Chelyabinskiy Metallurgicheskiy Kombinat PAO
MOEX:CHMK

Watchlist Manager
Chelyabinskiy Metallurgicheskiy Kombinat PAO Logo
Chelyabinskiy Metallurgicheskiy Kombinat PAO
MOEX:CHMK
Watchlist
Price: 4 490 RUB -0.33% Market Closed
Market Cap: 14.2B RUB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-
5Y
-53%
10Y
-20%
Operating Income
+
3Y
-
5Y
+37%
10Y
-98%
Net Income
+
3Y
-
5Y
+31%
10Y
-

Earnings Waterfall
Chelyabinskiy Metallurgicheskiy Kombinat PAO

Revenue
78.5B RUB
Cost of Revenue
-68.1B RUB
Gross Profit
10.4B RUB
Operating Expenses
-10B RUB
Operating Income
335.2m RUB
Other Expenses
-3.5B RUB
Net Income
-3.2B RUB

Income Statement
Chelyabinskiy Metallurgicheskiy Kombinat PAO

Rotate your device to view
Income Statement
Currency: RUB
Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 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 Dec-2020 Jun-2021 Dec-2021 Jun-2023 Dec-2023 Jun-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
491
0
0
0
532
0
0
0
803
0
0
0
1 106
0
0
0
2 270
0
0
0
3 953
0
0
0
4 183
0
0
0
3 170
0
0
0
3 204
0
0
0
3 119
0
0
0
4 714
0
0
0
4 619
0
0
0
7 248
0
0
0
6 000
0
0
0
7 794
0
0
0
10 154
0
5 063
10 965
12 413
13 110
6 871
16 375
20 769
0
0
Revenue
44 422
N/A
49 123
+11%
48 567
-1%
46 786
-4%
43 653
-7%
39 975
-8%
40 959
+2%
44 434
+8%
47 558
+7%
53 469
+12%
58 305
+9%
61 823
+6%
63 221
+2%
67 948
+7%
76 066
+12%
88 214
+16%
86 170
-2%
78 209
-9%
66 483
-15%
54 476
-18%
59 069
+8%
65 614
+11%
76 040
+16%
83 490
+10%
94 861
+14%
103 491
+9%
103 472
0%
103 209
0%
99 203
-4%
96 479
-3%
96 701
+0%
96 751
+0%
93 568
-3%
90 262
-4%
87 940
-3%
84 091
-4%
81 813
-3%
80 379
-2%
79 779
-1%
82 512
+3%
87 730
+6%
95 343
+9%
97 579
+2%
98 537
+1%
96 108
-2%
90 534
-6%
96 319
+6%
98 734
+3%
107 119
+8%
116 046
+8%
115 128
-1%
118 566
+3%
118 557
0%
119 470
+1%
123 306
+3%
125 242
+2%
123 803
-1%
121 406
-2%
148 046
+22%
145 049
-2%
112 437
-22%
169 911
+51%
168 163
-1%
113 569
-32%
141 706
+25%
176 256
+24%
78 631
-55%
161 506
+105%
171 177
+6%
128 364
-25%
78 506
-39%
Gross Profit
Cost of Revenue
(37 334)
(41 892)
(42 978)
(41 523)
(39 304)
(36 010)
(35 835)
(37 624)
(39 461)
(43 310)
(45 633)
(48 679)
(50 876)
(55 299)
(60 475)
(67 343)
(69 205)
(64 860)
(59 280)
(53 271)
(54 350)
(59 024)
(68 295)
(76 482)
(86 175)
(93 014)
(94 593)
(94 762)
(92 417)
(91 694)
(90 433)
(89 139)
(86 145)
(83 173)
(81 758)
(78 534)
(76 484)
(73 955)
(71 161)
(70 977)
(71 820)
(73 712)
(75 979)
(78 140)
(79 080)
(78 817)
(80 147)
(80 168)
(84 929)
(93 059)
(97 120)
(102 119)
(102 290)
(100 047)
(99 891)
(100 699)
(101 976)
(101 802)
(129 746)
(129 400)
(101 415)
(150 629)
(145 260)
(95 212)
(114 442)
(147 842)
(60 033)
(129 385)
(146 271)
(111 917)
(68 149)
Gross Profit
7 088
N/A
7 231
+2%
5 589
-23%
5 263
-6%
4 349
-17%
3 963
-9%
5 123
+29%
6 809
+33%
8 097
+19%
10 160
+25%
12 671
+25%
13 143
+4%
12 345
-6%
12 648
+2%
15 591
+23%
20 871
+34%
16 965
-19%
13 348
-21%
7 202
-46%
1 204
-83%
4 719
+292%
6 590
+40%
7 744
+18%
7 007
-10%
8 686
+24%
10 475
+21%
8 877
-15%
8 445
-5%
6 786
-20%
4 784
-30%
6 268
+31%
7 612
+21%
7 423
-2%
7 090
-4%
6 182
-13%
5 557
-10%
5 329
-4%
6 423
+21%
8 618
+34%
11 536
+34%
15 910
+38%
21 632
+36%
21 601
0%
20 397
-6%
17 028
-17%
11 717
-31%
16 172
+38%
18 566
+15%
22 190
+20%
22 987
+4%
18 008
-22%
16 447
-9%
16 267
-1%
19 423
+19%
23 415
+21%
24 543
+5%
21 827
-11%
19 604
-10%
18 300
-7%
15 649
-14%
11 021
-30%
19 282
+75%
22 903
+19%
18 357
-20%
27 265
+49%
28 414
+4%
18 598
-35%
32 122
+73%
24 906
-22%
16 447
-34%
10 357
-37%
Operating Income
Operating Expenses
(2 016)
(2 076)
(2 267)
(2 382)
(2 459)
(2 499)
(2 637)
(2 946)
(2 885)
(3 249)
(3 495)
(3 518)
(4 498)
(3 397)
(3 646)
(6 610)
(12 124)
(19 286)
(15 958)
(11 513)
(5 751)
977
(5 343)
(6 335)
(5 574)
(5 301)
(1 592)
(3 405)
(5 643)
(4 327)
(5 709)
(4 622)
(5 502)
(6 456)
(8 638)
(12 342)
(12 585)
(14 921)
(12 009)
(10 761)
(7 769)
(3 098)
(2 642)
(5 317)
(8 701)
(12 562)
(13 132)
(8 863)
(9 827)
(5 958)
(9 260)
(9 411)
(10 673)
(13 604)
(13 709)
(17 683)
(11 248)
(15 070)
(16 253)
(13 006)
(10 623)
(24 022)
(22 658)
(11 898)
(15 547)
(17 416)
(9 454)
(15 663)
(16 470)
(15 858)
(10 021)
Selling, General & Administrative
(1 803)
(1 958)
(2 097)
(2 208)
(2 300)
(2 325)
(2 509)
(2 788)
(2 981)
(3 297)
(3 445)
(3 527)
(3 613)
(3 745)
(3 887)
(4 142)
(4 187)
(3 922)
(3 725)
(3 417)
(3 401)
(3 684)
(3 918)
(4 026)
(4 227)
(4 337)
(4 328)
(4 361)
(4 289)
(4 288)
(4 387)
(4 598)
(4 720)
(4 825)
(4 839)
(4 939)
(5 382)
(4 988)
(5 250)
(5 209)
(5 741)
(5 517)
(5 692)
(6 053)
(6 947)
(6 504)
(7 128)
(7 770)
(8 994)
(8 877)
(9 073)
(9 188)
(9 858)
(9 539)
(9 813)
(9 977)
(12 060)
(9 870)
(13 421)
(13 136)
(11 154)
(15 684)
(15 506)
(12 727)
(16 314)
(17 940)
(9 872)
(18 377)
(19 787)
(15 383)
(8 718)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(42)
0
0
0
(40)
0
0
0
(10)
0
0
0
(7)
0
0
0
(5)
0
0
0
(2)
0
0
0
(2)
0
0
0
(95)
0
0
0
(91)
0
0
(54)
0
(162)
0
(201)
0
0
0
Other Operating Expenses
(213)
(118)
(171)
(175)
(159)
(174)
(128)
(157)
96
48
(48)
9
(885)
350
242
(2 467)
(7 936)
(15 364)
(12 233)
(8 097)
(2 350)
4 660
(1 426)
(2 309)
(1 347)
(962)
2 738
956
(1 311)
(40)
(1 323)
(24)
(742)
(1 631)
(3 799)
(7 403)
(7 193)
(9 933)
(6 759)
(5 552)
(2 021)
2 419
3 050
736
(1 749)
(6 058)
(6 005)
(1 094)
(831)
2 921
(186)
(221)
(813)
(4 063)
(3 896)
(7 703)
907
(5 199)
(2 832)
130
622
(8 338)
(7 152)
883
768
686
418
2 915
3 318
(475)
(1 304)
Operating Income
5 071
N/A
5 156
+2%
3 323
-36%
2 881
-13%
1 890
-34%
1 465
-22%
2 486
+70%
3 863
+55%
5 212
+35%
6 910
+33%
9 177
+33%
9 627
+5%
7 847
-18%
9 253
+18%
11 945
+29%
14 260
+19%
4 842
-66%
(5 939)
N/A
(8 757)
-47%
(10 310)
-18%
(1 032)
+90%
7 566
N/A
2 402
-68%
673
-72%
3 112
+362%
5 176
+66%
7 287
+41%
5 042
-31%
1 143
-77%
458
-60%
559
+22%
2 990
+435%
1 920
-36%
634
-67%
(2 455)
N/A
(6 784)
-176%
(7 255)
-7%
(8 497)
-17%
(3 391)
+60%
775
N/A
8 141
+950%
18 534
+128%
18 959
+2%
15 080
-20%
8 327
-45%
(845)
N/A
3 040
N/A
9 702
+219%
12 363
+27%
17 029
+38%
8 748
-49%
7 037
-20%
5 593
-21%
5 819
+4%
9 706
+67%
6 860
-29%
10 579
+54%
4 534
-57%
2 047
-55%
2 643
+29%
398
-85%
(4 740)
N/A
245
N/A
6 459
+2 539%
11 718
+81%
10 999
-6%
9 144
-17%
16 459
+80%
8 437
-49%
589
-93%
335
-43%
Pre-Tax Income
Interest Income Expense
(491)
(518)
(523)
(499)
(532)
(597)
(672)
(763)
(803)
(821)
(782)
(741)
(751)
(606)
(342)
(59)
141
(266)
(933)
(1 949)
(2 820)
(3 191)
(3 572)
(3 611)
(3 510)
(3 390)
(3 228)
(2 935)
(3 024)
(3 104)
(3 037)
(3 249)
(2 679)
(2 583)
(1 741)
(1 538)
(3 639)
(3 723)
(4 436)
(4 415)
(11 300)
(11 145)
(11 019)
(10 732)
(6 354)
(1 622)
(1 899)
(1 977)
3 228
(1 609)
(906)
(460)
(254)
413
886
670
(4 689)
451
3 462
391
4 880
402
(3 632)
(8 284)
(1 480)
(725)
(26 074)
(37 862)
(12 779)
(732)
(3 819)
Non-Reccuring Items
0
0
(45)
(49)
(49)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 656
0
0
0
284
0
0
0
(25)
0
0
0
483
0
0
0
2 330
0
0
0
(624)
0
0
0
(27)
0
0
0
(810)
0
(276)
0
(700)
0
(733)
(982)
(736)
(1 194)
(728)
(1 598)
(644)
(394)
(651)
Total Other Income
207
152
(14)
72
246
347
308
231
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
306
0
(2)
3 460
(98)
4 782
9
2 708
2 732
(363)
(84)
24 012
23 991
(1 068)
0
Pre-Tax Income
4 787
N/A
4 789
+0%
2 740
-43%
2 404
-12%
1 555
-35%
1 215
-22%
2 122
+75%
3 331
+57%
4 409
+32%
6 089
+38%
8 395
+38%
8 886
+6%
7 096
-20%
8 647
+22%
11 603
+34%
14 201
+22%
4 983
-65%
(6 205)
N/A
(9 690)
-56%
(12 259)
-27%
(3 852)
+69%
4 375
N/A
(1 170)
N/A
(2 938)
-151%
(398)
+86%
1 786
N/A
4 059
+127%
2 107
-48%
(225)
N/A
(2 646)
-1 076%
(2 478)
+6%
(259)
+90%
(475)
-83%
(1 949)
-310%
(4 196)
-115%
(8 322)
-98%
(10 919)
-31%
(12 220)
-12%
(7 827)
+36%
(3 640)
+53%
(2 676)
+26%
7 389
N/A
7 940
+7%
4 348
-45%
4 303
-1%
(2 467)
N/A
1 141
N/A
7 725
+577%
14 967
+94%
15 420
+3%
7 842
-49%
6 577
-16%
5 313
-19%
6 232
+17%
10 592
+70%
7 530
-29%
5 386
-28%
4 986
-7%
5 231
+5%
6 494
+24%
4 480
-31%
444
-90%
(4 111)
N/A
(99)
+98%
12 233
N/A
8 716
-29%
(17 741)
N/A
1 011
N/A
19 004
+1 779%
(1 605)
N/A
(4 135)
-158%
Net Income
Tax Provision
(1 220)
(1 222)
(826)
(748)
(475)
(382)
(595)
(901)
(1 150)
(1 568)
(2 400)
(2 532)
(2 160)
(2 542)
(2 955)
(3 579)
(1 391)
952
1 898
2 710
704
(930)
143
455
(99)
(478)
(862)
(495)
34
500
471
37
39
100
(8)
53
(178)
(353)
(343)
(672)
(609)
(657)
(700)
(331)
(276)
(116)
(55)
(25)
(11)
75
136
82
79
226
170
301
1 442
(87)
(222)
(409)
(551)
(603)
(452)
(396)
(1 449)
(2 223)
3 488
3 171
(421)
322
968
Income from Continuing Operations
3 568
3 569
1 917
1 658
1 080
834
1 527
2 430
3 259
4 522
5 995
6 354
4 936
6 105
8 650
10 624
3 592
(5 251)
(7 791)
(9 548)
(3 148)
3 444
(1 029)
(2 485)
(497)
1 307
3 197
1 612
(190)
(2 146)
(2 007)
(222)
(436)
(1 850)
(4 206)
(8 271)
(11 098)
(12 574)
(8 170)
(4 312)
(3 284)
6 732
7 240
4 016
4 027
(2 585)
1 084
7 699
14 956
15 494
7 976
6 657
5 392
6 458
10 764
7 833
6 828
4 899
5 009
6 085
3 928
(159)
(4 563)
(494)
10 784
6 493
(14 253)
4 183
18 583
(1 283)
(3 167)
Net Income (Common)
3 568
N/A
3 569
+0%
1 917
-46%
1 658
-14%
1 080
-35%
834
-23%
1 527
+83%
2 430
+59%
3 259
+34%
4 522
+39%
5 995
+33%
6 354
+6%
4 936
-22%
6 105
+24%
8 650
+42%
10 624
+23%
3 592
-66%
(5 251)
N/A
(7 791)
-48%
(9 548)
-23%
(3 148)
+67%
3 444
N/A
(1 029)
N/A
(2 485)
-141%
(497)
+80%
1 307
N/A
3 197
+145%
1 612
-50%
(190)
N/A
(2 146)
-1 029%
(2 007)
+6%
(222)
+89%
(436)
-96%
(1 850)
-324%
(4 206)
-127%
(8 271)
-97%
(11 098)
-34%
(12 574)
-13%
(8 170)
+35%
(4 312)
+47%
(3 284)
+24%
6 732
N/A
7 240
+8%
4 016
-45%
4 027
+0%
(2 585)
N/A
1 084
N/A
7 699
+610%
14 956
+94%
15 494
+4%
7 976
-49%
6 657
-17%
5 392
-19%
6 458
+20%
10 764
+67%
7 833
-27%
6 828
-13%
4 899
-28%
5 009
+2%
6 085
+21%
3 928
-35%
(159)
N/A
(4 563)
-2 769%
(494)
+89%
10 784
N/A
6 493
-40%
(14 253)
N/A
4 183
N/A
18 583
+344%
(1 283)
N/A
(3 167)
-147%
EPS (Diluted)
1 189.33
N/A
1 189.66
+0%
639
-46%
552.66
-14%
360
-35%
278
-23%
509
+83%
810
+59%
1 086.33
+34%
1 507.33
+39%
1 998.33
+33%
2 118
+6%
1 645.33
-22%
2 035
+24%
2 883.33
+42%
3 541.33
+23%
1 197.33
-66%
-1 750.33
N/A
-2 597
-48%
-3 182.66
-23%
-1 049.33
+67%
1 148
N/A
-343
N/A
-828.33
-141%
-165.66
+80%
435.66
N/A
1 065.66
+145%
537.33
-50%
-63.33
N/A
-715.33
-1 030%
-669
+6%
-74
+89%
-145.33
-96%
-616.66
-324%
-1 402
-127%
-2 757
-97%
-3 699.33
-34%
-4 191.33
-13%
-2 723.33
+35%
-1 437.33
+47%
-1 038.65
+28%
2 244
N/A
2 413.33
+8%
1 338.66
-45%
1 273.64
-5%
-861.66
N/A
361.33
N/A
2 566.33
+610%
4 729.89
+84%
5 164.66
+9%
2 658.66
-49%
2 219
-17%
1 705.24
-23%
2 152.66
+26%
3 588
+67%
2 477.14
-31%
2 159.44
-13%
1 549.5
-28%
1 584.22
+2%
1 926.41
+22%
1 242.41
-36%
-50.28
N/A
-1 443.03
-2 770%
-156.73
+89%
3 418.67
N/A
2 056.75
-40%
-4 507.63
N/A
1 322.82
N/A
5 877.06
+344%
-405.66
N/A
-1 001.67
-147%

See Also

Summary
CHMK intrinsic value, competitors valuation, and company profile.
DCF Valuation
CHMK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CHMK stock valuation using valuation multiples.
Wall Street Estimates
CHMK price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CHMK stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 303,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.