Magnitogorskiy Metallurgicheskiy Kombinat PAO
MOEX:MAGN
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Estee Lauder Companies Inc
NYSE:EL
|
Consumer products
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Church & Dwight Co Inc
NYSE:CHD
|
Consumer products
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
American Express Co
NYSE:AXP
|
Financial Services
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Target Corp
NYSE:TGT
|
Retail
|
|
US |
Walt Disney Co
NYSE:DIS
|
Media
|
|
US |
Mueller Industries Inc
NYSE:MLI
|
Machinery
|
|
US |
PayPal Holdings Inc
NASDAQ:PYPL
|
Technology
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
35.56
59.9
|
Price Target |
|
We'll email you a reminder when the closing price reaches RUB.
Choose the stock you wish to monitor with a price alert.
Johnson & Johnson
NYSE:JNJ
|
US | |
Estee Lauder Companies Inc
NYSE:EL
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Church & Dwight Co Inc
NYSE:CHD
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
American Express Co
NYSE:AXP
|
US | |
Nike Inc
NYSE:NKE
|
US | |
Visa Inc
NYSE:V
|
US | |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN | |
3M Co
NYSE:MMM
|
US | |
JPMorgan Chase & Co
NYSE:JPM
|
US | |
Coca-Cola Co
NYSE:KO
|
US | |
Target Corp
NYSE:TGT
|
US | |
Walt Disney Co
NYSE:DIS
|
US | |
Mueller Industries Inc
NYSE:MLI
|
US | |
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Magnitogorskiy Metallurgicheskiy Kombinat PAO
Revenue
|
828.5B
RUB
|
Cost of Revenue
|
-603.1B
RUB
|
Gross Profit
|
225.4B
RUB
|
Operating Expenses
|
-77.9B
RUB
|
Operating Income
|
147.6B
RUB
|
Other Expenses
|
-30.7B
RUB
|
Net Income
|
116.8B
RUB
|
Income Statement
Magnitogorskiy Metallurgicheskiy Kombinat PAO
Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2023 | Dec-2023 | Mar-2024 | Jun-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
9 328
N/A
|
9 186
-2%
|
8 831
-4%
|
8 389
-5%
|
8 190
-2%
|
7 786
-5%
|
7 836
+1%
|
8 094
+3%
|
7 952
-2%
|
7 584
-5%
|
7 018
-7%
|
6 385
-9%
|
5 839
-9%
|
5 378
-8%
|
5 285
-2%
|
5 261
0%
|
5 630
+7%
|
6 240
+11%
|
6 614
+6%
|
7 148
+8%
|
7 546
+6%
|
7 941
+5%
|
8 121
+2%
|
8 200
+1%
|
8 214
+0%
|
7 995
-3%
|
7 888
-1%
|
7 806
-1%
|
693 579
+8 785%
|
7 440
-99%
|
6 709
-10%
|
6 265
-7%
|
586 233
+9 257%
|
6 870
-99%
|
8 857
+29%
|
285 145
+3 119%
|
1 014 746
+256%
|
352 708
-65%
|
763 390
+116%
|
956 339
+25%
|
828 511
-13%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7 881)
|
(7 741)
|
(7 464)
|
(7 181)
|
(6 967)
|
(6 528)
|
(6 459)
|
(6 447)
|
(6 238)
|
(5 706)
|
(5 049)
|
(4 470)
|
(4 078)
|
(3 829)
|
(3 746)
|
(3 674)
|
(3 840)
|
(4 202)
|
(4 566)
|
(5 012)
|
(5 296)
|
(5 522)
|
(5 517)
|
(5 445)
|
(5 559)
|
(5 432)
|
(5 500)
|
(5 580)
|
(507 305)
|
(5 427)
|
(4 967)
|
(4 714)
|
(431 860)
|
(4 833)
|
(5 604)
|
(159 544)
|
(603 256)
|
(251 816)
|
(543 395)
|
(688 365)
|
(603 079)
|
|
Gross Profit |
1 447
N/A
|
1 445
0%
|
1 367
-5%
|
1 208
-12%
|
1 223
+1%
|
1 258
+3%
|
1 377
+9%
|
1 647
+20%
|
1 714
+4%
|
1 878
+10%
|
1 969
+5%
|
1 915
-3%
|
1 761
-8%
|
1 549
-12%
|
1 539
-1%
|
1 587
+3%
|
1 790
+13%
|
2 038
+14%
|
2 048
+0%
|
2 136
+4%
|
2 250
+5%
|
2 419
+8%
|
2 604
+8%
|
2 755
+6%
|
2 655
-4%
|
2 563
-3%
|
2 388
-7%
|
2 226
-7%
|
186 274
+8 268%
|
2 013
-99%
|
1 742
-13%
|
1 551
-11%
|
154 373
+9 853%
|
2 037
-99%
|
3 253
+60%
|
125 601
+3 761%
|
411 490
+228%
|
100 892
-75%
|
219 995
+118%
|
267 974
+22%
|
225 432
-16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 181)
|
(1 211)
|
(1 203)
|
(1 170)
|
(1 010)
|
(936)
|
(882)
|
(863)
|
(890)
|
(795)
|
(737)
|
(692)
|
(650)
|
(647)
|
(624)
|
(622)
|
(321)
|
(441)
|
(575)
|
(784)
|
(780)
|
(851)
|
(843)
|
(860)
|
(824)
|
(829)
|
(789)
|
(763)
|
(68 570)
|
(744)
|
(718)
|
(696)
|
(61 603)
|
(724)
|
(762)
|
(29 835)
|
(90 198)
|
(34 954)
|
(72 906)
|
(91 499)
|
(77 880)
|
|
Selling, General & Administrative |
(1 124)
|
(1 156)
|
(1 142)
|
(1 112)
|
(1 109)
|
(1 047)
|
(1 015)
|
(991)
|
(836)
|
(785)
|
(716)
|
(657)
|
(599)
|
(599)
|
(576)
|
(576)
|
(596)
|
(648)
|
(701)
|
(743)
|
(731)
|
(804)
|
(799)
|
(814)
|
(760)
|
(780)
|
(739)
|
(709)
|
(63 528)
|
(690)
|
(665)
|
(644)
|
(57 752)
|
(688)
|
(743)
|
(28 820)
|
(87 376)
|
(34 528)
|
(73 300)
|
(92 674)
|
(78 647)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
(6)
|
(7)
|
(8)
|
(3)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
(1)
|
(92)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(5)
|
(9)
|
(13)
|
(19)
|
(14)
|
(13)
|
(13)
|
(17)
|
(15)
|
(16)
|
(16)
|
(18)
|
(17)
|
(19)
|
(20)
|
(24)
|
(22)
|
(22)
|
(22)
|
(24)
|
(23)
|
(22)
|
(23)
|
(2 292)
|
(25)
|
(25)
|
(25)
|
(2 292)
|
(23)
|
(23)
|
(659)
|
(2 223)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(57)
|
(55)
|
(61)
|
(58)
|
99
|
122
|
149
|
149
|
(32)
|
9
|
(4)
|
(19)
|
(32)
|
(31)
|
(30)
|
(27)
|
295
|
226
|
148
|
(18)
|
(22)
|
(22)
|
(20)
|
(23)
|
(40)
|
(26)
|
(28)
|
(30)
|
(2 658)
|
(28)
|
(27)
|
(27)
|
(1 558)
|
(13)
|
4
|
(357)
|
(598)
|
(426)
|
394
|
1 175
|
767
|
|
Operating Income |
266
N/A
|
234
-12%
|
164
-30%
|
38
-77%
|
213
+461%
|
322
+51%
|
495
+54%
|
784
+58%
|
824
+5%
|
1 083
+31%
|
1 232
+14%
|
1 223
-1%
|
1 111
-9%
|
902
-19%
|
915
+1%
|
965
+5%
|
1 469
+52%
|
1 597
+9%
|
1 473
-8%
|
1 352
-8%
|
1 470
+9%
|
1 568
+7%
|
1 761
+12%
|
1 895
+8%
|
1 831
-3%
|
1 734
-5%
|
1 599
-8%
|
1 463
-9%
|
117 705
+7 945%
|
1 269
-99%
|
1 024
-19%
|
855
-17%
|
92 771
+10 750%
|
1 313
-99%
|
2 491
+90%
|
95 766
+3 744%
|
321 292
+235%
|
65 938
-79%
|
147 089
+123%
|
176 475
+20%
|
147 552
-16%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(156)
|
(231)
|
(255)
|
(310)
|
(324)
|
(451)
|
(267)
|
(428)
|
(735)
|
(689)
|
(698)
|
(629)
|
(262)
|
(137)
|
(110)
|
201
|
(23)
|
(52)
|
(55)
|
(61)
|
(16)
|
(45)
|
(13)
|
16
|
42
|
33
|
13
|
22
|
(1 192)
|
(93)
|
(52)
|
(145)
|
(12 009)
|
(30)
|
(72)
|
11
|
2 650
|
4 067
|
11 696
|
15 255
|
9 164
|
|
Non-Reccuring Items |
0
|
125
|
131
|
(5)
|
(2 495)
|
(2 652)
|
(2 660)
|
(2 529)
|
(29)
|
6
|
1
|
(5)
|
(1)
|
(179)
|
(174)
|
(163)
|
(10)
|
(20)
|
118
|
106
|
(15)
|
116
|
(13)
|
(3)
|
2
|
15
|
13
|
3
|
(917)
|
(32)
|
(73)
|
(72)
|
(6 417)
|
(54)
|
(16)
|
270
|
(427)
|
58
|
(926)
|
0
|
0
|
|
Total Other Income |
(173)
|
(219)
|
(231)
|
(185)
|
(129)
|
(61)
|
(49)
|
(90)
|
(114)
|
(94)
|
(77)
|
(56)
|
(235)
|
(30)
|
(47)
|
(53)
|
(94)
|
(84)
|
(77)
|
(78)
|
56
|
(73)
|
(76)
|
(77)
|
(100)
|
(86)
|
(94)
|
(132)
|
(15 217)
|
(164)
|
(174)
|
(129)
|
(1 925)
|
(4)
|
18
|
(889)
|
17 185
|
(3 171)
|
(10 518)
|
(12 226)
|
(10 566)
|
|
Pre-Tax Income |
(63)
N/A
|
(91)
-44%
|
(191)
-110%
|
(462)
-142%
|
(2 735)
-492%
|
(2 842)
-4%
|
(2 481)
+13%
|
(2 263)
+9%
|
(54)
+98%
|
306
N/A
|
458
+50%
|
533
+16%
|
613
+15%
|
556
-9%
|
584
+5%
|
950
+63%
|
1 342
+41%
|
1 441
+7%
|
1 459
+1%
|
1 319
-10%
|
1 495
+13%
|
1 566
+5%
|
1 659
+6%
|
1 831
+10%
|
1 775
-3%
|
1 696
-4%
|
1 531
-10%
|
1 356
-11%
|
100 379
+7 303%
|
980
-99%
|
725
-26%
|
509
-30%
|
72 420
+14 128%
|
1 225
-98%
|
2 421
+98%
|
95 158
+3 831%
|
340 700
+258%
|
66 892
-80%
|
147 341
+120%
|
179 504
+22%
|
146 150
-19%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(31)
|
2
|
(4)
|
47
|
306
|
315
|
268
|
214
|
10
|
(75)
|
(114)
|
(137)
|
(192)
|
(174)
|
(145)
|
(172)
|
(231)
|
(246)
|
(296)
|
(297)
|
(306)
|
(339)
|
(337)
|
(384)
|
(458)
|
(433)
|
(388)
|
(343)
|
(21 909)
|
(218)
|
(177)
|
(130)
|
(17 051)
|
(275)
|
(498)
|
(18 259)
|
(73 868)
|
(15 274)
|
(28 981)
|
(37 398)
|
(29 099)
|
|
Income from Continuing Operations |
(94)
|
(89)
|
(195)
|
(415)
|
(2 429)
|
(2 527)
|
(2 213)
|
(2 049)
|
(44)
|
231
|
344
|
396
|
421
|
382
|
439
|
778
|
1 111
|
1 195
|
1 163
|
1 022
|
1 189
|
1 227
|
1 322
|
1 447
|
1 317
|
1 263
|
1 143
|
1 013
|
78 470
|
762
|
548
|
379
|
55 369
|
950
|
1 923
|
76 899
|
266 831
|
51 618
|
118 360
|
142 106
|
117 051
|
|
Income to Minority Interest |
3
|
12
|
9
|
20
|
29
|
20
|
21
|
16
|
1
|
0
|
(1)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(5)
|
(6)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(6)
|
(550)
|
(5)
|
(5)
|
(2)
|
(92)
|
0
|
(1)
|
(93)
|
(256)
|
115
|
(183)
|
(87)
|
(219)
|
|
Net Income (Common) |
(91)
N/A
|
(77)
+15%
|
(186)
-142%
|
(395)
-112%
|
(2 400)
-508%
|
(2 507)
-4%
|
(2 192)
+13%
|
(2 033)
+7%
|
(43)
+98%
|
231
N/A
|
343
+48%
|
393
+15%
|
420
+7%
|
381
-9%
|
439
+15%
|
778
+77%
|
1 111
+43%
|
1 195
+8%
|
1 161
-3%
|
1 019
-12%
|
1 184
+16%
|
1 221
+3%
|
1 319
+8%
|
1 444
+9%
|
1 315
-9%
|
1 261
-4%
|
1 139
-10%
|
1 007
-12%
|
77 920
+7 638%
|
757
-99%
|
543
-28%
|
377
-31%
|
55 277
+14 562%
|
949
-98%
|
1 922
+103%
|
76 806
+3 896%
|
266 575
+247%
|
51 733
-81%
|
118 177
+128%
|
142 019
+20%
|
116 832
-18%
|
|
EPS (Diluted) |
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.21
-600%
|
-0.22
-5%
|
-0.2
+9%
|
-0.19
+5%
|
0
N/A
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.04
N/A
|
0.03
-25%
|
0.04
+33%
|
0.07
+75%
|
0.1
+43%
|
0.11
+10%
|
0.11
N/A
|
0.09
-18%
|
0.11
+22%
|
0.1
-9%
|
0.11
+10%
|
0.13
+18%
|
0.12
-8%
|
0.12
N/A
|
0.11
-8%
|
0.09
-18%
|
6.97
+7 644%
|
0.07
-99%
|
0.05
-29%
|
0.03
-40%
|
4.95
+16 400%
|
0.08
-98%
|
0.17
+113%
|
6.87
+3 941%
|
23.86
+247%
|
4.63
-81%
|
10.58
+129%
|
12.71
+20%
|
10.46
-18%
|