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%

  • ROE

    16.44%

  • ROCE

    12.68%

  • ROIC

    9.67%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    RUB 6.66

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    RUB 752.11

  • Earnings (Dil)

    RUB 168.41

  • FCF

    RUB 124.96

  • Book Value

    RUB 497.69

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

Revenues

2,291,938.0

2,323,319.0

1,709,244.0

2,971,777.0

3,446,372.0

Impairment of Oil, Gas & Mineral Properties

4,340.0

—

8,859.0

—

—

Other Revenues, Total

70,575.0

91,864.0

80,027.0

96,665.0

102,088.0

Total Revenues

2,362,513.0

2,415,183.0

1,789,271.0

3,068,442.0

3,548,460.0

Total Revenues % Chg.

30.8%

2.2%

-25.9%

71.5%

52.7%

Cost of Goods Sold, Total

866,327.0

997,105.0

687,028.0

1,334,597.0

1,523,791.0

Gross Profit

1,496,186.0

1,418,078.0

1,102,243.0

1,733,845.0

2,024,669.0

Selling General & Admin Expenses, Total

114,882.0

125,592.0

115,926.0

132,328.0

126,043.0

Exploration / Drilling Costs, Total

1,411.0

1,752.0

994.0

435.0

975.0

Depreciation & Amortization

171,111.0

181,372.0

213,292.0

228,058.0

246,317.0

Impairment of Oil, Gas & Mineral Properties

4,340.0

—

8,859.0

—

—

Other Operating Expenses

751,509.0

666,877.0

623,935.0

818,206.0

738,895.0

Other Operating Expenses, Total

1,043,253.0

975,593.0

963,006.0

1,179,027.0

1,112,230.0

Operating Income

452,933.0

442,485.0

139,237.0

554,818.0

912,439.0

Interest Expense, Total

-17,667.0

-28,689.0

-22,806.0

-19,112.0

-17,577.0

Interest And Investment Income

7,061.0

17,812.0

7,877.0

17,973.0

30,646.0

Net Interest Expenses

-10,606.0

-10,877.0

-14,929.0

-1,139.0

13,069.0

Income (Loss) On Equity Invest.

90,704.0

83,906.0

48,047.0

102,402.0

111,840.0

Currency Exchange Gains (Loss)

-33,558.0

10,518.0

-23,654.0

4,765.0

-50,603.0

Other Non Operating Income (Expenses)

-6,021.0

-6,519.0

3,041.0

-16,326.0

-3,446.0

EBT, Excl. Unusual Items

493,452.0

519,513.0

151,742.0

644,520.0

983,299.0

Gain (Loss) On Sale Of Assets

-13,330.0

-11,679.0

-8,272.0

-11,553.0

-11,553.0

Asset Writedown

—

—

—

—

—

Other Unusual Items

—

—

—

—

—

EBT, Incl. Unusual Items

480,122.0

507,834.0

143,470.0

632,967.0

971,746.0

Income Tax Expense

79,129.0

85,746.0

22,837.0

113,604.0

169,740.0

Earnings From Continuing Operations

400,993.0

422,088.0

120,633.0

519,363.0

802,006.0

Earnings Of Discontinued Operations

—

—

—

—

21,823.0

Minority Interest

-24,326.0

-21,887.0

-2,934.0

-15,918.0

-29,287.0

Net Income

376,667.0

400,201.0

117,699.0

503,445.0

794,542.0

Net Income to Common Incl Extra Items

376,667.0

400,201.0

117,699.0

503,445.0

794,542.0

Net Income to Common Excl. Extra Items

376,667.0

400,201.0

117,699.0

503,445.0

772,719.0

Total Shares Outstanding

4,718.0

4,718.0

4,718.0

4,718.0

4,718.0

Weighted Avg. Shares Outstanding

4,718.0

4,718.0

4,718.0

4,718.0

4,718.0

Weighted Avg. Shares Outstanding Dil

4,718.0

4,718.0

4,718.0

4,718.0

4,718.0

EPS

79.8

84.8

24.9

106.7

168.4

EPS Diluted

79.8

84.8

24.9

106.7

168.4

EBITDA

626,965.0

614,304.0

350,804.0

770,771.0

1,148,379.0