Try our mobile app

General information

Leading steel producer integrated with 100% self-sufficiency in iron ore, 60% in scrap, 0% in coal. Operates plants both in Russia and US (lately unprofitable due to tariffs) and generally has quite high export share in revenue (which is on one hand positive - higher share of USD-denominated revenue, on the other hand can drop more dramatically in downturns)
  • Current market environment: negative. Prices of production are 7.1% lower compared to the last 12 months (LTM)
  • Prices of production are at 17.5% percentile over the past 5 years, adjusted for inflation
  • Dividend yield for the last twelve months 30.3%
  • Free cash flow yield 12.1% (LTM), projected 16.1%
  • Share of USD-denominated sales in revenue of the company (estimate) ≈ 0.0%
  • Share price is 47.0% higher than minimum and 56.6% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (2.3x vs
    )
  • The company is undervalued by EV / projected EBITDA multiple compared to target level (
    vs
    )
  • Taking into account the impact of the key rate 20.0% on the change in financial parameters: EBITDA adjustment is 7 868 mln rub as NetDebt * (current key rate - normalized 7%) / 2, expected EBITDA adjusted for key rate increases is 297 722 mln rub, expected mult is 1.8x, target mult is 3.1x, potential is +54.8%

Key Financials (Download financials)

Ticker: NLMK
Share price, RUB:  (+1.1%)111.24
year average price 137.07  


year start price 164.66 2024-07-16

max close price 172.98 2024-07-25

min close price 105.30 2025-07-11

current price 111.24 2025-07-15
Common stocks: 5 993 230 000
Dividend Yield:  30.3%
FCF Yield LTM / expected: 12.1% / 16.1%
EV / LTM EBITDA:2.3x
EV / EBITDA annualized: 3.1x
Production prices change from LTM: -7.1%
EV / projected EBITDA:
Target EV / EBITDA (hist percentile):
Express share price potential:
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 666 687
Net Debt (m RUB): -68 814
EV (Enterprise Value): 597 873
EBITDA LTM (m RUB): 256 887
Net Income LTM (m RUB): 135 585
EV / LTM EBITDA: 2.3x
Net Debt / LTM EBITDA (if EBITDA > 0): -0.3x
Average daily trading volume for the week, RUB mln: 661
P / E 4.9x
P / E ann-d5.5x
P / B 0.8x
EBITDA margin ann-d 20.2%
Net income margin ann-d 12.9%

Revenue and EBITDA

Quarterly values (m RUB)

Change (y/y)

Cash Flow

FCF (m RUB), before FX effects elimination

Net Debt / Cash and Equivalents (m RUB)

Share price and dividends (Download history)

Share price

Payment RUB per share

Multiple and potential

EV / LTM EBITDA and 50% percentile

Potential dynamics

Daily trade volumes

Millions of RUB

P/B and P/E multipliers

P / B

P / E

More information for subscribed users:
detailed calculation of
Potential and Created Value,
commodities affecting the company