Semi-Annual values (m RUB)
Change (y/y)
FCF (m RUB), before FX effects elimination
Net Debt / Cash and Equivalents (m RUB)
Share price
Payment RUB per share
EV / LTM EBITDA and 50% percentile
Potential dynamics
Millions of RUB
P / B
P / E
| Название | Инструмент | Дата экспирации | Последняя цена | За день | Дневной объем млн руб | Цена акции | Контанго / бэквордация | Annualized |
| Фьючерсный контракт GMKN-3.26 | GKH6 | 2026-03-20 | 1549.00 | -1.7% | 212.3 | 150.1 | +3.2% | +17.6% |
| Фьючерсный контракт GMKN-6.26 | GKM6 | 2026-06-19 | 1607.00 | -1.5% | 3.2 | 150.1 | +7.1% | +16.6% |
| Q | Revenue | Gross profit | Operating income | Net income | PercentProfit | PercentLoss |
|---|
| 2025 H1 ( 12259 , 12260 ) | 564 622+11% | 250 254+9% | 138 622+6% | 73 548-2% | -48 304+40% | |
| 2024 H2 ( 9284 , 9285 ) | 680 169-14% | 306 331-25% | 208 674-31% | 96 962-48% | -50 431+67% | |
| 2024 H1 ( 8940 , 8941 ) | 508 970-8% | 229 881-18% | 130 466-39% | 75 265-9% | -34 591+51% | |
| 2023 H2 ( 7680 , 7681 ) | 793 660+133% | 408 767+124% | 303 991+125% | 185 905<-100% | -30 118<-100% | |
| 2023 H1 ( 6815 , 6816 ) | 552 903-20% | 281 431-34% | 214 336-35% | 82 615-79% | 22 931 | -22 931-25% |
| 2022 H2 ( 6817 , 6818 ) | 340 010-48% | 182 244-58% | 135 254-56% | -31 672<-100% | 329<-100% | |
| 2022 H1 ( 6819 , 6820 ) | 692 855+4% | 428 260-6% | 329 567-17% | 390 604+23% | -30 557+137% | |
| 2021 H2 ( 726 , 3001 ) | 651 766-7% | 432 971-15% | 307 085+9% | 195 926+17% | -7 637-83% | |
| 2021 H1 ( 3002 , 3003 ) | 665 182+31% | 456 387+65% | 396 824+102% | 316 953>+200% | -12 900-36% | |
| 2020 H2 ( 3004 , 3005 ) | 701 408+50% | 507 973+71% | 282 981+17% | 167 909-12% | -45 649>+200% | |
| 2020 H1 ( 3006 , 3007 ) | 506 140+23% | 276 413+13% | 195 988-8% | 104 056-47% | -20 134>+200% | |
| 2019 H2 ( 6829 , 6830 ) | 466 591+22% | 297 167+125% | 242 317+71% | 191 390+129% | -13 924-17% | |
| 2019 H1 ( 3008 , 3009 ) | 411 178-19% | 245 551-11% | 213 897+9% | 196 190+89% | -5 747-71% | |
| 2018 H2 ( 6833 , 6834 ) | 382 034+32% | 131 791-12% | 141 900+39% | 83 719+16% | -16 753+6% | |
| 2018 H1 ( 727 , 728 ) | 506 140+104% | 276 413+131% | 195 988+135% | 104 056+89% | -20 134+31% | |
| 2017 H2 ( 729 , 730 ) | 290 433+23% | 148 961+5% | 102 020+12% | 72 225>+200% | -15 822>+200% | |
| 2017 H1 ( 731 , 732 ) | 247 705-7% | 119 590-11% | 83 571-20% | 55 141-38% | -15 369-3% | |
| 2016 H2 ( 733 , 734 ) | 236 508+6% | 142 085+21% | 90 956+51% | 15 142>+200% | -4 311-66% | |
| 2016 H1 ( 735 , 736 ) | 266 855-4% | 134 328-15% | 105 032-23% | 88 914-10% | -15 823+115% | |
| 2015 H2 ( 737 , 738 ) | 222 711-26% | 117 664-29% | 60 151-53% | 4 934-85% | -12 762>+200% | |
| 2015 H1 ( 739 , 740 ) | 278 233+39% | 158 749+67% | 135 837+91% | 99 122+95% | -7 372+124% | |
| 2014 H2 ( 741 , 742 ) | 299 018+55% | 165 082+101% | 128 450>+200% | 33 109>+200% | -4 229-37% | |
| 2014 H1 ( 743 , 744 ) | 199 650+13% | 95 270+24% | 71 006+28% | 50 943>+200% | -3 294-38% | |
| 2013 H2 ( 745 , 746 ) | 193 465-7% | 82 226-18% | 22 496-61% | 7 701-65% | -6 687+31% | |
| 2013 H1 | 176 384-3% | 76 742-13% | 55 532-14% | 15 845-65% | -5 297+27% | |
| 2012 H2 | 207 683-4% | 100 790-23% | 57 008-38% | 22 094-62% | -5 090+83% | |
| 2012 H1 | 181 683-13% | 88 099-27% | 64 657-33% | 45 382-33% | -4 167+135% | |
| 2011 H2 ( 752 , 753 ) | 216 641+10% | 130 894+8% | 91 485-9% | 58 386-28% | 10 912>+200% | -2 786+31% |
| 2011 H1 | 209 854 | 120 648 | 96 816 | 68 034 | -1 774 | |
| 2010 H2 | 196 676+47% | 121 500+78% | 100 870+80% | 80 579+105% | 2 | -2 125-22% |
| 2009 H2 | 133 939 | 68 443 | 55 899 | 39 263 | -2 728 |
| Q | Total equity | Total assets | Net debt | Implied interest rate | NetDebt / LTM EBITDA |
|---|
| 2025 H1 ( 12259 , 12260 ) | 782 880+24% | 2 436 290+11% | 977 718-5% | 11.5% | 2.10x |
| 2024 H2 ( 9284 , 9285 ) | 699 251+21% | 2 355 919+11% | 1 068 349+4% | 10.7% | 2.37x |
| 2024 H1 ( 8940 , 8941 ) | 633 520+10% | 2 186 448+6% | 1 032 942+10% | 7.6% | 1.98x |
| 2023 H2 ( 7680 , 7681 ) | 577 943+15% | 2 130 689+17% | 1 023 508+23% | 6.6% | 1.45x |
| 2023 H1 ( 6815 , 6816 ) | 578 314+25% | 2 058 128+31% | 942 872+55% | 1.77x | |
| 2022 H2 ( 6817 , 6818 ) | 500 963+82% | 1 814 406+4% | 829 922+20% | 1.29x | |
| 2022 H1 ( 6819 , 6820 ) | 463 461+100% | 1 577 018+58% | 610 107+74% | 11.6% | 0.84x |
| 2021 H2 ( 726 , 3001 ) | 275 793-7% | 1 752 500+15% | 690 231+70% | 2.5% | 0.58x |
| 2021 H1 ( 3002 , 3003 ) | 231 923+58% | 998 265-30% | 350 743-35% | 7.5% | 0.75x |
| 2020 H2 ( 3004 , 3005 ) | 297 254+26% | 1 529 478+27% | 405 289-28% | 25.5% | 0.75x |
| 2020 H1 ( 3006 , 3007 ) | 147 066-37% | 1 427 459+43% | 542 751+55% | 7.9% | 1.37x |
| 2019 H2 ( 6829 , 6830 ) | 235 887+5% | 1 205 489+14% | 559 550+11% | 5.3% | 0.85x |
| 2019 H1 ( 3008 , 3009 ) | 231 923-8% | 998 265-14% | 350 743-26% | 3.3% | 0.75x |
| 2018 H2 ( 6833 , 6834 ) | 223 993-3% | 1 059 494+6% | 502 082+43% | 6.9% | 1.29x |
| 2018 H1 ( 727 , 728 ) | 252 848+20% | 1 155 129+16% | 476 608+18% | 8.8% | 1.26x |
| 2017 H2 ( 729 , 730 ) | 231 9230% | 998 2650% | 350 7430% | 9.1% | 2.21x |
| 2017 H1 ( 731 , 732 ) | 210 559-1% | 997 249+5% | 404 015+20% | 7.7% | 1.45x |
| 2016 H2 ( 733 , 734 ) | 231 923+41% | 998 265+1% | 350 743-3% | 2.5% | 1.10x |
| 2016 H1 ( 735 , 736 ) | 212 821-20% | 946 574+25% | 337 479+69% | 9.4% | 1.43x |
| 2015 H2 ( 737 , 738 ) | 164 768-39% | 983 972+33% | 363 019+85% | 7.1% | 1.29x |
| 2015 H1 ( 739 , 740 ) | 267 559-18% | 757 647+15% | 200 234+70% | 7.4% | 0.65x |
| 2014 H2 ( 741 , 742 ) | 268 219-15% | 739 775+20% | 195 743+23% | 4.4% | 0.85x |
| 2014 H1 ( 743 , 744 ) | 326 537-5% | 656 250-1% | 117 904-30% | 5.8% | 0.97x |
| 2013 H2 ( 745 , 746 ) | 315 888-19% | 616 768-4% | 159 274+37% | 8.6% | 1.25x |
| 2013 H1 | 344 886-4% | 664 222+9% | 169 159+76% | 6.4% | 2.46x |
| 2012 H2 | 392 115+9% | 640 965+6% | 116 648<-100% | 9.0% | |
| 2012 H1 | 358 760 | 610 242 | 96 223 | 9.0% | |
| 2011 H2 ( 752 , 753 ) | 360 451-34% | 607 453-17% | -45 764-11% | ||
| 2011 H1 | |||||
| 2010 H2 | 549 465 | 730 898 | -51 541 | ||
| 2009 H2 |
| Q | Operating cashflow | Investing cashflow | Financial cashflow |
|---|
| 2025 H1 ( 12259 , 12260 ) | 244 052+61% | -95 821+4% | |
| 2024 H2 ( 9284 , 9285 ) | 300 832-21% | -151 829-12% | |
| 2024 H1 ( 8940 , 8941 ) | 151 892-43% | -92 515-17% | |
| 2023 H2 ( 7680 , 7681 ) | 379 295>+200% | -172 657+42% | |
| 2023 H1 ( 6815 , 6816 ) | 265 526+8% | -111 955-16% | |
| 2022 H2 ( 6817 , 6818 ) | 103 748-77% | -121 593-1% | |
| 2022 H1 ( 6819 , 6820 ) | 246 539+3% | -132 799+89% | |
| 2021 H2 ( 726 , 3001 ) | 443 023-3% | -123 276+189% | |
| 2021 H1 ( 3002 , 3003 ) | 238 479-8% | -70 327-13% | |
| 2020 H2 ( 3004 , 3005 ) | 458 528+58% | -42 688-10% | |
| 2020 H1 ( 3006 , 3007 ) | 259 327+17% | -80 646>+200% | |
| 2019 H2 ( 6829 , 6830 ) | 289 558+47% | -47 217+148% | |
| 2019 H1 ( 3008 , 3009 ) | 222 130-14% | -24 713-69% | |
| 2018 H2 ( 6833 , 6834 ) | 196 876>+200% | -19 054-75% | |
| 2018 H1 ( 727 , 728 ) | 259 327>+200% | -80 646+113% | |
| 2017 H2 ( 729 , 730 ) | 55 690-56% | -74 858>+200% | |
| 2017 H1 ( 731 , 732 ) | 86 244-34% | -37 886-39% | |
| 2016 H2 ( 733 , 734 ) | 127 986+46% | -18 303-69% | |
| 2016 H1 ( 735 , 736 ) | 131 341-24% | -62 343+185% | |
| 2015 H2 ( 737 , 738 ) | 87 543-51% | -58 807+65% | |
| 2015 H1 ( 739 , 740 ) | 171 784+64% | -21 839+39% | |
| 2014 H2 ( 741 , 742 ) | 179 974+86% | -35 635+4% | |
| 2014 H1 ( 743 , 744 ) | 104 627+65% | -15 721-26% | |
| 2013 H2 ( 745 , 746 ) | 96 855+26% | -34 109-64% | |
| 2013 H1 | 63 375-3% | -21 310<-100% | |
| 2012 H2 | 77 145-36% | -95 399<-100% | |
| 2012 H1 | 65 270-21% | 3 647>+200% | |
| 2011 H2 ( 752 , 753 ) | 119 897+8% | 1 607<-100% | |
| 2011 H1 | 83 112 | 114 | |
| 2010 H2 | 110 631+81% | -662<-100% | |
| 2009 H2 | 61 121 | 1 223 |
| Q | Revenue | Gross profit | Operating income | Net income | PercentProfit | PercentLoss |
|---|
| 2025 q3 | 203 265-7% | 50 030-39% | 29 507-50% | -36 027+16% | 5 392>+200% | -40 190+7% |
| 2025 q2 | 198 603-7% | 64 407-22% | 45 298-25% | -2 263<-100% | 2 722+25% | -46 401+34% |
| 2025 q1 | 257 961+21% | 110 868+45% | 90 712+71% | 60 823+115% | 1 542+183% | -50 962+65% |
| 2024 q4 | 261 051+2% | 100 874+17% | 71 032+29% | 85 105-60% | 2 581>+200% | -46 153+93% |
| 2024 q3 | 217 617-3% | 81 715+5% | 59 572-2% | -30 967-28% | 810-41% | -37 580+66% |
| 2024 q2 | 213 323+8% | 82 477+15% | 60 533+13% | 40 569-72% | 2 170>+200% | -34 605+77% |
| 2024 q1 | 213 477+7% | 76 310+7% | 53 085-4% | 28 242<-100% | 545+55% | -30 837+96% |
| 2023 q4 | 254 835+12% | 86 073+4% | 55 064-11% | 214 734<-100% | 588+37% | -23 866+65% |
| 2023 q3 | 225 008+21% | 78 071+9% | 60 916+9% | -42 889+77% | 1 368>+200% | -22 643+81% |
| 2023 q2 | 197 663+3% | 71 592-9% | 53 702-12% | 142 639-55% | 483-87% | -19 559+56% |
| 2023 q1 | 199 347-15% | 71 368-42% | 55 551-47% | -31 663<-100% | 351-95% | -15 770+17% |
| 2022 q4 | 226 629-11% | 82 574-37% | 61 726-40% | -126 454>+200% | 430-83% | -14 432+98% |
| 2022 q3 | 185 279-32% | 71 834-52% | 55 779-58% | -24 218<-100% | 413-13% | -12 485+89% |
| 2022 q2 | 191 256+33% | 78 847+3% | 61 261-2% | 314 310>+200% | 3 850+164% | -12 566+94% |
| 2022 q1 | 234 371+25% | 122 244+6% | 103 8440% | 13 875-93% | 6 428>+200% | -13 447+88% |
| 2021 q4 | 253 386-3% | 131 208-25% | 103 217-35% | -17 591<-100% | 2 484 | -7 280 |
| 2021 q3 | 271 461+13% | 149 078-5% | 132 363-9% | 82 238+43% | 477 | -6 598 |
| 2021 q2 | 143 375-31% | 76 230-44% | 62 653-49% | 55 166-61% | 1 461 | -6 469 |
| 2021 q1 | 187 675-13% | 115 272-26% | 103 401-28% | 193 849<-100% | 1 169 | -7 146 |
| 2020 q4 | 261 194+8% | 173 891+2% | 159 472+2% | 104 876-16% | ||
| 2020 q3 | 240 827+1% | 156 3380% | 144 701-1% | 57 543-69% | ||
| 2020 q2 | 207 325-8% | 135 236-11% | 123 380-12% | 142 633+32% | ||
| 2020 q1 | 214 561+25% | 156 479+45% | 144 467+50% | -4 916<-100% | ||
| 2019 q4 | 241 748+49% | 170 252+86% | 155 617+98% | 125 173>+200% | ||
| 2019 q3 | 239 207+43% | 156 429+51% | 145 487+55% | 187 648>+200% | ||
| 2019 q2 | 225 979+42% | 151 906+49% | 139 485+57% | 107 986+166% | ||
| 2019 q1 | 171 210+41% | 107 656+42% | 96 485+43% | 93 870+92% | ||
| 2018 q4 | 161 743 | 91 459 | 78 500 | 18 574 | ||
| 2018 q3 | 167 017 | 103 631 | 93 657 | 57 054 | ||
| 2018 q2 | 159 431+63% | 101 643+84% | 88 621+92% | 40 527>+200% | ||
| 2018 q1 | 121 120+28% | 76 035+35% | 67 397+36% | 48 801+30% | ||
| 2017 q2 | 97 885+12% | 55 137+8% | 46 126+10% | 12 760-68% | 1 214-28% | -10 152+7% |
| 2017 q1 | 94 389-18% | 56 406-22% | 49 438-23% | 37 473-23% | 896-42% | -9 209-16% |
| 2016 q4 | 111 437+40% | 67 816+33% | 58 591+44% | -8 485<-100% | 2 052-19% | -7 785-25% |
| 2016 q3 | 104 974+2% | 61 365-9% | 53 984-12% | 34 953-21% | 1 228-48% | -8 300+6% |
| 2016 q2 | 87 613-14% | 51 133-23% | 42 097-32% | 40 414-14% | 1 696-27% | -9 529+67% |
| 2016 q1 | 114 558-1% | 72 701-15% | 64 133-19% | 48 638-12% | 1 550-24% | -10 994+95% |
| 2015 q4 | 79 469-24% | 50 990-23% | 40 775-32% | 14<-100% | 2 521+16% | -10 317+150% |
| 2015 q3 | 102 883+10% | 67 692+11% | 61 088+14% | 44 009-8% | 2 343>+200% | -7 830>+200% |
| 2015 q2 | 102 330+20% | 66 729+23% | 61 848+31% | 47 102+19% | 2 338+167% | -5 692+105% |
| 2015 q1 | 116 169+84% | 85 857+128% | 79 353+149% | 55 088>+200% | 2 033>+200% | -5 634+108% |
| 2014 q4 | 104 055+55% | 65 799+76% | 60 324+119% | -64 463<-100% | 2 166+182% | -4 123+44% |
| 2014 q3 | 93 116+25% | 61 000+46% | 53 384+53% | 47 597-12% | 623+2% | -2 487-13% |
| 2014 q2 | 85 387+34% | 54 285+53% | 47 361+67% | 39 670>+200% | 876+19% | -2 772-9% |
| 2014 q1 | 63 289-6% | 37 684-5% | 31 820-3% | 11 664-21% | 634-46% | -2 712+32% |
| 2013 q4 | 67 129-1% | 37 425-6% | 27 580-14% | 3 435<-100% | 768-22% | -2 855+55% |
| 2013 q3 | 74 475+10% | 41 823+17% | 34 843-12% | 54 141+74% | 613-77% | -2 865+55% |
| 2013 q2 | 63 675-12% | 35 566-19% | 28 408-22% | 5 951-78% | 737-74% | -3 049+101% |
| 2013 q1 | 67 306-3% | 39 852-14% | 32 748-11% | 14 778-36% | 1 167-55% | -2 049+48% |
| 2012 q4 | 67 722-41% | 39 733-29% | 32 075-36% | -10 708<-100% | 984+22% | -1 845+113% |
| 2012 q3 | 67 532-15% | 35 721-36% | 39 390-23% | 31 057-9% | 2 685>+200% | -1 845>+200% |
| 2012 q2 | 72 075 | 43 755 | 36 409 | 26 722 | 2 788 | -1 516 |
| 2012 q1 | 69 667 | 46 089 | 36 719 | 23 066 | 2 620 | -1 382 |
| 2011 q4 ( 750 , 751 , 4154 , 4155 , 4156 ) | 114 335+7% | 55 939-6% | 50 382-8% | 26 378-8% | 807-69% | -865-37% |
| 2011 q3 | 79 692 | 55 526 | 51 335 | 34 166 | 495 | -600 |
| 2010 q4 | 107 116 | 59 695 | 54 847 | 28 577 | 2 628 | -1 365 |
| Q | Total equity | Total assets | Net debt |
|---|
| 2025 q3 | 549 262+34% | 2 082 906+7% | 1 107 819-8% |
| 2025 q2 | 585 291+32% | 2 150 371+10% | 1 081 854-7% |
| 2025 q1 | 557 017+39% | 2 013 5430% | 1 102 385-11% |
| 2024 q4 | 496 038+33% | 2 085 123+11% | 1 208 072+17% |
| 2024 q3 | 410 933+38% | 1 949 207+13% | 1 205 716+10% |
| 2024 q2 | 441 900+30% | 1 947 659+10% | 1 162 057+4% |
| 2024 q1 | 401 331+102% | 2 021 906+29% | 1 240 086+14% |
| 2023 q4 | 372 978+62% | 1 879 472+22% | 1 029 255+2% |
| 2023 q3 | 298 164-16% | 1 731 364+8% | 1 098 914+23% |
| 2023 q2 | 341 053-10% | 1 763 921+21% | 1 121 851+46% |
| 2023 q1 | 198 415-19% | 1 563 714-11% | 1 084 603+11% |
| 2022 q4 | 229 9370% | 1 541 743-4% | 1 010 005+66% |
| 2022 q3 | 356 390+55% | 1 596 4490% | 890 304+46% |
| 2022 q2 | 380 257+65% | 1 452 736-9% | 767 463+26% |
| 2022 q1 | 244 218+6% | 1 753 961+9% | 980 052+61% |
| 2021 q4 | 230 345 | 1 607 859 | 607 875+9% |
| 2021 q3 | 230 345 | 1 602 536 | 607 875-3% |
| 2021 q2 | 230 345 | 1 602 535 | 607 875+10% |
| 2021 q1 | 230 343 | 1 602 533 | 607 875-4% |
| 2020 q4 | 556 028+20% | ||
| 2020 q3 | 625 968+26% | ||
| 2020 q2 | 554 418+30% | ||
| 2020 q1 | 631 006+30% | ||
| 2019 q4 | 465 076-22% | ||
| 2019 q3 | 495 197-17% | ||
| 2019 q2 | 426 012-28% | ||
| 2019 q1 | 487 040-18% | ||
| 2018 q4 | 594 649 | ||
| 2018 q3 | 594 649 | ||
| 2018 q2 | 594 649+59% | ||
| 2018 q1 | 594 649+66% | ||
| 2017 q2 | 204 508-22% | 933 4200% | 373 535+18% |
| 2017 q1 | 262 342+2% | 863 341-9% | 358 793+16% |
| 2016 q4 | 224 869+8% | 958 998-3% | 316 793-3% |
| 2016 q3 | 298 997+16% | 923 907+7% | 332 867+16% |
| 2016 q2 | 263 5160% | 937 506+30% | 316 771+19% |
| 2016 q1 | 257 456-20% | 949 805+17% | 309 203+67% |
| 2015 q4 | 208 818-22% | 985 311+41% | 327 588+42% |
| 2015 q3 | 258 846-44% | 863 491+15% | 287 850+122% |
| 2015 q2 | 263 113-36% | 720 782+3% | 266 575+57% |
| 2015 q1 | 322 042-22% | 809 060+18% | 184 786+8% |
| 2014 q4 | 266 954-33% | 700 269+3% | 230 583+33% |
| 2014 q3 | 459 841+7% | 748 576+6% | 129 474-24% |
| 2014 q2 | 412 244+9% | 697 751+2% | 170 091-30% |
| 2014 q1 | 411 895-22% | 686 666-13% | 170 711+4% |
| 2013 q4 | 400 231-22% | 678 532-3% | 174 024+74% |
| 2013 q3 | 431 722-34% | 704 641-16% | 169 983+41% |
| 2013 q2 | 377 560 | 685 855 | 241 485 |
| 2013 q1 | 527 722 | 784 777 | 163 639 |
| 2012 q4 | 512 944-15% | 703 027-32% | 99 880-78% |
| 2012 q3 | 649 797 | 836 961 | 120 718 |
| 2012 q2 | |||
| 2012 q1 | |||
| 2011 q4 ( 750 , 751 , 4154 , 4155 , 4156 ) | 606 315 | 1 038 699 | 445 307<-100% |
| 2011 q3 | |||
| 2010 q4 | -130 055 |
