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

NOVATEK
Buy, Hold or Sell?

Let's analyze Novatek together

I 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.

Get notifications about NOVATEK

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

1. Quick Overview

1.1. Quick analysis of Novatek (30 sec.)










1.2. 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?
₽0.00
When do you have the money?
1 year
How often do you get paid?
51.4%

What is your share worth?

Current worth
₽941.82
Expected worth in 1 year
₽1,126.39
How sure are you?
88.6%

+ What do you gain per year?

Total Gains per Share
₽184.57
Return On Investment
19.0%

For what price can you sell your share?

Current Price per Share
₽973.40
Expected price per share
₽785.75 - ₽1,118
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Novatek (5 min.)




Live pricePrice per Share (EOD)
₽973.40

2.2. Growth of Novatek (5 min.)




Is Novatek growing?

Current yearPrevious yearGrowGrow %
How rich?$31.3b$23.9b$5.7b19.4%

How much money is Novatek making?

Current yearPrevious yearGrowGrow %
Making money$1.8b$779.8m$1b57.8%
Net Profit Margin45.1%22.4%--

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

2.3. Financial Health of Novatek (5 min.)




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




  Industry Rankings (Oil & Gas E&P)  


Richest
#6 / 348

Most Revenue
#9 / 348

Most Profit
#4 / 348
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

Welcome investor! Novatek's management wants to use your money to grow the business. In return you get 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 ₽973.40. 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 ₽941.82. Based on the TTM, the Book Value Change Per Share is ₽46.14 per quarter. Based on the YOY, the Book Value Change Per Share is ₽83.01 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 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 Eps0.710.1%0.620.1%0.290.0%0.390.0%0.280.0%
Usd Book Value Change Per Share0.800.1%0.510.1%0.920.1%0.380.0%0.250.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.140.0%0.080.0%
Usd Total Gains Per Share0.800.1%0.510.1%0.920.1%0.520.1%0.340.0%
Usd Price Per Share11.95-15.58-13.84-15.00-11.10-
Price to Earnings Ratio4.20-6.49-12.65-13.14-15.76-
Price-to-Total Gains Ratio14.96-20.05-806.81-189.78-106.10-
Price to Book Ratio1.14-1.58-1.74-2.15-2.80-
Price-to-Total Gains Ratio14.96-20.05-806.81-189.78-106.10-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share10.80474
Number of shares92
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.14
Usd Book Value Change Per Share0.510.38
Usd Total Gains Per Share0.510.52
Gains per Quarter (92 shares)47.1248.05
Gains per Year (92 shares)188.48192.21
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1018817852141182
20377366103281374
30565554155422566
40754742207562758
50942930258703950
60113111183108431142
70131913063629841334
801508149441311241526
901696168246512651718
1001885187051714051910

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 Share3.00.00.0100.0%7.00.00.0100.0%14.01.00.093.3%32.03.00.091.4%42.03.00.093.3%
Book Value Change Per Share2.00.01.066.7%6.00.01.085.7%11.03.01.073.3%28.06.01.080.0%34.07.04.075.6%
Dividend per Share0.00.03.00.0%2.00.05.028.6%10.00.05.066.7%18.00.017.051.4%23.00.022.051.1%
Total Gains per Share2.00.01.066.7%6.00.01.085.7%14.00.01.093.3%31.03.01.088.6%38.03.04.084.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. 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--72.00246.143+56%83.011-13%34.402+109%22.957+214%
Book Value Per Share--941.819893.817+5%720.740+31%649.089+45%408.862+130%
Current Ratio--1.7271.818-5%1.143+51%2.214-22%1.929-10%
Debt To Asset Ratio--0.2210.201+10%0.196+13%0.203+9%0.278-21%
Debt To Equity Ratio--0.2850.253+13%0.247+15%0.259+10%0.418-32%
Dividend Per Share----0%-0%12.653-100%7.646-100%
Eps--64.03255.548+15%25.979+146%34.876+84%25.219+154%
Gross Profit Margin--1.0000.992+1%0.982+2%0.996+0%0.998+0%
Market Cap2915926883020.800-11%3226272090624.0004205237475225.600-23%3736124931686.400-14%4056562196603.306-20%3007283641344.274+7%
Net Profit Margin--0.5280.451+17%0.224+136%0.389+36%0.341+55%
Operating Margin---0.201-100%0.235-100%0.272-100%0.293-100%
Operating Ratio--1.1470.756+52%0.718+60%0.784+46%0.745+54%
Pb Ratio1.034-11%1.1441.582-28%1.739-34%2.149-47%2.804-59%
Pe Ratio3.800-11%4.2056.493-35%12.648-67%13.143-68%15.764-73%
Price Per Share973.400-11%1077.0001403.800-23%1247.200-14%1351.747-20%1000.445+8%
Price To Free Cash Flow Ratio---6.283-100%10.140-100%-17.4670%5.323-100%
Price To Total Gains Ratio13.519-11%14.95820.049-25%806.806-98%189.779-92%106.096-86%
Quick Ratio--0.6911.056-35%0.894-23%2.260-69%1.642-58%
Return On Assets--0.0530.049+7%0.027+99%0.042+26%0.044+20%
Return On Equity--0.0680.062+10%0.034+103%0.053+28%0.061+12%
Total Gains Per Share--72.00246.143+56%83.011-13%47.056+53%30.604+135%
Usd Book Value--31316674200.00029720568200.000+5%23965538250.000+31%21617284780.000+45%13634946325.714+130%
Usd Book Value Change Per Share--0.7990.512+56%0.921-13%0.382+109%0.255+214%
Usd Book Value Per Share--10.4549.921+5%8.000+31%7.205+45%4.538+130%
Usd Dividend Per Share----0%-0%0.140-100%0.085-100%
Usd Eps--0.7110.617+15%0.288+146%0.387+84%0.280+154%
Usd Free Cash Flow---921596000.000-100%1022509800.000-100%515611280.000-100%429080331.429-100%
Usd Market Cap32366788401.531-11%35811620205.92646678135975.004-23%41470986741.719-14%45027840382.297-20%33380848418.922+7%
Usd Price Per Share10.805-11%11.95515.582-23%13.844-14%15.004-20%11.105+8%
Usd Profit--2129157600.0001847051100.000+15%779813850.000+173%1150681500.000+85%836767791.429+154%
Usd Revenue--4032907500.0004097050700.000-2%3488324850.000+16%2970772920.000+36%2243949042.857+80%
Usd Total Gains Per Share--0.7990.512+56%0.921-13%0.522+53%0.340+135%
 EOD+3 -4MRQTTM+18 -12YOY+16 -145Y+18 -1310Y+23 -9

3.3 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)Between0-153.800
Price to Book Ratio (EOD)Between0-11.034
Net Profit Margin (MRQ)Greater than00.528
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.691
Current Ratio (MRQ)Greater than11.727
Debt to Asset Ratio (MRQ)Less than10.221
Debt to Equity Ratio (MRQ)Less than10.285
Return on Equity (MRQ)Greater than0.150.068
Return on Assets (MRQ)Greater than0.050.053
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.100
Ma 20Greater thanMa 50972.290
Ma 50Greater thanMa 1001,014.548
Ma 100Greater thanMa 2001,073.142
OpenGreater thanClose956.400
Total0/5 (0.0%)

4. In-depth Analysis

4.1 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, and rent and other services. 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 2024-09-03 05:54:03.

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 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 operating efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is cheap.
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 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 52.8% means that руб0.53 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 52.8%. The company is making a huge profit. +2
  • The TTM is 45.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ52.8%TTM45.1%+7.7%
TTM45.1%YOY22.4%+22.8%
TTM45.1%5Y38.9%+6.3%
5Y38.9%10Y34.1%+4.7%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ52.8%10.5%+42.3%
TTM45.1%5.9%+39.2%
YOY22.4%18.8%+3.6%
5Y38.9%-15.5%+54.4%
10Y34.1%-38.9%+73.0%
4.3.1.2. 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.
  • 5.3% Return on Assets means that Novatek generated руб0.05 profit for each $1 in assets.

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

  • The MRQ is 5.3%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 4.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.3%TTM4.9%+0.3%
TTM4.9%YOY2.7%+2.3%
TTM4.9%5Y4.2%+0.8%
5Y4.2%10Y4.4%-0.2%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ5.3%0.3%+5.0%
TTM4.9%0.1%+4.8%
YOY2.7%1.3%+1.4%
5Y4.2%-1.2%+5.4%
10Y4.4%-2.5%+6.9%
4.3.1.3. 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.
  • 6.8% Return on Equity means Novatek generated руб0.07 for each руб1 the owners (shareholders) invested.

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

  • The MRQ is 6.8%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.2%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.8%TTM6.2%+0.6%
TTM6.2%YOY3.4%+2.9%
TTM6.2%5Y5.3%+0.9%
5Y5.3%10Y6.1%-0.8%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ6.8%1.2%+5.6%
TTM6.2%0.6%+5.6%
YOY3.4%3.2%+0.2%
5Y5.3%-2.2%+7.5%
10Y6.1%-5.2%+11.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of NOVATEK.

4.3.2. Operating Efficiency
4.3.2.1. 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 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 NOVATEK:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM20.1%-20.1%
TTM20.1%YOY23.5%-3.4%
TTM20.1%5Y27.2%-7.0%
5Y27.2%10Y29.3%-2.2%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-17.4%-17.4%
TTM20.1%11.3%+8.8%
YOY23.5%23.9%-0.4%
5Y27.2%-1.4%+28.6%
10Y29.3%-17.8%+47.1%
4.3.2.2. 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 1.15 means that the operating costs are руб1.15 for each руб1 in net sales.

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

  • The MRQ is 1.147. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.756. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ1.147TTM0.756+0.391
TTM0.756YOY0.718+0.037
TTM0.7565Y0.784-0.028
5Y0.78410Y0.745+0.039
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1471.130+0.017
TTM0.7561.071-0.315
YOY0.7180.851-0.133
5Y0.7841.064-0.280
10Y0.7451.202-0.457
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of NOVATEK.

4.4.3. Liquidity
4.4.3.1. 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 1.73 means the company has руб1.73 in assets for each руб1 in short-term debts.

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

  • The MRQ is 1.727. The company is able to pay all its short-term debts. +1
  • The TTM is 1.818. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.727TTM1.818-0.091
TTM1.818YOY1.143+0.676
TTM1.8185Y2.214-0.396
5Y2.21410Y1.929+0.285
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7271.143+0.584
TTM1.8181.142+0.676
YOY1.1431.250-0.107
5Y2.2141.420+0.794
10Y1.9291.703+0.226
4.4.3.2. 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 0.69 means the company can pay off руб0.69 for each руб1 in debt (using most liquid assets).

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

  • The MRQ is 0.691. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.056. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.691TTM1.056-0.365
TTM1.056YOY0.894+0.162
TTM1.0565Y2.260-1.204
5Y2.26010Y1.642+0.618
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6910.647+0.044
TTM1.0560.694+0.362
YOY0.8940.910-0.016
5Y2.2600.978+1.282
10Y1.6421.271+0.371
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of NOVATEK.

4.5.4. Solvency
4.5.4.1. 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 22.1% credit (debt) and the remaining percentage (100% - 22.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.221. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.201. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.221TTM0.201+0.020
TTM0.201YOY0.196+0.005
TTM0.2015Y0.203-0.002
5Y0.20310Y0.278-0.075
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2210.417-0.196
TTM0.2010.421-0.220
YOY0.1960.425-0.229
5Y0.2030.463-0.260
10Y0.2780.453-0.175
4.5.4.2. 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 28.5% 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 NOVATEK:

  • The MRQ is 0.285. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.253. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.285TTM0.253+0.032
TTM0.253YOY0.247+0.005
TTM0.2535Y0.259-0.006
5Y0.25910Y0.418-0.159
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2850.631-0.346
TTM0.2530.613-0.360
YOY0.2470.614-0.367
5Y0.2590.825-0.566
10Y0.4180.783-0.365
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 Novatek generates.

  • Above 15 is considered overpriced but always compare Novatek to the Oil & Gas E&P industry mean.
  • A PE ratio of 4.20 means the investor is paying руб4.20 for every руб1 in earnings.

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

  • The EOD is 3.800. Based on the earnings, the company is cheap. +2
  • The MRQ is 4.205. Based on the earnings, the company is cheap. +2
  • The TTM is 6.493. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.800MRQ4.205-0.404
MRQ4.205TTM6.493-2.288
TTM6.493YOY12.648-6.155
TTM6.4935Y13.143-6.651
5Y13.14310Y15.764-2.621
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD3.8001.084+2.716
MRQ4.2051.392+2.813
TTM6.4930.235+6.258
YOY12.6481.923+10.725
5Y13.143-0.605+13.748
10Y15.764-0.875+16.639
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 NOVATEK:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM6.283-6.283
TTM6.283YOY10.140-3.857
TTM6.2835Y-17.467+23.750
5Y-17.46710Y5.323-22.790
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ--1.751+1.751
TTM6.283-1.506+7.789
YOY10.140-1.162+11.302
5Y-17.467-3.255-14.212
10Y5.323-3.858+9.181
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 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 1.14 means the investor is paying руб1.14 for each руб1 in book value.

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

  • The EOD is 1.034. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.144. Based on the equity, the company is underpriced. +1
  • The TTM is 1.582. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.034MRQ1.144-0.110
MRQ1.144TTM1.582-0.439
TTM1.582YOY1.739-0.157
TTM1.5825Y2.149-0.567
5Y2.14910Y2.804-0.655
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD1.0340.961+0.073
MRQ1.1441.103+0.041
TTM1.5821.117+0.465
YOY1.7391.174+0.565
5Y2.1491.218+0.931
10Y2.8041.318+1.486
4.6.2. Total Gains per Share

2.4. Latest News of NOVATEK

Does NOVATEK still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from NOVATEK to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-09-05
16:18
Putin Says Russia Ready to Continue Sending Gas Via UkraineRead
2024-08-23
18:57
US Sanctions Seven ‘Dark Fleet’ LNG Ships Linked to RussiaRead
2024-08-17
10:04
Novatek Set to Dock Second LNG Unit at Sanctioned Arctic PlantRead
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in RUB. All numbers in thousands.

Summary
Total Assets3,620,902,000
Total Liabilities799,580,000
Total Stockholder Equity2,808,407,000
 As reported
Total Liabilities 799,580,000
Total Stockholder Equity+ 2,808,407,000
Total Assets = 3,620,902,000

Assets

Total Assets3,620,902,000
Total Current Assets587,795,000
Long-term Assets3,033,107,000
Total Current Assets
Cash And Cash Equivalents 152,129,000
Net Receivables 235,106,000
Inventory 46,464,000
Other Current Assets 153,712,000
Total Current Assets  (as reported)587,795,000
Total Current Assets  (calculated)587,411,000
+/- 384,000
Long-term Assets
Property Plant Equipment 1,239,847,000
Long-term Assets Other 264,165,000
Long-term Assets  (as reported)3,033,107,000
Long-term Assets  (calculated)1,504,012,000
+/- 1,529,095,000

Liabilities & Shareholders' Equity

Total Current Liabilities340,388,000
Long-term Liabilities459,192,000
Total Stockholder Equity2,808,407,000
Total Current Liabilities
Short Long Term Debt 3,882,000
Accounts payable 254,691,000
Total Current Liabilities  (as reported)340,388,000
Total Current Liabilities  (calculated)258,573,000
+/- 81,815,000
Long-term Liabilities
Long term Debt 288,054,000
Capital Lease Obligations Min Short Term Debt89,375,000
Long-term Liabilities Other 4,925,000
Long-term Liabilities  (as reported)459,192,000
Long-term Liabilities  (calculated)382,354,000
+/- 76,838,000
Total Stockholder Equity
Total Stockholder Equity (as reported)2,808,407,000
Total Stockholder Equity (calculated)0
+/- 2,808,407,000
Other
Net Debt 139,807,000
Net Invested Capital 3,100,343,000
Net Working Capital 247,407,000
Property Plant and Equipment Gross 1,751,330,000



6.2. Balance Sheets Structured

Currency in RUB. All numbers in thousands.

 Trend2024-06-302023-12-312023-09-302023-06-302023-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-31
> Total Assets 
0
0
0
0
0
0
0
0
0
0
463,133,000
482,229,000
486,864,000
525,555,000
597,995,000
622,907,000
634,214,000
669,566,000
699,139,000
754,509,000
770,507,000
802,449,000
880,024,000
940,757,000
908,123,000
922,861,000
963,834,000
995,061,000
974,502,000
1,007,784,000
1,044,162,000
1,088,008,000
1,111,779,000
1,198,998,000
1,216,370,000
1,617,714,000
1,611,695,000
1,996,103,000
2,012,867,000
2,044,274,000
1,964,753,000
2,017,483,000
2,059,178,000
2,097,978,000
2,162,039,000
2,456,325,000
2,457,664,000
0
2,899,036,000
3,219,153,000
3,219,153,000
3,620,902,000
3,620,902,0003,219,153,0003,219,153,0002,899,036,00002,457,664,0002,456,325,0002,162,039,0002,097,978,0002,059,178,0002,017,483,0001,964,753,0002,044,274,0002,012,867,0001,996,103,0001,611,695,0001,617,714,0001,216,370,0001,198,998,0001,111,779,0001,088,008,0001,044,162,0001,007,784,000974,502,000995,061,000963,834,000922,861,000908,123,000940,757,000880,024,000802,449,000770,507,000754,509,000699,139,000669,566,000634,214,000622,907,000597,995,000525,555,000486,864,000482,229,000463,133,0000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
58,243,000
59,049,000
47,198,000
77,842,000
82,426,000
134,958,000
107,483,000
105,882,000
126,591,000
135,932,000
129,022,000
136,720,000
128,472,000
169,075,000
125,163,000
118,559,000
132,760,000
141,543,000
134,117,000
150,190,000
153,436,000
143,552,000
157,416,000
265,860,000
293,320,000
380,791,000
381,807,000
502,368,000
496,496,000
548,658,000
380,293,000
394,020,000
362,934,000
372,790,000
450,032,000
656,825,000
577,067,000
0
526,171,000
562,218,000
562,218,000
587,795,000
587,795,000562,218,000562,218,000526,171,0000577,067,000656,825,000450,032,000372,790,000362,934,000394,020,000380,293,000548,658,000496,496,000502,368,000381,807,000380,791,000293,320,000265,860,000157,416,000143,552,000153,436,000150,190,000134,117,000141,543,000132,760,000118,559,000125,163,000169,075,000128,472,000136,720,000129,022,000135,932,000126,591,000105,882,000107,483,000134,958,00082,426,00077,842,00047,198,00059,049,00058,243,0000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
18,420,000
16,907,000
6,920,000
10,339,000
7,889,000
43,344,000
46,307,000
34,850,000
41,318,000
52,098,000
37,725,000
35,193,000
29,187,000
85,531,000
25,788,000
27,455,000
48,301,000
64,977,000
63,879,000
73,945,000
65,943,000
55,401,000
35,553,000
53,479,000
41,472,000
81,002,000
51,714,000
36,506,000
53,240,000
112,711,000
46,090,000
29,464,000
119,707,000
90,442,000
47,718,000
86,408,000
45,920,000
0
174,853,000
157,661,000
157,661,000
152,129,000
152,129,000157,661,000157,661,000174,853,000045,920,00086,408,00047,718,00090,442,000119,707,00029,464,00046,090,000112,711,00053,240,00036,506,00051,714,00081,002,00041,472,00053,479,00035,553,00055,401,00065,943,00073,945,00063,879,00064,977,00048,301,00027,455,00025,788,00085,531,00029,187,00035,193,00037,725,00052,098,00041,318,00034,850,00046,307,00043,344,0007,889,00010,339,0006,920,00016,907,00018,420,0000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
10,000
182,000
47,000
47,000
36,000
39,000
2,423,000
481,000
2,000
-130,128,000
-128,033,000
29,000
6,477,000
287,000
340,000
258,000
-231,199,000
13,000
218,000
109,000
-233,834,000
-237,470,000
30,095,000
31,379,000
27,788,000
15,536,000
31,084,000
111,706,000
84,374,000
106,674,000
19,770,000
188,413,000
64,192,000
17,236,000
66,449,000
65,838,000
60,442,000
0
0
0
0
0
0000060,442,00065,838,00066,449,00017,236,00064,192,000188,413,00019,770,000106,674,00084,374,000111,706,00031,084,00015,536,00027,788,00031,379,00030,095,000-237,470,000-233,834,000109,000218,00013,000-231,199,000258,000340,000287,0006,477,00029,000-128,033,000-130,128,0002,000481,0002,423,00039,00036,00047,00047,000182,00010,0000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
36,684,000
40,016,000
35,905,000
62,181,000
68,449,000
86,602,000
53,029,000
62,476,000
77,995,000
75,739,000
82,840,000
91,985,000
84,454,000
77,923,000
89,947,000
82,039,000
74,788,000
67,697,000
61,500,000
64,579,000
75,716,000
74,835,000
77,369,000
161,675,000
205,919,000
269,427,000
284,582,000
338,247,000
345,083,000
317,161,000
302,996,000
162,205,000
166,449,000
247,823,000
317,600,000
481,212,000
449,003,000
0
237,008,000
215,980,000
215,980,000
235,106,000
235,106,000215,980,000215,980,000237,008,0000449,003,000481,212,000317,600,000247,823,000166,449,000162,205,000302,996,000317,161,000345,083,000338,247,000284,582,000269,427,000205,919,000161,675,00077,369,00074,835,00075,716,00064,579,00061,500,00067,697,00074,788,00082,039,00089,947,00077,923,00084,454,00091,985,00082,840,00075,739,00077,995,00062,476,00053,029,00086,602,00068,449,00062,181,00035,905,00040,016,00036,684,0000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
38,000
44,000
204,000
223,000
99,000
126,000
306,000
269,000
252,000
231,000
384,000
250,000
128,000
52,000
836,000
708,000
627,000
606,000
788,000
679,000
693,000
914,000
1,661,000
1,482,000
890,000
1,208,000
1,480,000
1,300,000
1,536,000
1,464,000
1,729,000
1,261,000
1,863,000
2,229,000
2,473,000
4,694,000
4,021,000
0
83,851,000
149,379,000
149,379,000
153,712,000
153,712,000149,379,000149,379,00083,851,00004,021,0004,694,0002,473,0002,229,0001,863,0001,261,0001,729,0001,464,0001,536,0001,300,0001,480,0001,208,000890,0001,482,0001,661,000914,000693,000679,000788,000606,000627,000708,000836,00052,000128,000250,000384,000231,000252,000269,000306,000126,00099,000223,000204,00044,00038,0000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
404,890,000
423,180,000
439,666,000
447,713,000
515,569,000
487,949,000
526,731,000
563,684,000
572,548,000
618,577,000
641,485,000
665,729,000
751,552,000
771,682,000
782,960,000
804,302,000
831,074,000
853,518,000
840,385,000
857,594,000
890,726,000
944,456,000
954,363,000
933,138,000
923,050,000
1,236,923,000
1,229,888,000
1,493,735,000
1,516,371,000
1,495,616,000
1,584,460,000
1,623,463,000
1,696,244,000
1,725,188,000
1,712,007,000
1,799,500,000
1,880,597,000
0
2,372,865,000
2,656,935,000
2,656,935,000
3,033,107,000
3,033,107,0002,656,935,0002,656,935,0002,372,865,00001,880,597,0001,799,500,0001,712,007,0001,725,188,0001,696,244,0001,623,463,0001,584,460,0001,495,616,0001,516,371,0001,493,735,0001,229,888,0001,236,923,000923,050,000933,138,000954,363,000944,456,000890,726,000857,594,000840,385,000853,518,000831,074,000804,302,000782,960,000771,682,000751,552,000665,729,000641,485,000618,577,000572,548,000563,684,000526,731,000487,949,000515,569,000447,713,000439,666,000423,180,000404,890,0000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
197,376,000
205,499,000
222,806,000
235,441,000
243,688,000
253,343,000
268,405,000
281,328,000
291,726,000
301,647,000
312,306,000
322,064,000
331,712,000
332,650,000
332,379,000
329,870,000
331,795,000
328,332,000
334,318,000
341,506,000
360,051,000
402,713,000
415,612,000
384,551,000
408,201,000
423,545,000
455,605,000
488,254,000
556,798,000
595,933,000
644,873,000
677,463,000
729,407,000
760,992,000
791,486,000
836,828,000
870,541,000
0
1,110,326,000
1,091,539,000
1,091,539,000
1,239,847,000
1,239,847,0001,091,539,0001,091,539,0001,110,326,0000870,541,000836,828,000791,486,000760,992,000729,407,000677,463,000644,873,000595,933,000556,798,000488,254,000455,605,000423,545,000408,201,000384,551,000415,612,000402,713,000360,051,000341,506,000334,318,000328,332,000331,795,000329,870,000332,379,000332,650,000331,712,000322,064,000312,306,000301,647,000291,726,000281,328,000268,405,000253,343,000243,688,000235,441,000222,806,000205,499,000197,376,0000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,990,000
1,957,000
1,856,000
1,771,000
1,796,000
1,679,000
1,657,000
1,595,000
1,567,000
1,524,000
1,568,000
1,536,000
1,510,000
1,375,000
1,557,000
1,515,000
1,665,000
1,592,000
1,535,000
1,833,000
2,119,000
2,039,000
2,566,000
2,443,000
2,644,000
2,831,000
2,897,000
2,860,000
2,820,000
0
0
0
0
0
0
0
0
0
0000000002,820,0002,860,0002,897,0002,831,0002,644,0002,443,0002,566,0002,039,0002,119,0001,833,0001,535,0001,592,0001,665,0001,515,0001,557,0001,375,0001,510,0001,536,0001,568,0001,524,0001,567,0001,595,0001,657,0001,679,0001,796,0001,771,0001,856,0001,957,0001,990,00000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
166,238,000
177,300,000
191,628,000
163,558,000
0
0
0
0
0
0
0
0
0
0
0
253,956,000
244,507,000
464,994,000
451,851,000
563,541,000
585,348,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000585,348,000563,541,000451,851,000464,994,000244,507,000253,956,00000000000000163,558,000191,628,000177,300,000166,238,000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,833,000
2,119,000
2,039,000
2,566,000
2,443,000
2,644,000
2,831,000
2,897,000
2,860,000
2,820,000
2,787,000
2,705,000
2,719,000
2,896,000
0
0
0
0
0
000002,896,0002,719,0002,705,0002,787,0002,820,0002,860,0002,897,0002,831,0002,644,0002,443,0002,566,0002,039,0002,119,0001,833,000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
301,784,000
283,749,000
67,101,000
63,311,000
170,439,000
415,651,000
504,750,000
479,256,000
573,948,000
579,787,000
496,248,000
525,063,000
457,048,000
342,276,000
0
160,622,000
0
0
0
000160,622,0000342,276,000457,048,000525,063,000496,248,000579,787,000573,948,000479,256,000504,750,000415,651,000170,439,00063,311,00067,101,000283,749,000301,784,000000000000000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
171,832,000
168,655,000
173,804,000
189,289,000
224,938,000
225,892,000
216,404,000
242,130,000
312,015,000
332,234,000
322,345,000
389,733,000
451,853,000
391,119,000
329,051,000
327,898,000
306,114,000
265,412,000
262,124,000
277,406,000
268,503,000
270,361,000
283,675,000
354,819,000
329,775,000
351,168,000
329,580,000
379,564,000
345,791,000
420,450,000
350,106,000
429,212,000
420,751,000
393,235,000
427,265,000
694,249,000
546,195,000
0
492,390,000
613,521,000
613,521,000
799,580,000
799,580,000613,521,000613,521,000492,390,0000546,195,000694,249,000427,265,000393,235,000420,751,000429,212,000350,106,000420,450,000345,791,000379,564,000329,580,000351,168,000329,775,000354,819,000283,675,000270,361,000268,503,000277,406,000262,124,000265,412,000306,114,000327,898,000329,051,000391,119,000451,853,000389,733,000322,345,000332,234,000312,015,000242,130,000216,404,000225,892,000224,938,000189,289,000173,804,000168,655,000171,832,0000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
55,130,000
35,485,000
20,116,000
27,163,000
59,873,000
33,804,000
34,137,000
42,424,000
81,208,000
136,508,000
138,780,000
166,366,000
169,675,000
144,567,000
101,958,000
109,862,000
108,791,000
85,253,000
77,962,000
92,980,000
83,958,000
76,704,000
76,330,000
139,949,000
107,023,000
120,268,000
109,675,000
147,481,000
117,113,000
197,197,000
141,233,000
193,347,000
159,996,000
140,232,000
183,929,000
449,746,000
388,783,000
0
230,257,000
301,605,000
301,605,000
340,388,000
340,388,000301,605,000301,605,000230,257,0000388,783,000449,746,000183,929,000140,232,000159,996,000193,347,000141,233,000197,197,000117,113,000147,481,000109,675,000120,268,000107,023,000139,949,00076,330,00076,704,00083,958,00092,980,00077,962,00085,253,000108,791,000109,862,000101,958,000144,567,000169,675,000166,366,000138,780,000136,508,00081,208,00042,424,00034,137,00033,804,00059,873,00027,163,00020,116,00035,485,00055,130,0000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
34,682,000
12,786,000
1,959,000
969,000
24,026,000
1,619,000
5,456,000
10,630,000
40,980,000
88,515,000
85,823,000
98,679,000
106,655,000
73,701,000
47,648,000
44,368,000
55,469,000
35,806,000
35,200,000
24,835,000
15,822,000
4,255,000
3,276,000
2,334,000
4,445,000
5,206,000
15,896,000
14,725,000
15,193,000
59,619,000
53,638,000
61,159,000
56,950,000
17,944,000
17,290,000
17,158,000
116,618,000
0
10,327,000
4,185,000
4,185,000
0
04,185,0004,185,00010,327,0000116,618,00017,158,00017,290,00017,944,00056,950,00061,159,00053,638,00059,619,00015,193,00014,725,00015,896,0005,206,0004,445,0002,334,0003,276,0004,255,00015,822,00024,835,00035,200,00035,806,00055,469,00044,368,00047,648,00073,701,000106,655,00098,679,00085,823,00088,515,00040,980,00010,630,0005,456,0001,619,00024,026,000969,0001,959,00012,786,00034,682,0000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
245,679,000
259,024,000
242,113,000
293,405,000
0
0
0
0
0
0
0
0
0
0
0
0
2,120,000
3,215,000
13,031,000
12,210,000
12,246,000
55,903,000
50,314,000
57,322,000
53,152,000
14,137,000
13,657,000
13,540,000
113,029,000
0
972,000
0
0
3,882,000
3,882,00000972,0000113,029,00013,540,00013,657,00014,137,00053,152,00057,322,00050,314,00055,903,00012,246,00012,210,00013,031,0003,215,0002,120,000000000000000293,405,000242,113,000259,024,000245,679,000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
9,959,000
11,706,000
9,896,000
14,233,000
14,372,000
15,247,000
13,807,000
14,958,000
16,347,000
24,260,000
28,572,000
27,532,000
23,989,000
25,452,000
23,169,000
22,852,000
25,828,000
22,243,000
17,423,000
24,211,000
30,936,000
38,425,000
35,813,000
58,402,000
52,314,000
48,637,000
42,453,000
50,055,000
50,048,000
46,897,000
36,986,000
42,599,000
55,149,000
69,159,000
64,211,000
77,925,000
91,680,000
0
181,556,000
217,423,000
217,423,000
254,691,000
254,691,000217,423,000217,423,000181,556,000091,680,00077,925,00064,211,00069,159,00055,149,00042,599,00036,986,00046,897,00050,048,00050,055,00042,453,00048,637,00052,314,00058,402,00035,813,00038,425,00030,936,00024,211,00017,423,00022,243,00025,828,00022,852,00023,169,00025,452,00023,989,00027,532,00028,572,00024,260,00016,347,00014,958,00013,807,00015,247,00014,372,00014,233,0009,896,00011,706,0009,959,0000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
2,263,000
2,356,000
1,084,000
982,000
2,481,000
2,641,000
1,516,000
710,000
1,912,000
2,148,000
1,895,000
818,000
1,924,000
2,803,000
2,956,000
2,612,000
4,775,000
5,448,000
4,084,000
3,291,000
6,157,000
7,565,000
5,729,000
5,387,000
8,683,000
10,110,000
6,620,000
5,781,000
10,583,000
10,842,000
7,094,000
7,003,000
3,966,000
6,435,000
9,195,000
5,904,000
14,028,000
0
38,374,000
79,997,000
79,997,000
0
079,997,00079,997,00038,374,000014,028,0005,904,0009,195,0006,435,0003,966,0007,003,0007,094,00010,842,00010,583,0005,781,0006,620,00010,110,0008,683,0005,387,0005,729,0007,565,0006,157,0003,291,0004,084,0005,448,0004,775,0002,612,0002,956,0002,803,0001,924,000818,0001,895,0002,148,0001,912,000710,0001,516,0002,641,0002,481,000982,0001,084,0002,356,0002,263,0000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
116,702,000
133,170,000
153,688,000
162,126,000
165,065,000
192,088,000
182,267,000
199,706,000
230,807,000
195,726,000
183,565,000
223,367,000
282,178,000
246,552,000
227,093,000
218,036,000
197,323,000
180,159,000
184,162,000
184,426,000
184,545,000
193,657,000
207,345,000
214,870,000
222,752,000
230,900,000
219,905,000
232,083,000
228,678,000
223,253,000
208,873,000
235,865,000
260,755,000
253,003,000
243,336,000
244,503,000
157,412,000
0
262,133,000
311,916,000
311,916,000
459,192,000
459,192,000311,916,000311,916,000262,133,0000157,412,000244,503,000243,336,000253,003,000260,755,000235,865,000208,873,000223,253,000228,678,000232,083,000219,905,000230,900,000222,752,000214,870,000207,345,000193,657,000184,545,000184,426,000184,162,000180,159,000197,323,000218,036,000227,093,000246,552,000282,178,000223,367,000183,565,000195,726,000230,807,000199,706,000182,267,000192,088,000165,065,000162,126,000153,688,000133,170,000116,702,0000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
165,063,000
153,827,000
156,522,000
147,368,000
142,589,000
125,944,000
152,530,000
175,658,000
167,856,000
158,199,000
157,448,000
70,440,000
0
153,529,000
0
0
0
000153,529,000070,440,000157,448,000158,199,000167,856,000175,658,000152,530,000125,944,000142,589,000147,368,000156,522,000153,827,000165,063,00000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
45,128,000
45,236,000
65,837,000
66,078,000
75,561,000
81,310,000
80,664,000
82,929,000
83,335,000
85,097,000
85,147,000
85,137,000
87,055,000
86,972,000
0
0
0
0
0
0000086,972,00087,055,00085,137,00085,147,00085,097,00083,335,00082,929,00080,664,00081,310,00075,561,00066,078,00065,837,00045,236,00045,128,000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
290,050,000
312,336,000
311,841,000
335,073,000
370,198,000
394,271,000
415,142,000
424,892,000
384,755,000
420,236,000
446,774,000
411,323,000
426,079,000
545,886,000
572,930,000
587,365,000
648,350,000
718,090,000
698,819,000
714,390,000
757,839,000
800,919,000
808,299,000
824,380,000
868,254,000
1,247,614,000
1,264,340,000
1,598,467,000
1,647,509,000
1,605,501,000
1,595,825,000
1,570,063,000
1,619,964,000
1,686,905,000
1,717,488,000
1,745,349,000
1,894,402,000
0
2,387,458,000
2,593,541,000
2,593,541,000
2,808,407,000
2,808,407,0002,593,541,0002,593,541,0002,387,458,00001,894,402,0001,745,349,0001,717,488,0001,686,905,0001,619,964,0001,570,063,0001,595,825,0001,605,501,0001,647,509,0001,598,467,0001,264,340,0001,247,614,000868,254,000824,380,000808,299,000800,919,000757,839,000714,390,000698,819,000718,090,000648,350,000587,365,000572,930,000545,886,000426,079,000411,323,000446,774,000420,236,000384,755,000424,892,000415,142,000394,271,000370,198,000335,073,000311,841,000312,336,000290,050,0000000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
393,000
0
2,387,458,000
2,593,541,000
2,593,541,000
0
02,593,541,0002,593,541,0002,387,458,0000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,000393,0000000000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000-305,038,000-292,381,000-280,269,000-271,026,000-261,447,000-253,027,000-244,197,000-236,025,000-227,954,000-220,178,000-212,790,000-205,591,000-198,378,000-190,681,000-175,153,000-156,488,000-147,638,000-139,144,000-130,735,000-122,616,000-112,540,000-104,222,000-96,529,000-90,704,000-85,962,000-81,366,000-77,070,000-72,779,000-68,782,000-65,060,000-61,125,000-57,769,000-54,414,000-51,428,000-48,370,0000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
31,297,000
31,297,000
31,297,000
31,297,000
31,297,000
0
0
0
0
0
0000031,297,00031,297,00031,297,00031,297,00031,297,00031,297,00031,297,00031,297,00031,297,00031,297,00031,297,00031,297,00000000000000000000000000000000000000
   Treasury Stock00000-33,293,000-23,077,000-20,386,000-20,386,000-20,386,000-19,923,000-19,923,000-19,923,000-12,308,000-12,308,000-12,308,000-12,091,00000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
84,421,000
87,054,000
89,532,000
92,661,000
96,316,000
99,205,000
101,410,000
105,782,000
108,970,000
113,756,000
118,774,000
119,573,000
122,354,000
131,196,000
141,545,000
150,463,000
160,012,000
167,242,000
174,244,000
181,948,000
200,431,000
215,969,000
223,186,000
228,487,000
237,557,000
242,602,000
248,855,000
259,385,000
272,617,000
270,954,000
282,167,000
285,982,000
19,180,000
21,288,000
23,755,000
21,757,000
12,823,000
0
2,387,458,000
0
0
0
0002,387,458,000012,823,00021,757,00023,755,00021,288,00019,180,000285,982,000282,167,000270,954,000272,617,000259,385,000248,855,000242,602,000237,557,000228,487,000223,186,000215,969,000200,431,000181,948,000174,244,000167,242,000160,012,000150,463,000141,545,000131,196,000122,354,000119,573,000118,774,000113,756,000108,970,000105,782,000101,410,00099,205,00096,316,00092,661,00089,532,00087,054,00084,421,0000000000000



6.3. Balance Sheets

Currency in RUB. All numbers in thousands.




6.4. Cash Flows

Currency in RUB. All numbers in thousands.