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

PAO TMK
Buy, Hold or Sell?

Let's analyze PAO TMK together

I guess you are interested in PAO TMK. 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 PAO TMK. 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 PAO TMK

I send you an email if I find something interesting about PAO TMK.

1. Quick Overview

1.1. Quick analysis of PAO TMK (30 sec.)










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

How much money do you get?

How much money do you get?
₽0.01
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
₽0.94
Expected worth in 1 year
₽1.11
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
₽1.07
Return On Investment
1.1%

For what price can you sell your share?

Current Price per Share
₽101.02
Expected price per share
₽67.17 - ₽134.63
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of PAO TMK (5 min.)




Live pricePrice per Share (EOD)
₽101.02
Intrinsic Value Per Share
₽-255.12 - ₽4,029.40
Total Value Per Share
₽-254.18 - ₽4,030.34

2.2. Growth of PAO TMK (5 min.)




Is PAO TMK growing?

Current yearPrevious yearGrowGrow %
How rich?$10.8m$10.3m$497k4.6%

How much money is PAO TMK making?

Current yearPrevious yearGrowGrow %
Making money$434m$574.8m-$140.8m-32.5%
Net Profit Margin7.1%6.7%--

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

2.3. Financial Health of PAO TMK (5 min.)




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




  Industry Rankings (Steel)  


Richest
#301 / 323

Most Revenue
#13 / 323

Most Profit
#10 / 323
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of PAO TMK is ₽101.02. 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 PAO TMK.
  • 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 PAO TMK, 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 ₽0.94. Based on the TTM, the Book Value Change Per Share is ₽0.04 per quarter. Based on the YOY, the Book Value Change Per Share is ₽-47.40 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 ₽0.23 per quarter.
Based on historical numbers we can estimate the returns while holding a share of PAO TMK.

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 Eps0.420.4%0.420.4%0.560.6%6.986.9%0.900.9%
Usd Book Value Change Per Share0.000.0%0.000.0%-0.53-0.5%-0.12-0.1%-0.07-0.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.070.1%0.520.5%
Usd Total Gains Per Share0.000.0%0.000.0%-0.53-0.5%-0.050.0%0.440.4%
Usd Price Per Share2.21-2.21-0.93-1.06-0.87-
Price to Earnings Ratio5.26-5.26-1.67-1.45-29.29-
Price-to-Total Gains Ratio733.87-733.87--1.75-128.33-66.29-
Price to Book Ratio209.92-209.92-92.40-61.16-30.88-
Price-to-Total Gains Ratio733.87-733.87--1.75-128.33-66.29-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.131424
Number of shares883
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.07
Usd Book Value Change Per Share0.00-0.12
Usd Total Gains Per Share0.00-0.05
Gains per Quarter (883 shares)2.66-41.19
Gains per Year (883 shares)10.63-164.75
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1921263-428-175
218312526-855-340
327523789-1283-505
4367341052-1711-670
5458451315-2138-835
65410561578-2566-1000
76212671841-2994-1165
87114782103-3421-1330
98015892366-3849-1495
1089171002629-4277-1660

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%8.02.00.080.0%16.03.00.084.2%
Book Value Change Per Share1.00.00.0100.0%1.02.00.033.3%2.03.00.040.0%6.04.00.060.0%14.05.00.073.7%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%17.00.02.089.5%
Total Gains per Share1.00.00.0100.0%2.01.00.066.7%3.02.00.060.0%7.03.00.070.0%15.04.00.078.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of PAO TMK 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--0.0430.0430%-47.404+110455%-10.811+25268%-6.685+15661%
Book Value Per Share--0.9390.9390%0.896+5%34.304-97%963.091-100%
Current Ratio--1.0431.0430%1.063-2%1.197-13%1.311-20%
Debt To Asset Ratio--0.8520.8520%0.886-4%0.869-2%0.843+1%
Debt To Equity Ratio--5.9345.9340%8.088-27%7.676-23%6.279-5%
Dividend Per Share--0.2260.2260%0.143+58%6.647-97%46.343-100%
Eps--37.50937.5090%49.680-24%623.283-94%80.636-53%
Free Cash Flow Per Share--0.2650.2650%0.228+16%27.142-99%477.360-100%
Free Cash Flow To Equity Per Share--0.0820.0820%-0.458+656%18.887-100%8.798-99%
Gross Profit Margin--0.1940.1940%0.099+95%-0.478+346%-7.150+3789%
Intrinsic Value_10Y_max--4029.402--------
Intrinsic Value_10Y_min---255.116--------
Intrinsic Value_1Y_max--462.534--------
Intrinsic Value_1Y_min--12.960--------
Intrinsic Value_3Y_max--1344.947--------
Intrinsic Value_3Y_min--5.803--------
Intrinsic Value_5Y_max--2173.380--------
Intrinsic Value_5Y_min---37.614--------
Market Cap104366790983.680-95%203672233900.000203672233900.0000%85543578000.000+138%97457571278.688+109%79939642455.984+155%
Net Profit Margin--0.0710.0710%0.067+6%0.055+29%0.021+237%
Operating Margin--0.1720.1720%0.153+13%0.125+37%0.088+95%
Operating Ratio--0.8520.8520%0.864-1%0.888-4%0.904-6%
Pb Ratio107.571-95%209.924209.9240%92.395+127%61.164+243%30.875+580%
Pe Ratio2.693-95%5.2565.2560%1.667+215%1.449+263%29.289-82%
Price Per Share101.020-95%197.140197.1400%82.800+138%94.332+109%77.376+155%
Price To Free Cash Flow Ratio381.150-95%743.812743.8120%363.949+104%222.604+234%113.625+555%
Price To Total Gains Ratio376.057-95%733.873733.8730%-1.752+100%128.326+472%66.290+1007%
Quick Ratio--0.5760.5760%0.554+4%0.428+35%0.375+54%
Return On Assets--5.9225.9220%6.297-6%3.850+54%1.642+261%
Return On Equity--41.25641.2560%57.454-28%29.906+38%13.709+201%
Total Gains Per Share--0.2690.2690%-47.262+17694%-4.165+1650%39.658-99%
Usd Book Value--10866476.83510866476.8350%10369426.648+5%396931646.774-97%11143982051.010-100%
Usd Book Value Change Per Share--0.0000.0000%-0.531+110455%-0.121+25268%-0.075+15661%
Usd Book Value Per Share--0.0110.0110%0.010+5%0.384-97%10.787-100%
Usd Dividend Per Share--0.0030.0030%0.002+58%0.074-97%0.519-100%
Usd Eps--0.4200.4200%0.556-24%6.981-94%0.903-53%
Usd Free Cash Flow--3066809.1333066809.1330%2632478.957+16%314058128.085-99%5523558786.380-100%
Usd Free Cash Flow Per Share--0.0030.0030%0.003+16%0.304-99%5.346-100%
Usd Free Cash Flow To Equity Per Share--0.0010.0010%-0.005+656%0.212-100%0.099-99%
Usd Market Cap1168908059.017-95%2281129019.6802281129019.6800%958088073.600+138%1091524798.321+109%895323995.507+155%
Usd Price Per Share1.131-95%2.2082.2080%0.927+138%1.057+109%0.867+155%
Usd Profit--434015720.848434015720.8480%574854165.013-24%7212050895.572-94%984074074.008-56%
Usd Revenue--6083116157.3586083116157.3580%8536656940.043-29%192143711000.968-97%240848846701.622-97%
Usd Total Gains Per Share--0.0030.0030%-0.529+17694%-0.047+1650%0.444-99%
 EOD+4 -4MRQTTM+0 -0YOY+25 -115Y+17 -1910Y+15 -21

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-152.693
Price to Book Ratio (EOD)Between0-1107.571
Net Profit Margin (MRQ)Greater than00.071
Operating Margin (MRQ)Greater than00.172
Quick Ratio (MRQ)Greater than10.576
Current Ratio (MRQ)Greater than11.043
Debt to Asset Ratio (MRQ)Less than10.852
Debt to Equity Ratio (MRQ)Less than15.934
Return on Equity (MRQ)Greater than0.1541.256
Return on Assets (MRQ)Greater than0.055.922
Total7/10 (70.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.546
Ma 20Greater thanMa 50102.510
Ma 50Greater thanMa 100126.798
Ma 100Greater thanMa 200152.710
OpenGreater thanClose102.600
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About PAO TMK

PAO TMK produces and sells steel pipes for the oil and gas, chemical and petrochemical, energy and machine-building, construction, agriculture, and other economic sectors. The company operates in two segments: Russia and Europe. It offers oil country tubular goods, including drilling, casing, and tubing used in drilling, equipment, and operation of wells for oil and gas production, as well as vacuum insulated tubing; oil and gas line pipes for intra-field pipelines for transporting crude oil and natural gas from the field to oil refineries and storage facilities, as well as to shipment points and distribution nodes; and welded large diameter pipe for the construction of oil and gas trunk pipelines, oil field pipelines, general purpose pipelines, and pipelines for heat supply networks and nuclear power stations. The company also provides hot and cold rolled, and welded steel pipes for use in mechanical engineering, nuclear, chemical, oil refining, and food industries; seamless industrial pipes for manufacturing steam boilers, bearings, parts, and assemblies of various machines and mechanisms for chemical, petrochemical, food, and nuclear industries; welded industrial pipes for engineering, construction, housing, and utilities sector; anti-corrosion coatings for welded and seamless pipes used in pipelines of transport systems in the oil and gas industry, housing and utilities, and agriculture; and cast billets. In addition, it offers cast billets; pipes with premium connections for oil and gas wells, as well as for horizontal and directional wells; and heat treatment, protective coating, premium connections threading, pipe storage, and repairing services. PAO TMK was founded in 2001 and is based in Moscow, Russia. PAO TMK is a subsidiary of TMK Steel Holding Limited.

Fundamental data was last updated by Penke on 2024-09-13 10:05:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

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 PAO TMK earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare PAO TMK to the Steel industry mean.
  • A Net Profit Margin of 7.1% means that руб0.07 for each руб1 in revenue is generated as profit.

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

  • The MRQ is 7.1%. The company is making a profit. +1
  • The TTM is 7.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ7.1%TTM7.1%0.0%
TTM7.1%YOY6.7%+0.4%
TTM7.1%5Y5.5%+1.6%
5Y5.5%10Y2.1%+3.4%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ7.1%3.1%+4.0%
TTM7.1%2.5%+4.6%
YOY6.7%2.8%+3.9%
5Y5.5%3.6%+1.9%
10Y2.1%2.9%-0.8%
4.3.1.2. Return on Assets

Shows how efficient PAO TMK is using its assets to generate profit.

  • Above 5% is considered healthy but always compare PAO TMK to the Steel industry mean.
  • 592.2% Return on Assets means that PAO TMK generated руб5.92 profit for each $1 in assets.

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

  • The MRQ is 592.2%. Using its assets, the company is very efficient in making profit. +2
  • The TTM is 592.2%. Using its assets, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ592.2%TTM592.2%0.0%
TTM592.2%YOY629.7%-37.5%
TTM592.2%5Y385.0%+207.1%
5Y385.0%10Y164.2%+220.9%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ592.2%1.0%+591.2%
TTM592.2%0.9%+591.3%
YOY629.7%1.2%+628.5%
5Y385.0%1.4%+383.6%
10Y164.2%1.0%+163.2%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare PAO TMK to the Steel industry mean.
  • 4,125.6% Return on Equity means PAO TMK generated руб41.26 for each руб1 the owners (shareholders) invested.

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

  • The MRQ is 4,125.6%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 4,125.6%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ4,125.6%TTM4,125.6%0.0%
TTM4,125.6%YOY5,745.4%-1,619.8%
TTM4,125.6%5Y2,990.6%+1,135.0%
5Y2,990.6%10Y1,370.9%+1,619.7%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ4,125.6%1.7%+4,123.9%
TTM4,125.6%1.8%+4,123.8%
YOY5,745.4%2.3%+5,743.1%
5Y2,990.6%2.5%+2,988.1%
10Y1,370.9%1.7%+1,369.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of PAO TMK.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient PAO TMK is operating .

  • Measures how much profit PAO TMK 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 PAO TMK to the Steel industry mean.
  • An Operating Margin of 17.2% means the company generated руб0.17  for each руб1 in revenue (before taxes).

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

  • The MRQ is 17.2%. The company is operating efficient. +1
  • The TTM is 17.2%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ17.2%TTM17.2%0.0%
TTM17.2%YOY15.3%+1.9%
TTM17.2%5Y12.5%+4.7%
5Y12.5%10Y8.8%+3.7%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ17.2%6.9%+10.3%
TTM17.2%2.9%+14.3%
YOY15.3%4.2%+11.1%
5Y12.5%4.8%+7.7%
10Y8.8%4.0%+4.8%
4.3.2.2. Operating Ratio

Measures how efficient PAO TMK is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Steel industry mean).
  • An Operation Ratio of 0.85 means that the operating costs are руб0.85 for each руб1 in net sales.

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

  • The MRQ is 0.852. The company is less efficient in keeping operating costs low.
  • The TTM is 0.852. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.852TTM0.8520.000
TTM0.852YOY0.864-0.012
TTM0.8525Y0.888-0.036
5Y0.88810Y0.904-0.016
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8521.729-0.877
TTM0.8521.668-0.816
YOY0.8641.521-0.657
5Y0.8881.515-0.627
10Y0.9041.328-0.424
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of PAO TMK.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Steel industry mean).
  • A Current Ratio of 1.04 means the company has руб1.04 in assets for each руб1 in short-term debts.

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

  • The MRQ is 1.043. The company is just able to pay all its short-term debts.
  • The TTM is 1.043. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.043TTM1.0430.000
TTM1.043YOY1.063-0.020
TTM1.0435Y1.197-0.154
5Y1.19710Y1.311-0.115
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0431.645-0.602
TTM1.0431.714-0.671
YOY1.0631.678-0.615
5Y1.1971.655-0.458
10Y1.3111.484-0.173
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare PAO TMK to the Steel industry mean.
  • A Quick Ratio of 0.58 means the company can pay off руб0.58 for each руб1 in debt (using most liquid assets).

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

  • The MRQ is 0.576. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.576. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.576TTM0.5760.000
TTM0.576YOY0.554+0.022
TTM0.5765Y0.428+0.148
5Y0.42810Y0.375+0.054
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5760.541+0.035
TTM0.5760.594-0.018
YOY0.5540.714-0.160
5Y0.4280.713-0.285
10Y0.3750.689-0.314
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of PAO TMK.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of PAO TMK assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare PAO TMK to Steel industry mean.
  • A Debt to Asset Ratio of 0.85 means that PAO TMK assets are financed with 85.2% credit (debt) and the remaining percentage (100% - 85.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.852. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.852. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.852TTM0.8520.000
TTM0.852YOY0.886-0.035
TTM0.8525Y0.869-0.017
5Y0.86910Y0.843+0.025
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8520.450+0.402
TTM0.8520.452+0.400
YOY0.8860.469+0.417
5Y0.8690.476+0.393
10Y0.8430.504+0.339
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare PAO TMK to the Steel industry mean.
  • A Debt to Equity ratio of 593.4% means that company has руб5.93 debt for each руб1 in shareholders equity.

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

  • The MRQ is 5.934. The company is unable to pay all its debts with equity. -1
  • The TTM is 5.934. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ5.934TTM5.9340.000
TTM5.934YOY8.088-2.154
TTM5.9345Y7.676-1.742
5Y7.67610Y6.279+1.397
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ5.9340.839+5.095
TTM5.9340.832+5.102
YOY8.0880.894+7.194
5Y7.6760.969+6.707
10Y6.2791.134+5.145
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 PAO TMK generates.

  • Above 15 is considered overpriced but always compare PAO TMK to the Steel industry mean.
  • A PE ratio of 5.26 means the investor is paying руб5.26 for every руб1 in earnings.

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

  • The EOD is 2.693. Based on the earnings, the company is cheap. +2
  • The MRQ is 5.256. Based on the earnings, the company is cheap. +2
  • The TTM is 5.256. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.693MRQ5.256-2.563
MRQ5.256TTM5.2560.000
TTM5.256YOY1.667+3.589
TTM5.2565Y1.449+3.806
5Y1.44910Y29.289-27.840
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD2.6938.185-5.492
MRQ5.2568.201-2.945
TTM5.2568.419-3.163
YOY1.6676.232-4.565
5Y1.4498.152-6.703
10Y29.28911.220+18.069
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 PAO TMK:

  • The EOD is 381.150. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is 743.812. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 743.812. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD381.150MRQ743.812-362.662
MRQ743.812TTM743.8120.000
TTM743.812YOY363.949+379.863
TTM743.8125Y222.604+521.208
5Y222.60410Y113.625+108.980
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD381.1501.247+379.903
MRQ743.8121.506+742.306
TTM743.8121.060+742.752
YOY363.9491.974+361.975
5Y222.6041.339+221.265
10Y113.6251.085+112.540
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 PAO TMK is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Steel industry mean).
  • A PB ratio of 209.92 means the investor is paying руб209.92 for each руб1 in book value.

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

  • The EOD is 107.571. Based on the equity, the company is expensive. -2
  • The MRQ is 209.924. Based on the equity, the company is expensive. -2
  • The TTM is 209.924. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD107.571MRQ209.924-102.353
MRQ209.924TTM209.9240.000
TTM209.924YOY92.395+117.528
TTM209.9245Y61.164+148.760
5Y61.16410Y30.875+30.288
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD107.5710.857+106.714
MRQ209.9240.914+209.010
TTM209.9240.972+208.952
YOY92.3950.912+91.483
5Y61.1641.064+60.100
10Y30.8751.140+29.735
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets6,544,008
Total Liabilities5,573,787
Total Stockholder Equity939,295
 As reported
Total Liabilities 5,573,787
Total Stockholder Equity+ 939,295
Total Assets = 6,544,008

Assets

Total Assets6,544,008
Total Current Assets3,496,204
Long-term Assets3,047,804
Total Current Assets
Cash And Cash Equivalents 778,424
Net Receivables 1,153,638
Inventory 1,271,579
Other Current Assets 292,563
Total Current Assets  (as reported)3,496,204
Total Current Assets  (calculated)3,496,204
+/- 0
Long-term Assets
Property Plant Equipment 2,119,250
Goodwill 400,412
Intangible Assets 138,226
Long-term Assets Other 306,169
Long-term Assets  (as reported)3,047,804
Long-term Assets  (calculated)2,964,056
+/- 83,748

Liabilities & Shareholders' Equity

Total Current Liabilities3,352,787
Long-term Liabilities2,221,000
Total Stockholder Equity939,295
Total Current Liabilities
Short-term Debt 1,667,772
Accounts payable 893,444
Other Current Liabilities 791,570
Total Current Liabilities  (as reported)3,352,787
Total Current Liabilities  (calculated)3,352,787
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)2,221,000
Long-term Liabilities  (calculated)0
+/- 2,221,000
Total Stockholder Equity
Common Stock115,591
Retained Earnings 648,735
Accumulated Other Comprehensive Income 9,600
Other Stockholders Equity 165,370
Total Stockholder Equity (as reported)939,295
Total Stockholder Equity (calculated)939,295
+/-0
Other
Cash and Short Term Investments 778,424
Common Stock Shares Outstanding 1,033,135
Liabilities and Stockholders Equity 6,544,008
Net Debt 2,854,418
Short Long Term Debt Total 3,632,841



6.2. Balance Sheets Structured

All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-31
> Total Assets 
70,496,184
93,454,311
114,885,072
208,844,240
201,329,207
209,897,070
228,151,403
230,869,800
243,954,885
314,029,367
324,147,190
289,985,314
319,306,303
347,775,036
352,698,883
419,099,000
694,577,000
8,151,087
6,544,008
6,544,0088,151,087694,577,000419,099,000352,698,883347,775,036319,306,303289,985,314324,147,190314,029,367243,954,885230,869,800228,151,403209,897,070201,329,207208,844,240114,885,07293,454,31170,496,184
   > Total Current Assets 
23,199,660
36,866,794
40,563,090
67,784,053
59,575,538
69,431,826
83,972,490
81,107,410
84,222,460
119,056,316
125,984,871
115,318,989
151,300,873
170,271,500
213,803,285
231,152,000
348,442,000
4,560,128
3,496,204
3,496,2044,560,128348,442,000231,152,000213,803,285170,271,500151,300,873115,318,989125,984,871119,056,31684,222,46081,107,41083,972,49069,431,82659,575,53867,784,05340,563,09036,866,79423,199,660
       Cash And Cash Equivalents 
1,375,018
3,790,346
2,187,623
4,237,131
7,345,368
4,818,722
7,376,380
6,836,604
2,822,953
13,994,387
21,934,241
16,520,144
27,533,969
27,105,419
21,156,603
72,860,000
95,832,000
600,014
778,424
778,424600,01495,832,00072,860,00021,156,60327,105,41927,533,96916,520,14421,934,24113,994,3872,822,9536,836,6047,376,3804,818,7227,345,3684,237,1312,187,6233,790,3461,375,018
       Short-term Investments 
47,678
4,593,975
2,850
114,798
122,796
121,322
129,458
121,750
5,097
33,130
12,638
2,595,717
24,913
28,423
827,154
6,768,000
1,000
0
0
001,0006,768,000827,15428,42324,9132,595,71712,63833,1305,097121,750129,458121,322122,796114,7982,8504,593,97547,678
       Net Receivables 
0
0
0
0
0
0
772,000
914,000
995,000
728,340
37,684,340
688,987
871,320
0
910,834
802,797
1,251,645
1,775,772
1,153,638
1,153,6381,775,7721,251,645802,797910,8340871,320688,98737,684,340728,340995,000914,000772,000000000
       Inventory 
13,189,256
15,619,195
19,221,035
34,747,827
27,916,049
36,939,132
45,374,588
40,896,202
43,553,930
58,193,833
57,645,264
47,067,949
64,659,923
74,097,078
56,363,422
61,805,000
114,437,000
1,390,535
1,271,579
1,271,5791,390,535114,437,00061,805,00056,363,42274,097,07864,659,92347,067,94957,645,26458,193,83343,553,93040,896,20245,374,58836,939,13227,916,04934,747,82719,221,03515,619,19513,189,256
       Other Current Assets 
8,587,708
12,863,278
19,151,582
28,684,297
24,191,324
27,552,651
31,092,064
33,252,855
37,840,480
46,834,966
46,392,729
49,135,179
59,082,068
69,040,580
1,269,142
496,887
587,815
793,808
292,563
292,563793,808587,815496,8871,269,14269,040,58059,082,06849,135,17946,392,72946,834,96637,840,48033,252,85531,092,06427,552,65124,191,32428,684,29719,151,58212,863,2788,587,708
   > Long-term Assets 
47,296,524
56,587,517
74,321,983
141,060,187
141,753,669
140,465,243
144,178,913
149,762,390
159,732,425
194,973,051
198,162,319
174,666,325
168,005,430
177,503,536
138,895,598
187,947,000
346,135,000
3,590,959
3,047,804
3,047,8043,590,959346,135,000187,947,000138,895,598177,503,536168,005,430174,666,325198,162,319194,973,051159,732,425149,762,390144,178,913140,465,243141,753,669141,060,18774,321,98356,587,51747,296,524
       Property Plant Equipment 
44,536,428
52,923,007
66,635,785
98,166,772
102,536,699
103,599,284
107,087,041
118,453,460
127,600,856
145,958,707
156,856,659
141,689,657
140,752,718
144,948,569
118,454,432
133,472,000
226,466,000
2,549,830
2,119,250
2,119,2502,549,830226,466,000133,472,000118,454,432144,948,569140,752,718141,689,657156,856,659145,958,707127,600,856118,453,460107,087,041103,599,284102,536,69998,166,77266,635,78552,923,00744,536,428
       Goodwill 
1,437,382
1,648,791
3,011,326
36,462,649
33,563,993
31,481,927
30,724,353
18,071,020
19,233,936
22,449,195
6,112,344
3,850,408
2,501,557
1,421,612
1,043,025
3,208,000
49,392,000
488,666
400,412
400,412488,66649,392,0003,208,0001,043,0251,421,6122,501,5573,850,4086,112,34422,449,19519,233,93618,071,02030,724,35331,481,92733,563,99336,462,6493,011,3261,648,7911,437,382
       Long Term Investments 
0
0
0
0
0
0
2,000
2,000
2,000
1,247
2,560
15,220
15,353
9,477
10,908
0
0
0
0
000010,9089,47715,35315,2202,5601,2472,0002,0002,000000000
       Intangible Assets 
1,437,382
1,648,791
3,011,326
36,462,649
33,563,993
31,481,927
30,724,353
10,832,381
10,240,973
15,188,550
20,413,006
14,000,782
13,192,331
16,483,668
769,994
1,354,000
21,525,000
182,302
138,226
138,226182,30221,525,0001,354,000769,99416,483,66813,192,33114,000,78220,413,00615,188,55010,240,97310,832,38130,724,35331,481,92733,563,99336,462,6493,011,3261,648,7911,437,382
       Other Assets 
0
0
0
0
0
0
0
0
0
74,202
15,493,425
248,272
197,203
0
18,773,000
49,904,000
48,816,000
0
0
0048,816,00049,904,00018,773,0000197,203248,27215,493,42574,202000000000
> Total Liabilities 
34,495,359
47,309,815
63,130,724
152,393,027
155,546,589
160,728,997
169,778,862
167,628,763
173,924,664
243,386,784
271,638,590
234,953,805
265,486,289
290,957,526
299,022,318
347,371,000
644,676,000
7,225,246
5,573,787
5,573,7877,225,246644,676,000347,371,000299,022,318290,957,526265,486,289234,953,805271,638,590243,386,784173,924,664167,628,763169,778,862160,728,997155,546,589152,393,02763,130,72447,309,81534,495,359
   > Total Current Liabilities 
22,049,956
21,997,694
42,207,989
110,525,202
79,011,249
51,217,629
54,553,949
69,113,941
51,648,142
91,354,146
97,171,571
64,334,257
100,214,135
138,665,525
166,263,608
154,775,000
317,539,000
4,289,731
3,352,787
3,352,7874,289,731317,539,000154,775,000166,263,608138,665,525100,214,13564,334,25797,171,57191,354,14651,648,14269,113,94154,553,94951,217,62979,011,249110,525,20242,207,98921,997,69422,049,956
       Short-term Debt 
13,169,627
9,783,809
25,386,252
65,494,324
46,327,623
21,470,301
19,173,315
32,449,635
13,079,152
42,487,495
44,072,008
16,397,069
35,189,045
63,686,863
83,994,296
75,139,000
96,459,000
1,590,929
1,667,772
1,667,7721,590,92996,459,00075,139,00083,994,29663,686,86335,189,04516,397,06944,072,00842,487,49513,079,15232,449,63519,173,31521,470,30146,327,62365,494,32425,386,2529,783,80913,169,627
       Short Long Term Debt 
0
0
0
0
0
0
3,795,000
3,894,000
3,703,000
758,805
500,930
14,714,432
33,204,096
61,776,787
82,340,173
74,315,000
95,509,000
0
0
0095,509,00074,315,00082,340,17361,776,78733,204,09614,714,432500,930758,8053,703,0003,894,0003,795,000000000
       Accounts payable 
3,532,313
4,728,286
7,618,440
16,183,322
12,569,174
16,270,667
20,891,846
18,755,285
23,469,352
29,662,814
28,318,517
26,500,784
36,958,307
40,611,186
38,980,161
30,059,000
66,418,000
1,040,205
893,444
893,4441,040,20566,418,00030,059,00038,980,16140,611,18636,958,30726,500,78428,318,51729,662,81423,469,35218,755,28520,891,84616,270,66712,569,17416,183,3227,618,4404,728,2863,532,313
       Other Current Liabilities 
4,998,721
7,012,469
9,103,577
27,670,822
19,855,419
13,359,011
14,358,338
15,351,093
13,122,591
15,852,252
20,784,277
17,269,247
25,644,234
30,263,654
9,524,674
5,000,000
9,467,000
1,658,596
791,570
791,5701,658,5969,467,0005,000,0009,524,67430,263,65425,644,23417,269,24720,784,27715,852,25213,122,59115,351,09314,358,33813,359,01119,855,41927,670,8229,103,5777,012,4694,998,721
   > Long-term Liabilities 
12,445,404
25,312,121
20,922,735
41,867,826
76,535,341
109,511,368
115,224,913
98,514,821
122,276,522
152,032,638
174,467,020
170,619,548
165,272,154
152,292,001
132,758,710
192,596,000
327,137,000
2,935,515
2,221,000
2,221,0002,935,515327,137,000192,596,000132,758,710152,292,001165,272,154170,619,548174,467,020152,032,638122,276,52298,514,821115,224,913109,511,36876,535,34141,867,82620,922,73525,312,12112,445,404
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
162,114,243
195,155,571
200,664,545
151,231,428
105,135,000
130,806,000
241,054,000
0
0
00241,054,000130,806,000105,135,000151,231,428200,664,545195,155,571162,114,2430000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
118,500
173,128
136,436
140,972
137,893
26,420,000
61,790,000
86,083,000
0
0
0086,083,00061,790,00026,420,000137,893140,972136,436173,128118,500000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
205,667
109,564
89,831
0
0
0
0
0
0
0
000000089,831109,564205,667000000000
> Total Stockholder Equity
33,985,127
44,036,210
49,201,454
53,584,627
43,496,223
46,276,392
55,434,407
60,327,095
66,879,053
66,960,760
48,618,445
51,680,258
50,931,952
53,567,892
50,623,806
69,714,000
47,868,000
893,353
939,295
939,295893,35347,868,00069,714,00050,623,80653,567,89250,931,95251,680,25848,618,44566,960,76066,879,05360,327,09555,434,40746,276,39243,496,22353,584,62749,201,45444,036,21033,985,127
   Common Stock
8,777,098
8,038,318
7,503,120
9,024,496
9,203,165
9,985,227
10,441,669
9,915,461
10,733,871
18,701,947
24,720,648
20,994,315
19,773,300
23,826,893
21,256,603
10,331,000
10,331,000
140,319
115,591
115,591140,31910,331,00010,331,00021,256,60323,826,89319,773,30020,994,31524,720,64818,701,94710,733,8719,915,46110,441,6699,985,2279,203,1659,024,4967,503,1208,038,3188,777,098
   Retained Earnings 
18,353,629
27,074,457
30,463,664
39,691,949
30,716,351
34,346,014
45,469,979
48,201,518
57,122,592
83,127,575
81,078,550
75,789,531
71,368,170
82,816,466
75,261,686
35,661,000
14,345,000
550,371
648,735
648,735550,37114,345,00035,661,00075,261,68682,816,46671,368,17075,789,53181,078,55083,127,57557,122,59248,201,51845,469,97934,346,01430,716,35139,691,94930,463,66427,074,45718,353,629
   Accumulated Other Comprehensive Income 
-7,645,413
-10,517,664
-13,801,150
-19,782,695
-26,776,167
-32,752,101
-38,096,158
-45,769,075
-54,735,975
-69,967,764
-91,247,470
-95,375,342
-104,371,459
-122,033,768
171,582
114,178
104,663
1,915
9,600
9,6001,915104,663114,178171,582-122,033,768-104,371,459-95,375,342-91,247,470-69,967,764-54,735,975-45,769,075-38,096,158-32,752,101-26,776,167-19,782,695-13,801,150-10,517,664-7,645,413
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
18,942,471
17,280,581
17,280,581
17,293,100
14,525,000
14,744,000
14,842,000
0
0
0014,842,00014,744,00014,525,00017,293,10017,280,58117,280,58118,942,4710000000000
   Treasury Stock0000-109,000-69,666-43,596-43,596-43,5960000000000
   Other Stockholders Equity 
14,499,813
19,441,099
25,035,820
24,650,877
30,352,874
34,697,253
37,618,918
47,979,191
53,758,567
35,099,001
34,066,718
50,271,755
64,161,941
68,958,301
-46,066,064
23,607,822
23,087,337
200,747
165,370
165,370200,74723,087,33723,607,822-46,066,06468,958,30164,161,94150,271,75534,066,71835,099,00153,758,56747,979,19137,618,91834,697,25330,352,87424,650,87725,035,82019,441,09914,499,813



6.3. Balance Sheets

All numbers in thousands.




6.4. Cash Flows

All numbers in thousands.




6.5. Income Statements

Currency in USD. All numbers in thousands.