Stock GAZP GAZPROM
Add to a list
To use this feature you must be a member
Log inSign up

Financials Gazprom

Equities

GAZP

RU0007661625

Integrated Oil & Gas

End-of-day quote Moscow Micex - RTS
Other stock markets
 06:00:00 2022-07-07 pm EDT 		5-day change 1st Jan Change
198 RUB +0.04% Intraday chart for Gazprom -.--% -.--%
08:53am Russia's Gazprom to send 42.4 mcm of gas to Europe via Ukraine on Saturday RE
Apr. 26 Putin transfers local Russian units of Italy's Ariston and Germany's BSH Hausgeraete to Russian management RE

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 2,884,050 3,392,350 5,851,048 5,028,951 8,116,688 4,681,614
Enterprise Value (EV) 1 4,922,628 5,583,754 8,559,617 9,109,726 11,043,315 8,810,487
P/E ratio 4.04 x 2.33 x 4.8 x 37.6 x 3.9 x 3.87 x
Yield 6.16% 10.8% 5.94% 5.9% 15.3% -
Capitalization / Revenue 0.44 x 0.41 x 0.76 x 0.8 x 0.79 x 0.4 x
EV / Revenue 0.75 x 0.68 x 1.12 x 1.44 x 1.08 x 0.75 x
EV / EBITDA 3.39 x 2.07 x 4.21 x 6.74 x 3.02 x 2.28 x
EV / FCF -18.9 x 233 x -18.6 x -14.9 x 18.8 x -39.4 x
FCF Yield -5.28% 0.43% -5.39% -6.73% 5.32% -2.54%
Price to Book 0.25 x 0.26 x 0.43 x 0.36 x 0.51 x 0.3 x
Nbr of stocks (in thousands) 22,100,000 22,100,000 22,820,000 23,644,513 23,644,513 23,644,513
Reference price 2 130.5 153.5 256.4 212.7 343.3 198.0
Announcement Date 4/27/18 4/29/19 4/29/20 4/29/21 4/28/22 4/24/23
1RUB in Million2RUB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 6,546,143 8,224,177 7,659,623 6,321,559 10,241,353 11,673,950
EBITDA 1 1,451,650 2,702,708 2,031,343 1,350,892 3,660,200 3,859,282
EBIT 1 869,488 2,038,094 1,349,947 575,427 2,869,328 2,946,734
Operating Margin 13.28% 24.78% 17.62% 9.1% 28.02% 25.24%
Earnings before Tax (EBT) 1 1,018,006 1,852,562 1,627,065 133,469 2,769,514 2,190,558
Net income 1 714,302 1,456,270 1,202,887 135,341 2,093,071 1,225,807
Net margin 10.91% 17.71% 15.7% 2.14% 20.44% 10.5%
EPS 2 32.32 65.89 53.46 5.660 88.07 51.11
Free Cash Flow 1 -259,802 23,920 -461,147 -613,430 587,399 -223,893
FCF margin -3.97% 0.29% -6.02% -9.7% 5.74% -1.92%
FCF Conversion (EBITDA) - 0.89% - - 16.05% -
FCF Conversion (Net income) - 1.64% - - 28.06% -
Dividend per Share 2 8.040 16.61 15.24 12.55 52.53 -
Announcement Date 4/27/18 4/29/19 4/29/20 4/29/21 4/28/22 4/24/23
1RUB in Million2RUB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 2,038,578 2,191,404 2,708,569 4,080,775 2,926,627 4,128,873
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.404 x 0.8108 x 1.333 x 3.021 x 0.7996 x 1.07 x
Free Cash Flow 1 -259,803 23,921 -461,147 -613,430 587,399 -223,893
ROE (net income / shareholders' equity) 6.54% 11.9% 8.94% 1.1% 13.6% 7.87%
ROA (Net income/ Total Assets) 3.09% 6.52% 3.95% 1.59% 7.12% 6.93%
Assets 1 23,106,848 22,321,393 30,433,574 8,511,477 29,411,936 17,696,584
Book Value Per Share 2 526.0 601.0 597.0 594.0 674.0 653.0
Cash Flow per Share 2 39.30 38.40 29.40 43.80 85.20 49.00
Capex 1 1,532,939 1,774,360 1,898,771 1,655,641 2,085,381 2,374,311
Capex / Sales 23.42% 21.57% 24.79% 26.19% 20.36% 20.34%
Announcement Date 4/27/18 4/29/19 4/29/20 4/29/21 4/28/22 4/24/23
1RUB in Million2RUB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Integrated Oil & Gas

1st Jan change Capi.
GAZPROM Stock Gazprom
-.--% 50.84B
SAUDI ARABIAN OIL COMPANY Stock Saudi Arabian Oil Company
-8.79% 1,942B
EXXON MOBIL CORPORATION Stock Exxon Mobil Corporation
+17.98% 465B
PETROCHINA COMPANY LIMITED Stock PetroChina Company Limited
+46.12% 259B
SHELL PLC Stock Shell plc
+12.91% 232B
PETROBRAS Stock Petrobras
+11.84% 108B
EQUINOR ASA Stock Equinor ASA
-5.74% 80.36B
ENI S.P.A Stock Eni S.p.A
-0.57% 52.04B
SUNCOR ENERGY INC. Stock Suncor Energy Inc.
+26.90% 50.66B
CENOVUS ENERGY INC. Stock Cenovus Energy Inc.
+32.79% 39.95B
Integrated Oil & Gas
  1. Stock Market
  2. Equities
  3. GAZP Stock
  4. Financials Gazprom