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

Polymetal International PLC
Buy, Hold or Sell?

Let's analyze Polymetal International PLC together

I guess you are interested in Polymetal International PLC. 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 Polymetal International PLC. 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 Polymetal International PLC

I send you an email if I find something interesting about Polymetal International PLC.

1. Quick Overview

1.1. Quick analysis of Polymetal International PLC (30 sec.)










1.2. What can you expect buying and holding a share of Polymetal International PLC? (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?
80.0%

What is your share worth?

Current worth
₽4.76
Expected worth in 1 year
₽4.85
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
₽0.09
Return On Investment
0.0%

For what price can you sell your share?

Current Price per Share
₽270.00
Expected price per share
₽270.00 - ₽270.00
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Polymetal International PLC (5 min.)




Live pricePrice per Share (EOD)
₽270.00
Intrinsic Value Per Share
₽-537.91 - ₽80.52
Total Value Per Share
₽-533.15 - ₽85.28

2.2. Growth of Polymetal International PLC (5 min.)




Is Polymetal International PLC growing?

Current yearPrevious yearGrowGrow %
How rich?$23.4m$23.3m$114.4k0.5%

How much money is Polymetal International PLC making?

Current yearPrevious yearGrowGrow %
Making money$525.9m-$286.8m$812.7m154.5%
Net Profit Margin17.5%-10.3%--

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

2.3. Financial Health of Polymetal International PLC (5 min.)




2.4. Comparing to competitors in the Other Precious Metals & Mining industry (5 min.)




  Industry Rankings (Other Precious Metals & Mining)  


Richest
#56 / 222

Most Revenue
#2 / 222

Most Profit
#2 / 222
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Polymetal International PLC?

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

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

Speculation

The Price per Share of Polymetal International PLC is ₽270.00. 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 Polymetal International PLC.
  • 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 Polymetal International PLC, 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 ₽4.76. Based on the TTM, the Book Value Change Per Share is ₽0.02 per quarter. Based on the YOY, the Book Value Change Per Share is ₽0.14 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 Polymetal International PLC.

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 Eps1.110.4%1.110.4%-0.61-0.2%1.130.4%0.800.3%
Usd Book Value Change Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.560.2%0.470.2%
Usd Total Gains Per Share0.000.0%0.000.0%0.000.0%0.570.2%0.470.2%
Usd Price Per Share5.31-5.31-3.85-10.19-8.43-
Price to Earnings Ratio4.78-4.78--6.35-4.75-5.37-
Price-to-Total Gains Ratio22,144.34-22,144.34-2,591.29-4,956.72-2,490.06-
Price to Book Ratio107.24-107.24-78.14-224.52-281.81-
Price-to-Total Gains Ratio22,144.34-22,144.34-2,591.29-4,956.72-2,490.06-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.808
Number of shares356
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.56
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.57
Gains per Quarter (356 shares)0.09202.28
Gains per Year (356 shares)0.34809.12
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
100-108045799
201-101608111608
301-102411162417
401-103215213226
502-104019274035
602-104823324844
702-105626375653
803-106430436462
903-107234487271
1003-108038548080

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%2.01.00.066.7%4.01.00.080.0%8.02.00.080.0%14.05.00.073.7%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%8.02.00.080.0%15.04.00.078.9%
Dividend per Share0.00.01.00.0%1.00.02.033.3%3.00.02.060.0%8.00.02.080.0%11.00.08.057.9%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%18.01.00.094.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Polymetal International PLC 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--0.0230.0230%0.143-84%0.361-94%0.098-77%
Book Value Per Share--4.7574.7570%4.734+0%4.473+6%3.301+44%
Current Ratio--1.9171.9170%2.453-22%2.197-13%2.197-13%
Debt To Asset Ratio--0.6410.6410%0.631+2%0.587+9%0.627+2%
Debt To Equity Ratio--1.7871.7870%1.712+4%1.449+23%1.7910%
Dividend Per Share----0%-0%54.274-100%44.816-100%
Eps--106.766106.7660%-58.238+155%108.612-2%76.836+39%
Free Cash Flow Per Share---21.030-21.0300%-118.903+465%23.996-188%35.611-159%
Free Cash Flow To Equity Per Share--51.56351.5630%40.241+28%19.692+162%31.150+66%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--80.523--------
Intrinsic Value_10Y_min---537.908--------
Intrinsic Value_1Y_max--29.740--------
Intrinsic Value_1Y_min---27.055--------
Intrinsic Value_3Y_max--72.841--------
Intrinsic Value_3Y_min---105.023--------
Intrinsic Value_5Y_max--96.031--------
Intrinsic Value_5Y_min---208.406--------
Market Cap127879015680.000-89%241606386424.100241606386424.1000%175194345806.100+38%467701772180.640-48%385804310537.040-37%
Net Profit Margin--0.1750.1750%-0.103+159%0.194-10%0.165+6%
Operating Margin--0.3390.3390%0.226+50%0.370-8%0.301+13%
Operating Ratio--0.6120.6120%0.765-20%0.618-1%0.653-6%
Pb Ratio56.762-89%107.238107.2380%78.142+37%224.522-52%281.812-62%
Pe Ratio2.529-89%4.7784.7780%-6.351+233%4.747+1%5.371-11%
Price Per Share270.000-89%510.100510.1000%369.900+38%979.700-48%810.680-37%
Price To Free Cash Flow Ratio-12.839+47%-24.256-24.2560%-3.111-87%4.135-687%9.663-351%
Price To Total Gains Ratio11721.178-89%22144.34422144.3440%2591.286+755%4956.719+347%2490.059+789%
Quick Ratio--0.7110.7110%0.788-10%0.664+7%0.662+7%
Return On Assets--8.0528.0520%-4.537+156%10.830-26%9.118-12%
Return On Equity--22.44522.4450%-12.303+155%24.857-10%23.383-4%
Total Gains Per Share--0.0230.0230%0.143-84%54.635-100%44.914-100%
Usd Book Value--23431200.00023431200.0000%23316800.000+0%22154080.000+6%16319715.360+44%
Usd Book Value Change Per Share--0.0000.0000%0.001-84%0.004-94%0.001-77%
Usd Book Value Per Share--0.0490.0490%0.049+0%0.047+6%0.034+44%
Usd Dividend Per Share----0%-0%0.564-100%0.466-100%
Usd Eps--1.1101.1100%-0.606+155%1.130-2%0.799+39%
Usd Free Cash Flow---103590240.000-103590240.0000%-585683280.000+465%120722472.000-186%176671759.836-159%
Usd Free Cash Flow Per Share---0.219-0.2190%-1.237+465%0.250-188%0.370-159%
Usd Free Cash Flow To Equity Per Share--0.5360.5360%0.419+28%0.205+162%0.324+66%
Usd Market Cap1329941763.072-89%2512706418.8112512706418.8110%1822021196.383+38%4864098430.679-48%4012364829.585-37%
Usd Price Per Share2.808-89%5.3055.3050%3.847+38%10.189-48%8.431-37%
Usd Profit--525919680.000525919680.0000%-286865280.000+155%535880280.000-2%379016268.930+39%
Usd Revenue--3013081500.0003013081500.0000%2789964060.000+8%2753508264.000+9%2197057751.304+37%
Usd Total Gains Per Share--0.0000.0000%0.001-84%0.568-100%0.467-100%
 EOD+3 -5MRQTTM+0 -0YOY+22 -115Y+12 -2310Y+19 -16

3.3 Fundamental Score

Let's check the fundamental score of Polymetal International PLC based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-152.529
Price to Book Ratio (EOD)Between0-156.762
Net Profit Margin (MRQ)Greater than00.175
Operating Margin (MRQ)Greater than00.339
Quick Ratio (MRQ)Greater than10.711
Current Ratio (MRQ)Greater than11.917
Debt to Asset Ratio (MRQ)Less than10.641
Debt to Equity Ratio (MRQ)Less than11.787
Return on Equity (MRQ)Greater than0.1522.445
Return on Assets (MRQ)Greater than0.058.052
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of Polymetal International PLC based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5063.966
Ma 20Greater thanMa 50268.930
Ma 50Greater thanMa 100248.256
Ma 100Greater thanMa 200239.624
OpenGreater thanClose270.000
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Polymetal International PLC

Solidcore Resources plc operates as a gold producer in Kazakhstan. It has a portfolio of two producing gold mines and 1 major development projects across Kazakhstan. The company was formerly known as Polymetal International plc and changed its name to Solidcore Resources plc in June 2024. Solidcore Resources plc was incorporated in 1998 and is based in Astana, Kazakhstan.

Fundamental data was last updated by Penke on 2024-09-25 00:32:03.

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 very efficient in making profit.
Using its investors money, the company is very efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is 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 not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just 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 expensive.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is expensive.
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 Polymetal International PLC earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Polymetal International PLC to the Other Precious Metals & Mining industry mean.
  • A Net Profit Margin of 17.5% means that руб0.17 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Polymetal International PLC:

  • The MRQ is 17.5%. The company is making a huge profit. +2
  • The TTM is 17.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ17.5%TTM17.5%0.0%
TTM17.5%YOY-10.3%+27.7%
TTM17.5%5Y19.4%-2.0%
5Y19.4%10Y16.5%+2.9%
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ17.5%-147.6%+165.1%
TTM17.5%-152.2%+169.7%
YOY-10.3%-89.3%+79.0%
5Y19.4%-152.8%+172.2%
10Y16.5%-475.0%+491.5%
4.3.1.2. Return on Assets

Shows how efficient Polymetal International PLC is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Polymetal International PLC to the Other Precious Metals & Mining industry mean.
  • 805.2% Return on Assets means that Polymetal International PLC generated руб8.05 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Polymetal International PLC:

  • The MRQ is 805.2%. Using its assets, the company is very efficient in making profit. +2
  • The TTM is 805.2%. Using its assets, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ805.2%TTM805.2%0.0%
TTM805.2%YOY-453.7%+1,258.9%
TTM805.2%5Y1,083.0%-277.8%
5Y1,083.0%10Y911.8%+171.2%
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ805.2%-8.0%+813.2%
TTM805.2%-8.8%+814.0%
YOY-453.7%-9.7%-444.0%
5Y1,083.0%-15.0%+1,098.0%
10Y911.8%-16.1%+927.9%
4.3.1.3. Return on Equity

Shows how efficient Polymetal International PLC is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Polymetal International PLC to the Other Precious Metals & Mining industry mean.
  • 2,244.5% Return on Equity means Polymetal International PLC generated руб22.45 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Polymetal International PLC:

  • The MRQ is 2,244.5%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 2,244.5%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ2,244.5%TTM2,244.5%0.0%
TTM2,244.5%YOY-1,230.3%+3,474.8%
TTM2,244.5%5Y2,485.7%-241.2%
5Y2,485.7%10Y2,338.3%+147.4%
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ2,244.5%-7.6%+2,252.1%
TTM2,244.5%-7.8%+2,252.3%
YOY-1,230.3%-10.1%-1,220.2%
5Y2,485.7%-15.2%+2,500.9%
10Y2,338.3%-16.7%+2,355.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Polymetal International PLC.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Polymetal International PLC is operating .

  • Measures how much profit Polymetal International PLC 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 Polymetal International PLC to the Other Precious Metals & Mining industry mean.
  • An Operating Margin of 33.9% means the company generated руб0.34  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Polymetal International PLC:

  • The MRQ is 33.9%. The company is operating very efficient. +2
  • The TTM is 33.9%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ33.9%TTM33.9%0.0%
TTM33.9%YOY22.6%+11.3%
TTM33.9%5Y37.0%-3.1%
5Y37.0%10Y30.1%+6.9%
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ33.9%-308.2%+342.1%
TTM33.9%-237.4%+271.3%
YOY22.6%-87.0%+109.6%
5Y37.0%-298.3%+335.3%
10Y30.1%-611.3%+641.4%
4.3.2.2. Operating Ratio

Measures how efficient Polymetal International PLC is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Other Precious Metals & Mining industry mean).
  • An Operation Ratio of 0.61 means that the operating costs are руб0.61 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of Polymetal International PLC:

  • The MRQ is 0.612. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.612. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.612TTM0.6120.000
TTM0.612YOY0.765-0.154
TTM0.6125Y0.618-0.007
5Y0.61810Y0.653-0.035
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6122.186-1.574
TTM0.6122.250-1.638
YOY0.7651.975-1.210
5Y0.6184.913-4.295
10Y0.6536.499-5.846
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Polymetal International PLC.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Polymetal International PLC is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Other Precious Metals & Mining industry mean).
  • A Current Ratio of 1.92 means the company has руб1.92 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of Polymetal International PLC:

  • The MRQ is 1.917. The company is able to pay all its short-term debts. +1
  • The TTM is 1.917. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.917TTM1.9170.000
TTM1.917YOY2.453-0.536
TTM1.9175Y2.197-0.280
5Y2.19710Y2.197+0.000
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9172.360-0.443
TTM1.9172.568-0.651
YOY2.4533.074-0.621
5Y2.1975.484-3.287
10Y2.1975.849-3.652
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Polymetal International PLC to the Other Precious Metals & Mining industry mean.
  • A Quick Ratio of 0.71 means the company can pay off руб0.71 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Polymetal International PLC:

  • The MRQ is 0.711. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.711. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.711TTM0.7110.000
TTM0.711YOY0.788-0.077
TTM0.7115Y0.664+0.047
5Y0.66410Y0.662+0.002
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7111.135-0.424
TTM0.7111.208-0.497
YOY0.7881.818-1.030
5Y0.6642.276-1.612
10Y0.6622.865-2.203
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Polymetal International PLC.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Polymetal International PLC assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Polymetal International PLC to Other Precious Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.64 means that Polymetal International PLC assets are financed with 64.1% credit (debt) and the remaining percentage (100% - 64.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Polymetal International PLC:

  • The MRQ is 0.641. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.641. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.641TTM0.6410.000
TTM0.641YOY0.631+0.010
TTM0.6415Y0.587+0.054
5Y0.58710Y0.627-0.040
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6410.120+0.521
TTM0.6410.125+0.516
YOY0.6310.113+0.518
5Y0.5870.191+0.396
10Y0.6270.231+0.396
4.5.4.2. Debt to Equity Ratio

Measures if Polymetal International PLC is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Polymetal International PLC to the Other Precious Metals & Mining industry mean.
  • A Debt to Equity ratio of 178.7% means that company has руб1.79 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Polymetal International PLC:

  • The MRQ is 1.787. The company is just able to pay all its debts with equity.
  • The TTM is 1.787. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.787TTM1.7870.000
TTM1.787YOY1.712+0.076
TTM1.7875Y1.449+0.338
5Y1.44910Y1.791-0.342
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7870.106+1.681
TTM1.7870.113+1.674
YOY1.7120.114+1.598
5Y1.4490.158+1.291
10Y1.7910.213+1.578
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 Polymetal International PLC generates.

  • Above 15 is considered overpriced but always compare Polymetal International PLC to the Other Precious Metals & Mining industry mean.
  • A PE ratio of 4.78 means the investor is paying руб4.78 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Polymetal International PLC:

  • The EOD is 2.529. Based on the earnings, the company is cheap. +2
  • The MRQ is 4.778. Based on the earnings, the company is cheap. +2
  • The TTM is 4.778. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.529MRQ4.778-2.249
MRQ4.778TTM4.7780.000
TTM4.778YOY-6.351+11.129
TTM4.7785Y4.747+0.031
5Y4.74710Y5.371-0.624
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD2.529-5.740+8.269
MRQ4.778-6.614+11.392
TTM4.778-6.632+11.410
YOY-6.351-8.862+2.511
5Y4.747-10.365+15.112
10Y5.371-10.395+15.766
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 Polymetal International PLC:

  • The EOD is -12.839. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -24.256. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -24.256. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-12.839MRQ-24.256+11.417
MRQ-24.256TTM-24.2560.000
TTM-24.256YOY-3.111-21.145
TTM-24.2565Y4.135-28.391
5Y4.13510Y9.663-5.528
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD-12.839-5.164-7.675
MRQ-24.256-5.783-18.473
TTM-24.256-6.543-17.713
YOY-3.111-7.949+4.838
5Y4.135-9.296+13.431
10Y9.663-9.875+19.538
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 Polymetal International PLC is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Other Precious Metals & Mining industry mean).
  • A PB ratio of 107.24 means the investor is paying руб107.24 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of Polymetal International PLC:

  • The EOD is 56.762. Based on the equity, the company is expensive. -2
  • The MRQ is 107.238. Based on the equity, the company is expensive. -2
  • The TTM is 107.238. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD56.762MRQ107.238-50.476
MRQ107.238TTM107.2380.000
TTM107.238YOY78.142+29.096
TTM107.2385Y224.522-117.285
5Y224.52210Y281.812-57.290
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD56.7621.064+55.698
MRQ107.2381.373+105.865
TTM107.2381.353+105.885
YOY78.1421.875+76.267
5Y224.5222.266+222.256
10Y281.8122.354+279.458
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

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

 2019-12-312020-12-312021-12-312022-12-312023-12-31
Other Stockholders Equity  -1,276,000-525,000-1,801,000-33,000-1,834,000342,000-1,492,0001,906,000414,000



6.2. Latest Balance Sheet

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

Summary
Total Assets6,280,000
Total Liabilities4,027,000
Total Stockholder Equity2,253,000
 As reported
Total Liabilities 4,027,000
Total Stockholder Equity+ 2,253,000
Total Assets = 6,280,000

Assets

Total Assets6,280,000
Total Current Assets2,643,000
Long-term Assets3,637,000
Total Current Assets
Cash And Cash Equivalents 842,000
Short-term Investments 2,000
Net Receivables 135,000
Inventory 1,178,000
Other Current Assets 488,000
Total Current Assets  (as reported)2,643,000
Total Current Assets  (calculated)2,645,000
+/- 2,000
Long-term Assets
Property Plant Equipment 3,074,000
Goodwill 11,000
Long-term Assets Other 233,000
Long-term Assets  (as reported)3,637,000
Long-term Assets  (calculated)3,318,000
+/- 319,000

Liabilities & Shareholders' Equity

Total Current Liabilities1,379,000
Long-term Liabilities2,648,000
Total Stockholder Equity2,253,000
Total Current Liabilities
Short-term Debt 1,023,000
Short Long Term Debt 1,005,000
Accounts payable 121,000
Other Current Liabilities 26,000
Total Current Liabilities  (as reported)1,379,000
Total Current Liabilities  (calculated)2,175,000
+/- 796,000
Long-term Liabilities
Long term Debt 2,220,000
Capital Lease Obligations 70,000
Long-term Liabilities Other 36,000
Long-term Liabilities  (as reported)2,648,000
Long-term Liabilities  (calculated)2,326,000
+/- 322,000
Total Stockholder Equity
Common Stock14,000
Retained Earnings 1,825,000
Other Stockholders Equity 414,000
Total Stockholder Equity (as reported)2,253,000
Total Stockholder Equity (calculated)2,253,000
+/-0
Other
Capital Stock14,000
Cash and Short Term Investments 844,000
Common Stock Shares Outstanding 473,645
Current Deferred Revenue209,000
Liabilities and Stockholders Equity 6,280,000
Net Debt 2,453,000
Net Invested Capital 5,478,000
Net Working Capital 1,264,000
Property Plant and Equipment Gross 5,209,000
Short Long Term Debt Total 3,295,000



6.3. Balance Sheets Structured

Currency in RUB. All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-31
> Total Assets 
511,150
697,354
857,854
876,475
1,723,400
2,419,699
3,652,104
3,602,926
3,254,736
2,997,178
2,081,489
2,729,000
3,128,000
3,835,000
4,244,000
4,440,000
5,151,000
6,080,000
6,280,000
6,280,0006,080,0005,151,0004,440,0004,244,0003,835,0003,128,0002,729,0002,081,4892,997,1783,254,7363,602,9263,652,1042,419,6991,723,400876,475857,854697,354511,150
   > Total Current Assets 
168,658
239,306
304,641
316,661
440,611
550,802
1,502,588
1,134,791
948,975
767,273
537,305
721,000
761,000
1,218,000
1,188,000
1,375,000
1,542,000
2,200,000
2,643,000
2,643,0002,200,0001,542,0001,375,0001,188,0001,218,000761,000721,000537,305767,273948,9751,134,7911,502,588550,802440,611316,661304,641239,306168,658
       Cash And Cash Equivalents 
18,925
6,532
5,019
4,077
28,317
11,055
658,795
18,622
65,567
157,224
51,798
48,000
36,000
379,000
253,000
386,000
417,000
633,000
842,000
842,000633,000417,000386,000253,000379,00036,00048,00051,798157,22465,56718,622658,79511,05528,3174,0775,0196,53218,925
       Short-term Investments 
0
0
0
0
-17,514
0
0
-14,811
-22,853
-12,890
-12,669
-10,000
-15,000
-6,000
-10,000
2,000
5,000
10,000
2,000
2,00010,0005,0002,000-10,000-6,000-15,000-10,000-12,669-12,890-22,853-14,81100-17,5140000
       Net Receivables 
55,862
75,402
84,977
102,716
121,192
0
180,000
205,000
126,000
110,000
10,259
131,000
203,000
176,000
25,000
46,000
44,000
54,000
135,000
135,00054,00044,00046,00025,000176,000203,000131,00010,259110,000126,000205,000180,0000121,192102,71684,97775,40255,862
       Inventory 
92,137
155,629
213,141
202,419
284,486
368,514
613,217
859,856
727,144
468,731
352,800
493,000
514,000
537,000
644,000
662,000
781,000
1,057,000
1,178,000
1,178,0001,057,000781,000662,000644,000537,000514,000493,000352,800468,731727,144859,856613,217368,514284,486202,419213,141155,62992,137
       Other Current Assets 
1,734
1,743
1,504
7,449
6,616
171,233
230,576
256,313
156,264
141,318
132,707
180,000
8,000
302,000
266,000
281,000
300,000
500,000
488,000
488,000500,000300,000281,000266,000302,0008,000180,000132,707141,318156,264256,313230,576171,2336,6167,4491,5041,7431,734
   > Long-term Assets 
342,492
458,048
553,213
559,814
1,282,789
1,868,896
2,149,516
2,468,135
2,305,761
2,229,905
1,544,184
2,008,000
2,367,000
2,617,000
3,056,000
3,065,000
3,609,000
3,880,000
3,637,000
3,637,0003,880,0003,609,0003,065,0003,056,0002,617,0002,367,0002,008,0001,544,1842,229,9052,305,7612,468,1352,149,5161,868,8961,282,789559,814553,213458,048342,492
       Property Plant Equipment 
314,827
406,418
502,470
484,134
1,087,503
1,643,481
1,901,973
2,149,400
2,094,742
2,020,924
1,359,844
1,805,000
2,054,000
2,426,000
2,841,000
2,819,000
3,347,000
3,523,000
3,074,000
3,074,0003,523,0003,347,0002,819,0002,841,0002,426,0002,054,0001,805,0001,359,8442,020,9242,094,7422,149,4001,901,9731,643,4811,087,503484,134502,470406,418314,827
       Goodwill 
0
31,896
30,141
23,741
112,316
114,713
108,587
115,106
30,889
17,970
13,871
17,000
18,000
15,000
16,000
14,000
14,000
14,000
11,000
11,00014,00014,00014,00016,00015,00018,00017,00013,87117,97030,889115,106108,587114,713112,31623,74130,14131,8960
       Long Term Investments 
0
0
0
0
0
0
24,000
30,000
16,000
2,000
2,000
25,000
96,000
2,000
2,000
0
0
0
0
00002,0002,00096,00025,0002,0002,00016,00030,00024,000000000
       Intangible Assets 
0
31,896
30,141
23,741
112,316
114,713
108,587
0
0
0
0
564,000
655,000
466,000
589,000
424,000
0
0
0
000424,000589,000466,000655,000564,0000000108,587114,713112,31623,74130,14131,8960
       Long-term Assets Other 
23,222
15,772
16,676
40,291
18,291
26,205
53,281
100,972
53,142
114,227
99,357
113,000
123,000
95,000
114,000
154,000
158,000
174,000
233,000
233,000174,000158,000154,000114,00095,000123,000113,00099,357114,22753,142100,97253,28126,20518,29140,29116,67615,77223,222
> Total Liabilities 
378,412
505,120
332,015
426,807
806,656
1,058,747
1,837,506
1,479,222
1,467,246
2,127,694
1,594,939
1,748,000
1,821,000
2,438,000
2,293,000
2,438,000
2,948,000
3,838,000
4,027,000
4,027,0003,838,0002,948,0002,438,0002,293,0002,438,0001,821,0001,748,0001,594,9392,127,6941,467,2461,479,2221,837,5061,058,747806,656426,807332,015505,120378,412
   > Total Current Liabilities 
241,341
285,692
207,565
361,505
197,270
203,117
1,025,122
693,134
293,576
1,032,603
421,025
287,000
214,000
421,000
431,000
632,000
916,000
897,000
1,379,000
1,379,000897,000916,000632,000431,000421,000214,000287,000421,0251,032,603293,576693,1341,025,122203,117197,270361,505207,565285,692241,341
       Short-term Debt 
195,806
233,980
154,423
316,369
111,801
95,429
348,429
244,211
81,331
508,811
286,861
98,000
26,000
117,000
217,000
340,000
453,000
539,000
1,023,000
1,023,000539,000453,000340,000217,000117,00026,00098,000286,861508,81181,331244,211348,42995,429111,801316,369154,423233,980195,806
       Short Long Term Debt 
0
0
0
0
0
0
1,003,000
864,000
1,111,000
1,323,000
287,000
98,000
26,000
117,000
214,000
334,000
446,000
514,000
1,005,000
1,005,000514,000446,000334,000214,000117,00026,00098,000287,0001,323,0001,111,000864,0001,003,000000000
       Accounts payable 
6,876
7,534
32,252
28,738
52,397
54,217
61,219
312,218
117,974
160,735
77,110
133,000
135,000
146,000
153,000
187,000
121,000
264,000
121,000
121,000264,000121,000187,000153,000146,000135,000133,00077,110160,735117,974312,21861,21954,21752,39728,73832,2527,5346,876
       Other Current Liabilities 
38,659
44,178
20,890
16,398
33,072
53,470
615,473
11,978
13,033
277,621
2,455
14,000
5,000
5,000
7,000
41,000
165,000
94,000
26,000
26,00094,000165,00041,0007,0005,0005,00014,0002,455277,62113,03311,978615,47353,47033,07216,39820,89044,17838,659
   > Long-term Liabilities 
137,071
219,428
124,450
65,302
609,386
855,630
812,384
786,088
1,173,670
1,095,091
1,173,914
1,461,000
1,607,000
2,017,000
1,862,000
1,806,000
2,032,000
2,941,000
2,648,000
2,648,0002,941,0002,032,0001,806,0001,862,0002,017,0001,607,0001,461,0001,173,9141,095,0911,173,670786,088812,384855,630609,38665,302124,450219,428137,071
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
1,062,685
1,280,000
1,430,000
1,782,000
1,547,000
1,430,000
1,647,000
0
0
001,647,0001,430,0001,547,0001,782,0001,430,0001,280,0001,062,6850000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
112,000
181,000
177,000
235,000
315,000
376,000
385,000
323,000
0
0323,000385,000376,000315,000235,000177,000181,000112,0000000000000
> Total Stockholder Equity
115,801
192,234
525,839
449,668
916,744
1,360,952
1,666,115
2,123,704
1,787,490
869,484
486,550
981,000
1,307,000
1,379,000
1,928,000
2,002,000
2,203,000
2,242,000
2,253,000
2,253,0002,242,0002,203,0002,002,0001,928,0001,379,0001,307,000981,000486,550869,4841,787,4902,123,7041,666,1151,360,952916,744449,668525,839192,234115,801
   Common Stock
6,397
6,397
6,698
6,698
7,223
865,483
1,566,387
1,576,123
1,664,170
1,939,084
1,969,125
2,010,000
2,031,000
2,414,000
2,424,000
2,434,000
2,450,000
2,450,000
14,000
14,0002,450,0002,450,0002,434,0002,424,0002,414,0002,031,0002,010,0001,969,1251,939,0841,664,1701,576,1231,566,387865,4837,2236,6986,6986,3976,397
   Retained Earnings 
56,993
118,680
95,854
80,124
176,112
537,473
753,572
482,656
186,632
-28,671
-23,368
200,000
406,000
540,000
780,000
1,369,000
1,587,000
1,284,000
1,825,000
1,825,0001,284,0001,587,0001,369,000780,000540,000406,000200,000-23,368-28,671186,632482,656753,572537,473176,11280,12495,854118,68056,993
   Accumulated Other Comprehensive Income -2,022,000-1,492,000-1,834,000-1,792,000-1,276,000-961,000-1,112,000-864,000-578,472-756,536-921,663-587,229-351,317-219,082-224,625-182,673-171,310-113,586-59,976
   Capital Surplus 0000000000000000000
   Treasury Stock0000000000000000000
   Other Stockholders Equity 
112,387
180,743
594,597
545,519
958,034
177,078
-302,527
652,154
858,351
-284,393
-880,735
-365,000
-18,000
-614,000
-1,276,000
-1,801,000
-1,834,000
-1,492,000
414,000
414,000-1,492,000-1,834,000-1,801,000-1,276,000-614,000-18,000-365,000-880,735-284,393858,351652,154-302,527177,078958,034545,519594,597180,743112,387



6.4. Balance Sheets

Currency in RUB. All numbers in thousands.




6.5. Cash Flows

Currency in USD. All numbers in thousands.