PJSC LUKOIL Website

PJSC LUKOIL

MISX-LKOH

Basic

  • Market Cap

    RUB 2,707.73B

  • EV

    RUB 2,091.36B

  • Shares Out

    692.34M

  • Revenue

    RUB 9,268.49B

  • Employees

    —

Margins

  • Gross

    31.67%

  • EBITDA

    14.58%

  • Operating

    10.63%

  • Pre-Tax

    10.43%

  • Net

    8.34%

  • FCF

    7.37%

Returns (5Yr Avg)

  • ROA

    7.89%

  • ROTA

    11.72%

  • ROE

    11.6%

  • ROCE

    12.67%

  • ROIC

    10.12%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    RUB 7,337.8

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    RUB 677.48B

  • Net Debt

    RUB 80.47B

  • Debt/Equity

    0.17

  • EBIT/Interest

    31.16

Growth (CAGR)

  • Rev 3Yr

    4.87%

  • Rev 5Yr

    12.14%

  • Rev 10Yr

    -0.79%

  • Dil EPS 3Yr

    9.28%

  • Dil EPS 5Yr

    31.24%

  • Dil EPS 10Yr

    1.45%

  • Rev Fwd 2Yr

    —

  • EBITDA Fwd 2Yr

    —

  • EPS Fwd 2Yr

    30.27%

  • EPS LT Growth Est

    81.88%

Dividends

  • Yield

    —

  • Payout

    —

  • DPS

    —

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    101.54%

Select a metric from the list below to chart it

Dec '12

Dec '13

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22 (E)

Dec '23 (E)

Dec '24 (E)

Metric
Dec '12
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21

Impairment of Oil, Gas & Mineral Properties

—

—

-1,811

11,093

11,762

48,740

-10,271

Total Revenues

5,936,705

8,035,889

7,700,587

5,507,098

9,268,485

Total Revenues % Chg.

13.6%

35.4%

-4.2%

-28.5%

68.3%

Cost of Goods Sold, Total

4,320,946

5,825,691

5,329,685

4,045,785

6,332,926

Gross Profit

1,615,759

2,210,198

2,370,902

1,461,313

2,935,559

Selling General & Admin Expenses, Total

165,331

192,433

197,172

199,027

215,190

Exploration / Drilling Costs, Total

12,348

3,582

9,348

6,114

7,076

Depreciation & Amortization

325,054

343,085

415,094

405,440

425,466

Impairment of Oil, Gas & Mineral Properties

—

22,382

11,093

11,762

48,740

-10,271

Other Operating Expenses

606,510

902,377

930,942

573,583

1,313,079

Other Operating Expenses, Total

1,131,625

1,452,570

1,564,318

1,232,904

1,950,540

Operating Income

484,134

757,628

806,584

228,409

985,019

Interest Expense, Total

-23,116

-32,191

-39,145

-37,333

-31,609

Interest And Investment Income

11,937

17,079

20,330

10,489

14,257

Net Interest Expenses

-11,179

-15,112

-18,815

-26,844

-17,352

Income (Loss) On Equity Invest.

16,864

25,243

18,246

11,474

29,980

Currency Exchange Gains (Loss)

-19,948

33,763

923

-26,110

2,731

Other Non Operating Income (Expenses)

-13,161

-13,535

-8,371

-11,347

-4,088

EBT, Excl. Unusual Items

456,710

787,987

798,567

175,582

996,290

Impairment of Goodwill

—

—

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

42,289

-14,334

-7,560

-18,137

-9,095

Asset Writedown

—

25,185

-634

2,347

-58,658

-20,231

EBT, Incl. Unusual Items

524,184

773,019

793,354

98,787

966,964

Income Tax Expense

103,762

151,917

151,133

82,154

191,451

Earnings From Continuing Operations

420,422

621,102

642,221

16,633

775,513

Minority Interest

-1,617

-1,928

-2,043

-1,458

-2,071

Net Income

418,805

619,174

640,178

15,175

773,442

Net Income to Common Incl Extra Items

418,805

619,174

640,178

15,175

773,442

Net Income to Common Excl. Extra Items

418,805

619,174

640,178

15,175

773,442

Total Shares Outstanding

709.6

696.9

652.9

652.5

650.3

Weighted Avg. Shares Outstanding

710.9

708.1

664.6

651

652.4

Weighted Avg. Shares Outstanding Dil

710.9

715.6

684.9

675.8

685

EPS

589.1

874.5

963.3

23.3

1,185.6

EPS Diluted

589.1

865.2

934.7

22.5

1,129.2

EBITDA

805,873

1,110,454

1,186,311

615,800

1,351,237

Effective Tax Rate

19.8%

19.7%

19%

83.2%

19.8%