Stock KOGK KORSHYNOV MINING PLANT
Add to a list
To use this feature you must be a member
Log inSign up

Financials Korshynov Mining Plant

Equities

KOGK

RU0002155359

Iron & Steel

End-of-day quote Moscow Micex - RTS
Other stock markets
 06:00:00 2022-07-07 pm EDT 		5-day change 1st Jan Change
35,200 RUB -1.68% Intraday chart for Korshynov Mining Plant -.--% -.--%
2023 Korshynov Mining Plant Public Joint Stock Company Reports Earnings Results for the Half Year Ended June 30, 2023 CI
2022 Korshynov Mining Plant Public Joint Stock Company Reports Earnings Results for the Nine Months Ended September 30, 2022 CI

Valuation

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Capitalization 1 13,607 22,011 12,006 10,605 13,707 12,656
Enterprise Value (EV) 1 10,451 22,040 11,513 7,747 13,793 12,691
P/E ratio 5.52 x 4.67 x 5.16 x 1.79 x 4.35 x 2.49 x
Yield - - - - - -
Capitalization / Revenue 1.55 x 1.92 x 1.2 x 0.67 x 1.06 x 0.83 x
EV / Revenue 1.19 x 1.92 x 1.15 x 0.49 x 1.07 x 0.83 x
EV / EBITDA -82.1 x 9.6 x 24.4 x 1.73 x 6.49 x 3 x
EV / FCF -4.82 x -8.61 x -9.69 x -11.1 x 3.1 x -7.25 x
FCF Yield -20.7% -11.6% -10.3% -9.01% 32.3% -13.8%
Price to Book 0.45 x 0.63 x 0.33 x 0.25 x 0.3 x 0.24 x
Nbr of stocks (in thousands) 250 250 250 250 250 250
Reference price 2 54,400 88,000 48,000 42,400 54,800 50,600
Announcement Date 3/6/17 2/26/18 2/21/19 2/11/20 2/16/21 2/28/22
1RUB in Million2RUB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net sales 1 8,782 11,492 9,989 15,762 12,941 15,211
EBITDA 1 -127.2 2,296 472.4 4,474 2,126 4,224
EBIT 1 -540 1,906 136.3 4,139 1,866 4,018
Operating Margin -6.15% 16.58% 1.36% 26.26% 14.42% 26.41%
Earnings before Tax (EBT) 1 2,400 4,980 2,431 6,135 3,272 6,005
Net income 1 2,466 4,718 2,328 5,921 3,152 5,076
Net margin 28.08% 41.05% 23.3% 37.57% 24.36% 33.37%
EPS 2 9,859 18,863 9,306 23,674 12,603 20,295
Free Cash Flow 1 -2,168 -2,559 -1,188 -698.2 4,450 -1,750
FCF margin -24.68% -22.26% -11.89% -4.43% 34.39% -11.5%
FCF Conversion (EBITDA) - - - - 209.33% -
FCF Conversion (Net income) - - - - 141.17% -
Dividend per Share - - - - - -
Announcement Date 3/6/17 2/26/18 2/21/19 2/11/20 2/16/21 2/28/22
1RUB in Million2RUB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net Debt 1 - 28.7 - - 85.9 34.9
Net Cash position 1 3,156 - 493 2,859 - -
Leverage (Debt/EBITDA) - 0.0125 x - - 0.0404 x 0.008253 x
Free Cash Flow 1 -2,168 -2,559 -1,188 -698 4,450 -1,750
ROE (net income / shareholders' equity) 8.5% 14.5% 6.68% 15.2% 7.18% 10.4%
ROA (Net income/ Total Assets) -1.08% 3.46% 0.23% 6.21% 2.48% 4.84%
Assets 1 -228,721 136,419 1,007,642 95,345 127,331 104,869
Book Value Per Share 2 121,032 139,902 143,988 167,676 183,379 207,791
Cash Flow per Share 2 4.730 0.6000 0.5300 1.970 0.2300 1.810
Capex 1 36.1 163 83.8 63 57.8 216
Capex / Sales 0.41% 1.42% 0.84% 0.4% 0.45% 1.42%
Announcement Date 3/6/17 2/26/18 2/21/19 2/11/20 2/16/21 2/28/22
1RUB in Million2RUB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Iron Ore Mining

1st Jan change Capi.
KORSHYNOV MINING PLANT Stock Korshynov Mining Plant
-.--% 95.61M
FORTESCUE LTD Stock Fortescue Ltd
-11.82% 51.33B
NMDC LIMITED Stock NMDC Limited
+23.14% 9.06B
KUMBA IRON ORE LIMITED Stock Kumba Iron Ore Limited
-22.65% 8.11B
SHOUGANG HIERRO PERU S.A.A. Stock Shougang Hierro Peru S.a.a.
-2.36% 5.75B
CSN MINERAÇÃO S.A. Stock CSN Mineração S.A.
-36.40% 5.33B
NMDC STEEL LIMITED Stock NMDC Steel Limited
+29.09% 2.33B
HAINAN MINING CO., LTD. Stock Hainan Mining Co., Ltd.
+9.71% 1.98B
DETERRA ROYALTIES LIMITED Stock Deterra Royalties Limited
-7.21% 1.69B
HBIS RESOURCES CO., LTD. Stock HBIS Resources Co., Ltd.
+6.96% 1.62B
Iron Ore Mining
  1. Stock Market
  2. Equities
  3. KOGK Stock
  4. Financials Korshynov Mining Plant