Public Joint Stock Company Gazprom Neft (SIBN)

Basic

  • Market Cap

    RUB 1,841.44B

  • EV

    RUB 2,559.18B

  • Shares Out

    4,718M

  • Revenue

    RUB 3,548.46B

  • Employees

Margins

  • Gross

    57.06%

  • EBITDA

    32.36%

  • Operating

    25.71%

  • Pre-Tax

    27.39%

  • Net

    22.39%

  • FCF

    16.61%

Returns (5Yr Avg)

  • ROA

    6.56%

  • ROTA

    16.9%

  • ROE

    16.44%

  • ROCE

    12.68%

  • ROIC

    9.67%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    RUB 407.68

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    RUB 574.57B

  • Net Debt

    RUB 252.91B

  • Debt/Equity

    0.33

  • EBIT/Interest

    51.91

Growth (CAGR)

  • Rev 3Yr

    12.74%

  • Rev 5Yr

    15.86%

  • Rev 10Yr

    12.2%

  • Dil EPS 3Yr

    22.03%

  • Dil EPS 5Yr

    28.44%

  • Dil EPS 10Yr

    17.01%

  • Rev Fwd 2Yr

  • EBITDA Fwd 2Yr

  • EPS Fwd 2Yr

    9.48%

  • EPS LT Growth Est

    20.94%

Dividends

  • Yield

  • Payout

    9.77%

  • DPS

    RUB 16

  • DPS Growth 3Yr

    -30.73%

  • DPS Growth 5Yr

    8.42%

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    13.14%

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

LTM

Revenues

1,742,561

2,291,938

2,323,319

1,709,244

2,971,777

3,446,372

Impairment of Oil, Gas & Mineral Properties

-256

4,340

8,859

Other Revenues, Total

63,799

70,575

91,864

80,027

96,665

102,088

Total Revenues

1,806,360

2,362,513

2,415,183

1,789,271

3,068,442

3,548,460

Total Revenues % Chg.

16.9%

30.8%

2.2%

-25.9%

71.5%

52.7%

Cost of Goods Sold, Total

686,320

866,327

997,105

687,028

1,334,597

1,523,791

Gross Profit

1,120,040

1,496,186

1,418,078

1,102,243

1,733,845

2,024,669

Selling General & Admin Expenses, Total

106,629

114,882

125,592

115,926

132,328

126,043

Exploration / Drilling Costs, Total

963

1,411

1,752

994

435

975

Depreciation & Amortization

141,254

171,111

181,372

213,292

228,058

246,317

Impairment of Oil, Gas & Mineral Properties

-256

4,340

8,859

Other Operating Expenses

571,712

751,509

666,877

623,935

818,206

738,895

Other Operating Expenses, Total

820,302

1,043,253

975,593

963,006

1,179,027

1,112,230

Operating Income

299,738

452,933

442,485

139,237

554,818

912,439

Interest Expense, Total

-22,342

-17,667

-28,689

-22,806

-19,112

-17,577

Interest And Investment Income

10,071

7,061

17,812

7,877

17,973

30,646

Net Interest Expenses

-12,271

-10,606

-10,877

-14,929

-1,139

13,069

Income (Loss) On Equity Invest.

45,504

90,704

83,906

48,047

102,402

111,840

Currency Exchange Gains (Loss)

-241

-33,558

10,518

-23,654

4,765

-50,603

Other Non Operating Income (Expenses)

-3,803

-6,021

-6,519

3,041

-16,326

-3,446

EBT, Excl. Unusual Items

328,927

493,452

519,513

151,742

644,520

983,299

Gain (Loss) On Sale Of Assets

-13,330

-11,679

-8,272

-11,553

-11,553

Asset Writedown

-3,727

Other Unusual Items

EBT, Incl. Unusual Items

325,200

480,122

507,834

143,470

632,967

971,746

Income Tax Expense

55,522

79,129

85,746

22,837

113,604

169,740

Earnings From Continuing Operations

269,678

400,993

422,088

120,633

519,363

802,006

Earnings Of Discontinued Operations

21,823

Minority Interest

-16,404

-24,326

-21,887

-2,934

-15,918

-29,287

Net Income

253,274

376,667

400,201

117,699

503,445

794,542

Net Income to Common Incl Extra Items

253,274

376,667

400,201

117,699

503,445

794,542

Net Income to Common Excl. Extra Items

253,274

376,667

400,201

117,699

503,445

772,719

Total Shares Outstanding

4,718

4,718

4,718

4,718

4,718

4,718

Weighted Avg. Shares Outstanding

4,718

4,718

4,718

4,718

4,718

4,718

Weighted Avg. Shares Outstanding Dil

4,718

4,718

4,718

4,718

4,718

4,718

EPS

53.7

79.8

84.8

24.9

106.7

168.4

EPS Diluted

53.7

79.8

84.8

24.9

106.7

168.4

EBITDA

439,751

626,965

614,304

350,804

770,771

1,148,379