PJSC LUKOIL (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

    7.03%

  • ROE

    12.6%

  • ROCE

    13.6%

  • ROIC

    10.74%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    RUB 119.82

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    RUB 14,207.51

  • Earnings (Dil)

    RUB 1,129.17

  • FCF

    RUB 996.63

  • Book Value

    RUB 6,942.53

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 '14
Dec '16
Dec '18
Dec '20
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

11,093.0

11,762.0

48,740.0

-10,271.0

Total Revenues

8,035,889.0

7,700,587.0

5,507,098.0

9,268,485.0

Total Revenues % Chg.

35.4%

-4.2%

-28.5%

68.3%

Cost of Goods Sold, Total

5,825,691.0

5,329,685.0

4,045,785.0

6,332,926.0

Gross Profit

2,210,198.0

2,370,902.0

1,461,313.0

2,935,559.0

Selling General & Admin Expenses, Total

192,433.0

197,172.0

199,027.0

215,190.0

Exploration / Drilling Costs, Total

3,582.0

9,348.0

6,114.0

7,076.0

Depreciation & Amortization

343,085.0

415,094.0

405,440.0

425,466.0

Impairment of Oil, Gas & Mineral Properties

11,093.0

11,762.0

48,740.0

-10,271.0

Other Operating Expenses

902,377.0

930,942.0

573,583.0

1,313,079.0

Other Operating Expenses, Total

1,452,570.0

1,564,318.0

1,232,904.0

1,950,540.0

Operating Income

757,628.0

806,584.0

228,409.0

985,019.0

Interest Expense, Total

-32,191.0

-39,145.0

-37,333.0

-31,609.0

Interest And Investment Income

17,079.0

20,330.0

10,489.0

14,257.0

Net Interest Expenses

-15,112.0

-18,815.0

-26,844.0

-17,352.0

Income (Loss) On Equity Invest.

25,243.0

18,246.0

11,474.0

29,980.0

Currency Exchange Gains (Loss)

33,763.0

923.0

-26,110.0

2,731.0

Other Non Operating Income (Expenses)

-13,535.0

-8,371.0

-11,347.0

-4,088.0

EBT, Excl. Unusual Items

787,987.0

798,567.0

175,582.0

996,290.0

Impairment of Goodwill

—

—

—

—

Gain (Loss) On Sale Of Assets

-14,334.0

-7,560.0

-18,137.0

-9,095.0

Asset Writedown

-634.0

2,347.0

-58,658.0

-20,231.0

EBT, Incl. Unusual Items

773,019.0

793,354.0

98,787.0

966,964.0

Income Tax Expense

151,917.0

151,133.0

82,154.0

191,451.0

Earnings From Continuing Operations

621,102.0

642,221.0

16,633.0

775,513.0

Minority Interest

-1,928.0

-2,043.0

-1,458.0

-2,071.0

Net Income

619,174.0

640,178.0

15,175.0

773,442.0

Net Income to Common Incl Extra Items

619,174.0

640,178.0

15,175.0

773,442.0

Net Income to Common Excl. Extra Items

619,174.0

640,178.0

15,175.0

773,442.0

Total Shares Outstanding

696.9

652.9

652.5

650.3

Weighted Avg. Shares Outstanding

708.1

664.6

651.0

652.4

Weighted Avg. Shares Outstanding Dil

715.6

684.9

675.8

685.0

EPS

874.5

963.3

23.3

1,185.6

EPS Diluted

865.2

934.7

22.5

1,129.2

EBITDA

1,110,454.0

1,186,311.0

615,800.0

1,351,237.0