATEK 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--91.40791.4070%-8.246+109%83.767+9%55.706+64%
Book Value Per Share--636.732636.7320%545.324+17%457.394+39%299.386+113%
Current Ratio--1.4841.4840%2.268-35%2.512-41%1.853-20%
Debt To Asset Ratio--0.2220.2220%0.204+9%0.225-1%0.315-29%
Debt To Equity Ratio--0.2880.2880%0.260+11%0.298-3%0.504-43%
Dividend Per Share--51.41051.4100%29.907+72%28.710+79%19.250+167%
Eps--144.213144.2130%22.577+539%112.072+29%74.194+94%
Free Cash Flow Per Share--77.56877.5680%-3.660+105%44.041+76%34.071+128%
Free Cash Flow To Equity Per Share---1.678-1.6780%-29.646+1667%1.961-186%6.911-124%
Gross Profit Margin--0.9980.9980%0.991+1%0.997+0%0.996+0%
Intrinsic Value_10Y_max--832.874--------
Intrinsic Value_10Y_min--472.275--------
Intrinsic Value_1Y_max--52.658--------
Intrinsic Value_1Y_min--37.796--------
Intrinsic Value_3Y_max--181.690--------
Intrinsic Value_3Y_min--122.488--------
Intrinsic Value_5Y_max--339.025--------
Intrinsic Value_5Y_min--216.314--------
Market Cap4586878203494.400-13%5163440000000.0005163440000000.0000%3783266400000.000+36%3640583948000.000+42%2595283054490.000+99%
Net Profit Margin--0.3740.3740%0.095+293%0.388-3%0.338+11%
Operating Margin--0.4210.4210%0.159+165%0.308+37%0.340+24%
Operating Ratio--0.7580.7580%0.841-10%0.766-1%0.713+6%
Pb Ratio2.405-12%2.7012.7010%2.309+17%2.755-2%3.182-15%
Pe Ratio10.618-12%11.92711.9270%55.774-79%21.200-44%20.061-41%
Price Per Share1531.200-12%1720.0001720.0000%1259.200+37%1210.180+42%861.420+100%
Price To Free Cash Flow Ratio19.740-12%22.17422.1740%-344.027+1651%-51.806+334%-13.869+163%
Price To Total Gains Ratio10.721-12%12.04312.0430%58.130-79%21.623-44%19.680-39%
Quick Ratio--1.5841.5840%2.591-39%2.503-37%1.690-6%
Return On Assets--0.1760.1760%0.033+435%0.185-5%0.166+6%
Return On Equity--0.2290.2290%0.042+446%0.238-4%0.240-5%
Total Gains Per Share--142.817142.8170%21.662+559%112.477+27%74.955+91%
Usd Book Value--20643865200.00020643865200.0000%17695011600.000+17%14859128160.000+39%9737926920.000+112%
Usd Book Value Change Per Share--0.9870.9870%-0.089+109%0.905+9%0.602+64%
Usd Book Value Per Share--6.8776.8770%5.890+17%4.940+39%3.233+113%
Usd Dividend Per Share--0.5550.5550%0.323+72%0.310+79%0.208+167%
Usd Eps--1.5571.5570%0.244+539%1.210+29%0.801+94%
Usd Free Cash Flow--2514888000.0002514888000.0000%-118767600.000+105%1431589680.000+76%1109128680.000+127%
Usd Free Cash Flow Per Share--0.8380.8380%-0.040+105%0.476+76%0.368+128%
Usd Free Cash Flow To Equity Per Share---0.018-0.0180%-0.320+1667%0.021-186%0.075-124%
Usd Market Cap49538284597.740-13%55765152000.00055765152000.0000%40859277120.000+36%39318306638.400+42%28029056988.492+99%
Usd Price Per Share16.537-12%18.57618.5760%13.599+37%13.070+42%9.303+100%
Usd Profit--4675611600.0004675611600.0000%732585600.000+538%3642548400.000+28%2414141280.000+94%
Usd Revenue--12492619200.00012492619200.0000%7687569600.000+63%8955971280.000+39%6507922320.000+92%
Usd Total Gains Per Share--1.5421.5420%0.234+559%1.215+27%0.810+91%
 EOD+4 -4MRQTTM+0 -0YOY+28 -85Y+26 -1010Y+27 -9

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1510.618
Price to Book Ratio (EOD)Between0-12.405
Net Profit Margin (MRQ)Greater than00.374
Operating Margin (MRQ)Greater than00.421
Quick Ratio (MRQ)Greater than11.584
Current Ratio (MRQ)Greater than11.484
Debt to Asset Ratio (MRQ)Less than10.222
Debt to Equity Ratio (MRQ)Less than10.288
Return on Equity (MRQ)Greater than0.150.229
Return on Assets (MRQ)Greater than0.050.176
Total9/10 (90.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5037.536
Ma 20Greater thanMa 501,545.370
Ma 50Greater thanMa 1001,624.067
Ma 100Greater thanMa 2001,590.977
OpenGreater thanClose1,547.800
Total3/5 (60.0%)



Reversals in quarterly reports

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

 2017-12-312018-12-312019-12-312020-12-312021-12-31
Minority Interest  17,820,000521,00018,341,0001,226,00019,567,000-1,104,00018,463,000-37,157,000-18,694,000



Latest Balance Sheet

Balance Sheet of 2021-12-31. Currency in RUB. All numbers in thousands.

Summary
Total Assets2,457,664,000
Total Liabilities546,195,000
Total Stockholder Equity1,894,402,000
 As reported
Total Liabilities 546,195,000
Total Stockholder Equity+ 1,894,402,000
Total Assets = 2,457,664,000

Assets

Total Assets2,457,664,000
Total Current Assets577,067,000
Long-term Assets577,067,000
Total Current Assets
Cash And Cash Equivalents 45,920,000
Short-term Investments 60,442,000
Net Receivables 449,003,000
Inventory 17,681,000
Other Current Assets 4,021,000
Total Current Assets  (as reported)577,067,000
Total Current Assets  (calculated)577,067,000
+/-0
Long-term Assets
Property Plant Equipment 870,541,000
Intangible Assets 2,896,000
Long-term Assets Other 393,033,000
Long-term Assets  (as reported)1,880,597,000
Long-term Assets  (calculated)1,266,470,000
+/- 614,127,000

Liabilities & Shareholders' Equity

Total Current Liabilities388,783,000
Long-term Liabilities157,412,000
Total Stockholder Equity1,894,402,000
Total Current Liabilities
Short-term Debt 116,618,000
Short Long Term Debt 113,029,000
Accounts payable 91,680,000
Other Current Liabilities 14,028,000
Total Current Liabilities  (as reported)388,783,000
Total Current Liabilities  (calculated)335,355,000
+/- 53,428,000
Long-term Liabilities
Long term Debt Total 70,440,000
Other Liabilities 86,972,000
Long-term Liabilities  (as reported)157,412,000
Long-term Liabilities  (calculated)157,412,000
+/-0
Total Stockholder Equity
Common Stock393,000
Retained Earnings 1,881,186,000
Capital Surplus 31,297,000
Treasury Stock-33,293,000
Other Stockholders Equity 12,823,000
Total Stockholder Equity (as reported)1,894,402,000
Total Stockholder Equity (calculated)1,892,406,000
+/- 1,996,000
Other
Capital Stock393,000
Cash And Equivalents60,177,000
Cash and Short Term Investments 106,362,000
Common Stock Shares Outstanding 3,002,000
Current Deferred Revenue166,457,000
Liabilities and Stockholders Equity 2,457,664,000
Net Debt 141,138,000
Net Invested Capital 2,074,445,000
Net Tangible Assets 1,891,506,000
Net Working Capital 188,284,000
Short Long Term Debt Total 187,058,000



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-31
> Total Assets 
78,761,999
84,326,026
103,974,991
139,906,973
193,638,994
285,173,012
383,432,032
463,133,000
597,995,000
699,139,000
880,024,000
963,834,000
1,044,162,000
1,216,370,000
2,012,867,000
2,059,178,000
2,457,664,000
2,457,664,0002,059,178,0002,012,867,0001,216,370,0001,044,162,000963,834,000880,024,000699,139,000597,995,000463,133,000383,432,032285,173,012193,638,994139,906,973103,974,99184,326,02678,761,999
   > Total Current Assets 
11,921,974
15,487,028
17,037,979
26,328,987
27,374,974
29,565,005
58,316,032
58,243,000
82,426,000
126,591,000
128,472,000
132,760,000
153,436,000
293,320,000
496,496,000
362,934,000
577,067,000
577,067,000362,934,000496,496,000293,320,000153,436,000132,760,000128,472,000126,591,00082,426,00058,243,00058,316,03229,565,00527,374,97426,328,98717,037,97915,487,02811,921,974
       Cash And Cash Equivalents 
2,956,006
5,668,012
3,981,999
10,991,989
10,532,000
10,238,005
23,831,008
18,420,000
7,889,000
41,318,000
29,187,000
48,301,000
65,943,000
41,472,000
53,240,000
119,707,000
45,920,000
45,920,000119,707,00053,240,00041,472,00065,943,00048,301,00029,187,00041,318,0007,889,00018,420,00023,831,00810,238,00510,532,00010,991,9893,981,9995,668,0122,956,006
       Short-term Investments 
0
0
0
0
0
0
17,000
10,000
36,000
2,000
6,477,000
0
0
27,788,000
84,374,000
64,192,000
60,442,000
60,442,00064,192,00084,374,00027,788,000006,477,0002,00036,00010,00017,000000000
       Net Receivables 
0
0
0
0
0
0
25,108,000
18,829,000
56,718,000
55,893,000
35,221,000
58,086,000
60,735,000
115,932,000
345,083,000
166,449,000
449,003,000
449,003,000166,449,000345,083,000115,932,00060,735,00058,086,00035,221,00055,893,00056,718,00018,829,00025,108,000000000
       Inventory 
1,417,991
1,815,012
1,793,993
2,156,015
1,789,990
1,868,000
1,683,008
3,091,000
5,953,000
7,024,000
8,226,000
9,044,000
11,084,000
17,251,000
12,263,000
10,723,000
17,681,000
17,681,00010,723,00012,263,00017,251,00011,084,0009,044,0008,226,0007,024,0005,953,0003,091,0001,683,0081,868,0001,789,9902,156,0151,793,9931,815,0121,417,991
       Other Current Assets 
7,547,978
8,004,005
11,261,988
13,180,982
15,052,983
17,459,000
32,802,016
36,722,000
68,548,000
78,247,000
84,582,000
75,415,000
76,409,000
206,809,000
1,536,000
1,863,000
4,021,000
4,021,0001,863,0001,536,000206,809,00076,409,00075,415,00084,582,00078,247,00068,548,00036,722,00032,802,01617,459,00015,052,98313,180,98211,261,9888,004,0057,547,978
   > Long-term Assets 
66,840,025
68,838,997
86,937,012
113,577,986
166,264,020
255,608,007
325,116,000
404,890,000
515,569,000
572,548,000
751,552,000
831,074,000
890,726,000
923,050,000
1,516,371,000
1,696,244,000
1,880,597,000
1,880,597,0001,696,244,0001,516,371,000923,050,000890,726,000831,074,000751,552,000572,548,000515,569,000404,890,000325,116,000255,608,007166,264,020113,577,98686,937,01268,838,99766,840,025
       Property Plant Equipment 
65,675,017
66,734,011
82,668,999
108,714,005
161,448,019
185,573,007
166,784,000
197,376,000
243,688,000
291,726,000
331,712,000
331,795,000
360,051,000
408,201,000
556,798,000
729,407,000
870,541,000
870,541,000729,407,000556,798,000408,201,000360,051,000331,795,000331,712,000291,726,000243,688,000197,376,000166,784,000185,573,007161,448,019108,714,00582,668,99966,734,01165,675,017
       Goodwill 
0
0
0
0
0
0
0
0
1,990,000
1,796,000
1,567,000
1,510,000
1,665,000
2,119,000
2,644,000
2,820,000
0
02,820,0002,644,0002,119,0001,665,0001,510,0001,567,0001,796,0001,990,00000000000
       Long Term Investments 
0
0
0
0
0
0
123,029,000
189,139,000
210,073,000
166,238,000
154,735,000
259,663,000
285,336,000
244,507,000
585,348,000
0
0
00585,348,000244,507,000285,336,000259,663,000154,735,000166,238,000210,073,000189,139,000123,029,000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
1,567,000
1,510,000
1,665,000
2,119,000
2,644,000
2,820,000
2,896,000
2,896,0002,820,0002,644,0002,119,0001,665,0001,510,0001,567,0000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
32,739,000
239,544,000
250,228,000
283,749,000
415,651,000
579,787,000
342,276,000
342,276,000579,787,000415,651,000283,749,000250,228,000239,544,00032,739,0000000000000
> Total Liabilities 
21,212,980
15,650,036
22,162,981
43,266,965
60,199,053
117,386,997
141,750,048
171,832,000
224,938,000
312,015,000
451,853,000
306,114,000
268,503,000
329,775,000
345,791,000
420,751,000
546,195,000
546,195,000420,751,000345,791,000329,775,000268,503,000306,114,000451,853,000312,015,000224,938,000171,832,000141,750,048117,386,99760,199,05343,266,96522,162,98115,650,03621,212,980
   > Total Current Liabilities 
10,431,986
5,098,038
12,074,975
14,504,003
23,597,021
57,440,996
50,114,048
55,130,000
59,873,000
81,208,000
169,675,000
108,791,000
83,958,000
107,023,000
117,113,000
159,996,000
388,783,000
388,783,000159,996,000117,113,000107,023,00083,958,000108,791,000169,675,00081,208,00059,873,00055,130,00050,114,04857,440,99623,597,02114,504,00312,074,9755,098,03810,431,986
       Short-term Debt 
8,201,991
2,564,999
6,559,989
6,341,997
13,826,995
25,151,998
20,298,016
34,682,000
24,026,000
40,980,000
106,655,000
55,469,000
15,822,000
4,445,000
15,193,000
56,950,000
116,618,000
116,618,00056,950,00015,193,0004,445,00015,822,00055,469,000106,655,00040,980,00024,026,00034,682,00020,298,01625,151,99813,826,9956,341,9976,559,9892,564,9998,201,991
       Short Long Term Debt 
0
0
0
0
0
0
95,478,000
132,487,000
165,621,000
245,679,000
77,269,000
55,469,000
14,302,000
2,120,000
12,246,000
53,152,000
113,029,000
113,029,00053,152,00012,246,0002,120,00014,302,00055,469,00077,269,000245,679,000165,621,000132,487,00095,478,000000000
       Accounts payable 
1,261,005
677,013
1,326,989
3,863,013
2,483,013
2,194,013
5,187,008
9,959,000
14,372,000
16,347,000
23,989,000
25,828,000
30,936,000
52,314,000
50,048,000
55,149,000
91,680,000
91,680,00055,149,00050,048,00052,314,00030,936,00025,828,00023,989,00016,347,00014,372,0009,959,0005,187,0082,194,0132,483,0133,863,0131,326,989677,0131,261,005
       Other Current Liabilities 
968,991
1,856,027
4,187,997
4,298,992
7,287,013
30,094,985
24,629,024
10,489,000
21,475,000
23,881,000
39,031,000
27,494,000
37,200,000
31,808,000
10,583,000
3,966,000
14,028,000
14,028,0003,966,00010,583,00031,808,00037,200,00027,494,00039,031,00023,881,00021,475,00010,489,00024,629,02430,094,9857,287,0134,298,9924,187,9971,856,027968,991
   > Long-term Liabilities 
10,780,994
10,551,998
10,088,005
28,762,962
36,602,032
59,946,002
91,636,000
116,702,000
165,065,000
230,807,000
282,178,000
197,323,000
184,545,000
222,752,000
228,678,000
260,755,000
157,412,000
157,412,000260,755,000228,678,000222,752,000184,545,000197,323,000282,178,000230,807,000165,065,000116,702,00091,636,00059,946,00236,602,03228,762,96210,088,00510,551,99810,780,994
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
252,050,000
161,296,000
147,224,000
177,516,000
147,368,000
175,658,000
70,440,000
70,440,000175,658,000147,368,000177,516,000147,224,000161,296,000252,050,0000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
30,128,000
36,027,000
37,321,000
45,236,000
81,310,000
85,097,000
86,972,000
86,972,00085,097,00081,310,00045,236,00037,321,00036,027,00030,128,0000000000000
> Total Stockholder Equity
57,268,014
68,319,990
81,334,983
96,069,003
114,300,954
147,119,015
241,012,992
290,050,000
370,198,000
384,755,000
426,079,000
648,350,000
757,839,000
868,254,000
1,647,509,000
1,619,964,000
1,894,402,000
1,894,402,0001,619,964,0001,647,509,000868,254,000757,839,000648,350,000426,079,000384,755,000370,198,000290,050,000241,012,992147,119,015114,300,95496,069,00381,334,98368,319,99057,268,014
   Common Stock
393,011
392,987
393,006
392,985
393,004
393,007
392,992
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000392,992393,007393,004392,985393,006392,987393,011
   Retained Earnings 
21,488,985
32,229,020
45,067,998
60,315,999
78,393,006
110,809,985
203,871,008
253,606,000
334,614,000
352,462,000
399,861,000
618,680,000
732,168,000
843,094,000
1,618,696,000
1,600,391,000
1,881,186,000
1,881,186,0001,600,391,0001,618,696,000843,094,000732,168,000618,680,000399,861,000352,462,000334,614,000253,606,000203,871,008110,809,98578,393,00660,315,99945,067,99832,229,02021,488,985
   Accumulated Other Comprehensive Income 
2,992,019
-7,980,997
0
-16,085,991
-21,710,984
-28,095,983
-37,254,016
-48,370,000
-61,125,000
-77,070,000
-96,529,000
-130,735,000
-175,153,000
-212,790,000
-244,197,000
-280,269,000
0
0-280,269,000-244,197,000-212,790,000-175,153,000-130,735,000-96,529,000-77,070,000-61,125,000-48,370,000-37,254,016-28,095,983-21,710,984-16,085,9910-7,980,9972,992,019
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
31,297,000
31,297,000
31,297,000
31,297,000
31,297,000
31,297,000
31,297,000
31,297,00031,297,00031,297,00031,297,00031,297,00031,297,00031,297,0000000000000
   Treasury Stock-33,293,000-20,386,000-12,308,000-10,445,000-8,353,000-6,913,000-5,997,0000000000000
   Other Stockholders Equity 
32,393,999
43,678,980
35,873,979
51,446,009
57,225,929
64,012,005
74,003,008
84,421,000
96,316,000
108,970,000
122,354,000
160,012,000
200,431,000
237,557,000
28,420,000
19,180,000
12,823,000
12,823,00019,180,00028,420,000237,557,000200,431,000160,012,000122,354,000108,970,00096,316,00084,421,00074,003,00864,012,00557,225,92951,446,00935,873,97943,678,98032,393,999



Balance Sheet

Currency in RUB. All numbers in thousands.




Cash Flow

Currency in RUB. All numbers in thousands.




Income Statement

Currency in RUB. All numbers in thousands.