Try our mobile app

General information

Steel player. Unlike other players - less integrated in iron ore (which makes it earn more when iron ore prices fall)
  • Current market environment: negative. Prices of production are 7.3% lower compared to the last 12 months (LTM)
  • Prices of production are at 24.6% percentile over the past 5 years, adjusted for inflation
  • Dividend yield for the last twelve months 14.8%
  • Free cash flow yield 9.6% (LTM), projected 2.1%
  • Share of USD-denominated sales in revenue of the company (estimate) ≈ 0.0%
  • Share price is 58.4% higher than minimum and 40.7% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (2.1x vs
    )
  • The company is overvalued by EV / projected EBITDA multiple compared to target level (
    vs
    )
  • Taking into account the impact of the key rate 21.0% on the change in financial parameters: EBITDA adjustment is 5 301 mln rub as NetDebt * (current key rate - normalized 7%) / 2, expected EBITDA adjusted for key rate increases is 121 985 mln rub, expected mult is 2.6x, target mult is 2.4x, potential is -5.9%

Key Financials (Download financials)

Ticker: MAGN
Share price, RUB:  (+2.7%)35.545
year average price 44.71  


year start price 57.06 2024-04-03

max close price 59.90 2024-05-23

min close price 29.58 2024-12-16

current price 35.50 2025-04-02
Common stocks: 11 174 330 000
Dividend Yield:  14.8%
FCF Yield LTM / expected: 9.6% / 2.1%
EV / LTM EBITDA: 2.1x
EV / EBITDA annualized: 3.5x
Production prices change from LTM: -7.3%
EV / projected EBITDA:
Target EV / EBITDA (hist percentile):
Express share price potential:
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 397 192
Net Debt (m RUB): -73 363
EV (Enterprise Value): 323 829
EBITDA LTM (m RUB): 153 989
Net Income LTM (m RUB): 79 740
EV / LTM EBITDA: 2.1x
Net Debt / LTM EBITDA (if EBITDA > 0): -0.5x
Average daily trading volume for the week, RUB mln: 1287
P / E 5.0x
P / B 0.6x

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