GM

Mining and Metallurgical Company Norilsk NickelMOEX GMKN Stock Report

Last reporting period 30 Jun, 2024

Updated 01 Nov, 2024

Last price

Market cap $B

15.687

Large

Exchange

MISX - Moscow Exchange

View Section: Price ratios

Mining and Statements

GM

Data from Mining and`s earning releases including common size income statement and balance sheet.

Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.

Key Information:

Report currency:

RUB - Russian ruble

Last reporting period:

30 Jun, 2024

Next reporting period:

27 Dec, 2024

Report frequency:

Semi-annual

Earnings release date:

Expected release date:

23 Aug, 2024

Mining and Income Statement


Growth Rates:
1 yearN/A
3 yearsN/A
5 yearsN/A

Growth Rates:
1 yearN/A
3 yearsN/A
5 yearsN/A

Growth Rates:
1 yearN/A
3 yearsN/A
5 yearsN/A

B

M

RUB (except Earnings per share)

Financial

Revenue


Cost of sales


Gross profit


Research and development


Selling, general and administrative


Total operating expenses


Operating income


Interest expense


Other income


Income before tax


Provision for income taxes


Net income


Diluted earnings per share


Shares outstanding after dilution


2024-06-30
%

509 287

-24.8 %

100

279 151

54.8

230 136

-33.8 %

45.2

0

61 476

12.1

97 602

11.5 %

19.2

139 519

-41.7 %

27.4

-34 599

-6.8

0

104 920

-51 %

20.6

28 075

5.5

61 302

-58.9 %

12

4.01

15 286.34

2023-12-30
%

677 253

22.1 %

100

329 414

48.6

347 839

23.5 %

51.4

0

65 271

9.6

87 530

29.9 %

12.9

239 276

100.1 %

35.3

-25 231

-3.7

0

214 045

121.5 %

31.6

44 436

6.6

149 241

143 %

22

976.3

15 286.34

2023-06-30
%

554 458

13.2 %

100

272 887

49.2

281 571

4.1 %

50.8

0

52 090

9.4

67 370

-1.9 %

12.2

119 585

101.6 %

21.6

-22 964

-4.1

0

96 621

77.2 %

17.4

14 461

2.6

61 428

98 %

11.1

401.85

15 286.34

2022-12-30
%

489 751

-29.5 %

100

219 250

44.8

270 501

-37.4 %

55.2

0

53 305

10.9

68 642

-21.9 %

14

59 310

-88.5 %

12.1

-4 770

-1

0

54 540

-88.7 %

11.1

3 621

0.7

31 017

-91.6 %

6.3

201.86

15 365.46

2022-06-30
%

694 726

6.6 %

100

262 691

37.8

432 035

-0.2 %

62.2

0

56 490

8.1

87 848

-30 %

12.6

515 860

71.9 %

74.3

-32 317

-4.7

0

483 543

65.3 %

69.6

105 119

15.1

370 808

106.5 %

53.4

2 413.26

15 365.46

2021-12-30
%

651 766

-2 %

100

218 795

33.6

432 971

-5.1 %

66.4

0

46 483

7.1

125 499

111.2 %

19.3

300 175

-25.3 %

46.1

-7 637

-1.2

0

292 538

-24.8 %

44.9

96 612

14.8

179 581

-40 %

27.6

1 168.73

15 365.46

2021-06-30
%

665 182

-1.2 %

100

208 795

31.4

456 387

-1.4 %

68.6

0

39 834

6

59 428

-35.5 %

8.9

401 983

12 %

60.4

-12 900

-1.9

0

389 083

17.9 %

58.5

72 130

10.8

299 282

19.9 %

45

1 891.25

15 824.55

2020-12-30
%

673 257

51.7 %

100

210 608

31.3

462 649

59.8 %

68.7

0

44 980

6.7

92 088

-53.5 %

13.7

359 032

811.7 %

53.3

-29 002

-4.3

0

330 030

6201.9 %

49

67 406

10

249 617

5987.2 %

37.1

1 577.4

15 824.55

2020-06-30
%

443 712

-4.9 %

100

154 182

34.7

289 530

-2.7 %

65.3

0

29 774

6.7

197 834

265 %

44.6

39 382

-84.6 %

8.9

-34 145

-7.7

0

5 237

-97.8 %

1.2

4 069

0.9

-4 240

-102.3 %

-1

-26.794

15 824.55

2019-12-30
%

466 591

13.5 %

100

169 049

36.2

297 542

21.2 %

63.8

0

39 306

8.4

54 203

71.2 %

11.6

255 431

1.1 %

54.7

-13 924

-3

0

241 507

-2.2 %

51.8

50 117

10.7

187 037

-0.8 %

40.1

1 181.94

15 824.55

2019-06-30
%

411 178

7.2 %

100

165 627

40.3

245 551

15.7 %

59.7

0

28 947

7

31 654

-4.2 %

7.7

252 703

41 %

61.5

-5 747

-1.4

0

246 956

105.5 %

60.1

50 766

12.3

188 573

106.2 %

45.9

1 191.65

15 824.55

2018-12-31
%

383 665

11.1 %

100

171 383

44.7

212 282

8.4 %

55.3

0

30 948

8.1

33 047

-2.9 %

8.6

179 235

10.7 %

46.7

-50 055

-13.05

-6 111

-1.6

120 192

-0.2 %

31.3

29 037

7.6

91 463

-6.7 %

23.8

578.87

15 800

2018-06-30
%

345 250

19.4 %

100

149 328

43.3

195 922

30.1 %

56.7

0

28 340

8.2

34 020

-7.6 %

9.9

161 902

42.2 %

46.9

-37 853

-11

-3 236

-0.9

120 441

24.9 %

34.9

23 821

6.9

97 989

35.4 %

28.4

620.18

15 800

2017-12-31

289 048

16.7 %

138 424

150 624

26 %

27 238

36 805

6.4 %

113 819

33.9 %

-1 746

-4 605

96 456

31.9 %

24 231

72 395

30.6 %

458.19

15 800

2017-06-30

247 705

-12.1 %

128 130

119 575

-12.6 %

22 310

34 582

59.7 %

84 993

-26.2 %

-6 352

-4 090

73 129

-28.4 %

17 988

55 414

-29.5 %

350.72

15 800

2016-12-31

281 709

5.6 %

144 934

136 775

4.6 %

20 995

21 657

-16.3 %

115 118

9.7 %

2 102

-1 713

102 204

-11.3 %

23 674

78 559

-12 %

500.37

15 700

2016-06-30

266 855

17.1 %

136 048

130 807

15.1 %

19 391

25 862

-21.8 %

104 945

30.3 %

11 830

-1 657

115 205

1406.5 %

26 291

89 277

1453.7 %

568.66

15 700

2015-12-31

227 907

-18.1 %

114 291

113 616

-28 %

19 766

33 052

51.2 %

80 564

-40.8 %

-50 886

-1 612

7 647

-94 %

2 713

5 746

-94.2 %

36.6

15 700

2015-06-30

278 233

8.5 %

120 397

157 836

13.4 %

16 014

21 860

-7.5 %

135 976

17.6 %

-7 746

-1 099

126 992

139.6 %

27 870

99 393

132.8 %

629.06

15 800

2014-12-31

256 363

28.4 %

117 147

139 216

54.3 %

19 257

23 627

28.1 %

115 589

61.1 %

-49 728

-916

53 001

-19.4 %

10 544

42 693

-16 %

270.2

15 800

2014-06-30

199 650

5.2 %

109 454

90 196

19.6 %

15 196

18 439

-33 %

71 757

49.8 %

-2 817

-779

65 752

338 %

14 809

50 813

560 %

321.6

15 800

2013-12-31

189 792

7.6 %

114 382

75 410

5.3 %

19 187

27 508

96.7 %

47 902

-16.9 %

-2 015

-950

15 011

-43.4 %

7 310

7 699

-52.3 %

48.72

15 800

2013-06-30

176 384

-13 %

104 741

71 643

-27.2 %

12 622

13 987

-59.9 %

57 656

-9.2 %

-9 229

-1 123

26 503

-24 %

10 658

16 139

-23 %

102.14

15 800

2012-12-31

202 700

11.6 %

104 326

98 374

11.7 %

29 254

34 859

52 %

63 515

-2.4 %

-19 398

-945

34 891

-44 %

14 044

20 972

-54.5 %

132.73

15 800

2012-06-30

181 557

-11.3 %

93 519

88 038

-29 %

20 180

22 936

-25.3 %

65 102

-30.2 %

1 868

-4 165

62 315

-17.9 %

16 965

46 055

-15.6 %

291.48

15 800

2011-12-31

204 692

-2.5 %

80 676

124 015

2.7 %

27 324

30 702

28.7 %

93 313

-3.7 %

-7 389

-2 684

75 911

-15.3 %

21 383

54 558

6.2 %

322.82

16 900

2011-06-30

210 004

-0.3 %

89 269

120 734

-12.6 %

21 215

23 850

-8.1 %

96 885

-13.7 %

-5 526

-1 775

89 584

-23.9 %

21 501

51 391

73.7 %

290.34

17 700

2010-12-31

210 610

18.6 %

72 400

138 210

35.8 %

20 200

25 962

80.5 %

112 248

28.4 %

8 491

-2 636

117 643

32.8 %

28 598

29 579

-57.9 %

168.06

17 600

2010-06-30

177 613

-3.9 %

75 840

101 772

5.7 %

12 515

14 380

-12.1 %

87 392

9.4 %

2 738

-1 564

88 566

1.5 %

18 501

70 185

5.8 %

401.05

17 500

2009-12-31

184 770

37.2 %

88 508

96 261

118 %

13 925

16 358

40.7 %

79 904

145.7 %

4 439

-2 676

87 292

329.1 %

20 037

66 313

379.3 %

381.1

17 400

2009-06-30

134 658

-61.3 %

90 509

44 148

-72.1 %

10 269

11 624

-74.4 %

32 525

-71.1 %

-8 453

-3 236

20 341

399.5 %

5 845

13 836

223.9 %

79.51

17 400

2008-12-31

347 803

74.9 %

189 724

158 079

44.5 %

38 960

45 403

84.9 %

112 675

32.8 %

-1 841

-6 792

-107.7 %

7 016

-11 170

-117.4 %

-60.05

18 600

2008-06-30

198 873

-14.1 %

89 494

109 379

-19.1 %

19 095

24 552

-14.9 %

84 827

-20.3 %

12 635

-5 360

87 795

41.7 %

23 618

64 345

93.3 %

340.44

18 900

2007-12-31

231 410

12.5 %

96 143

135 267

-11.2 %

23 409

28 848

34.4 %

106 419

-18.7 %

3 258

-326

61 957

-54.9 %

30 352

33 284

-68.1 %

181.87

18 300

2007-06-30

205 628

-0.4 %

53 350

152 278

1.8 %

17 157

21 459

6.9 %

130 819

1 %

7 014

-261

137 233

4.4 %

32 542

104 274

8 %

576.09

18 100

2006-12-31

206 372

78 %

56 798

149 574

92 %

16 495

20 071

19.9 %

129 503

111.7 %

2 936

-961

131 478

156.7 %

35 445

96 593

47.3 %

511.07

18 900

2006-06-30

115 954

4 %

38 043

77 911

18.2 %

13 059

16 738

35.8 %

61 172

14.2 %

-10 956

996

51 212

1.5 %

13 197

65 572

66.6 %

346.94

18 900

2005-12-31

111 447

21.8 %

45 540

65 907

26 %

13 302

12 329

-5.8 %

53 578

36.6 %

-3 118

50 460

33.5 %

12 729

39 361

43.8 %

198.79

19 800

2005-06-30

91 506

101.7 %

39 197

52 309

110.7 %

10 512

13 084

97.5 %

39 225

115.5 %

-1 426

37 799

112.5 %

10 987

27 371

118.1 %

134.17

20 400

2005-03-31

45 366

-58 %

20 540

24 826

-59.7 %

5 288

6 624

-53.5 %

18 202

-61.6 %

-417

-1

17 784

-55.5 %

5 372

12 552

-56 %

60.057

20 900

2004-12-31

108 042

119.5 %

46 452

61 590

157.4 %

13 408

14 244

92.5 %

47 346

186.4 %

-4 037

39 993

151.1 %

11 620

28 517

121.7 %

135.15

21 100

2004-06-30

49 219

8.6 %

25 289

23 930

-6.1 %

6 069

7 398

-3.9 %

16 532

-7 %

-607

15 925

-9.5 %

3 642

12 861

1.2 %

60.95

21 100

2004-03-31

45 307

-48.2 %

19 834

25 473

-41.2 %

5 467

7 699

-41.7 %

17 774

-41 %

-172

17 602

-32.8 %

4 780

12 708

-24.6 %

60.22

21 100

2003-12-31

87 424

144.6 %

44 103

43 321

221.9 %

12 493

13 216

224.4 %

30 105

220.9 %

-3 914

26 191

198.8 %

9 152

16 859

184.5 %

79.9

21 100

2003-06-30

35 739

-0.4 %

22 283

13 456

-5.7 %

5 648

4 074

-46.1 %

9 382

39.9 %

-617

8 765

50.5 %

2 994

5 926

71.8 %

28.08

21 100

2003-03-31

35 879

21 610

14 269

4 809

7 561

6 708

-886

5 822

2 911

3 449

16.346

21 100

View Section: Balance Sheet