MMKLargo
Forecast of financial results for Q4`21 - an upside of 20%
We calculate financial indicators for the 4th quarter of 2021
Revenue — $3163.3 million (3278*965)
EBITDA — $1250.2 million (3278*381.4)
Profit - 911M (1250-125)*(1-0.19)
Change in NCF - $125 decrease based on 12% of revenue (1643-3163.3*0.12*4)
FCF — $875.2 mln 92% qoq increase (EBITDA-change in PFC-CAPEX-taxes = 1250.2+125-286-214)
Dividend - 5.7 rubles. an increase of 214% qoq (875.2*73/11174.33) received more than the target of 4.5 rubles. that means there will be other regular expenses with an increase in CPAEX by $200 million.
Revenue — $3163.3 million (3278*965)
EBITDA — $1250.2 million (3278*381.4)
Profit - 911M (1250-125)*(1-0.19)
Change in NCF - $125 decrease based on 12% of revenue (1643-3163.3*0.12*4)
FCF — $875.2 mln 92% qoq increase (EBITDA-change in PFC-CAPEX-taxes = 1250.2+125-286-214)
Dividend - 5.7 rubles. an increase of 214% qoq (875.2*73/11174.33) received more than the target of 4.5 rubles. that means there will be other regular expenses with an increase in CPAEX by $200 million.
Exención de responsabilidad
La información y las publicaciones que ofrecemos, no implican ni constituyen un asesoramiento financiero, ni de inversión, trading o cualquier otro tipo de consejo o recomendación emitida o respaldada por TradingView. Puede obtener información adicional en las Condiciones de uso.