Magnitogorskiy Metallurgicheskiy Kombinat PAO
MOEX:MAGN

Watchlist Manager
Magnitogorskiy Metallurgicheskiy Kombinat PAO Logo
Magnitogorskiy Metallurgicheskiy Kombinat PAO
MOEX:MAGN
Watchlist
Price: 32.035 RUB -1.28% Market Closed
Market Cap: 358B RUB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
-
5Y
+9 765%
10Y
+9 578%
0
Operating Income
+0%
3Y
-
5Y
+5 884%
10Y
+6 911%
0
Net Income
+0%
3Y
-
5Y
+7 714%
10Y
+25 508%

Earnings Waterfall
Magnitogorskiy Metallurgicheskiy Kombinat PAO

Revenue
734B RUB
Cost of Revenue
-580.2B RUB
Gross Profit
153.8B RUB
Operating Expenses
-77.9B RUB
Operating Income
75.9B RUB
Other Expenses
-16.8B RUB
Net Income
59.2B RUB

Income Statement
Magnitogorskiy Metallurgicheskiy Kombinat PAO

Rotate your device to view
Income Statement
Currency: RUB
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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 Sep-2024 Dec-2024 Mar-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
8 195
0
0
0
6 694
0
0
0
1 632
0
0
0
1 005
264
586
974
1 552
1 617
1 729
1 783
1 805
1 928
2 013
2 011
2 060
0
5 013
1 067
1 988
3 265
3 979
3 336
Revenue
8 389
N/A
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%
1 240 257
+335%
352 708
-72%
763 390
+116%
956 339
+25%
828 511
-13%
1 013 511
+22%
768 466
-24%
733 972
-4%
Gross Profit
Cost of Revenue
(7 181)
(6 967)
(6 528)
(6 459)
(6 447)
(6 216)
(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)
(737 320)
(251 816)
(543 395)
(688 365)
(603 079)
(745 861)
(592 380)
(580 152)
Gross Profit
1 208
N/A
1 223
+1%
1 258
+3%
1 377
+9%
1 647
+20%
1 736
+5%
1 878
+8%
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%
502 937
+300%
100 892
-80%
219 995
+118%
267 974
+22%
225 432
-16%
267 650
+19%
176 086
-34%
153 820
-13%
Operating Income
Operating Expenses
(1 170)
(1 010)
(936)
(882)
(863)
(881)
(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)
(110 243)
(34 954)
(72 906)
(91 499)
(77 880)
(96 842)
(78 677)
(77 886)
Selling, General & Administrative
(1 112)
(1 109)
(1 047)
(1 015)
(991)
(877)
(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)
(106 794)
(34 528)
(73 300)
(92 674)
(78 647)
(97 200)
(76 818)
(77 020)
Research & Development
0
0
(6)
(7)
(8)
(10)
(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
0
0
0
Depreciation & Amortization
0
0
(5)
(9)
(13)
(17)
(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)
(2 717)
0
0
0
0
0
0
0
Other Operating Expenses
(58)
99
122
149
149
23
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)
(731)
(426)
394
1 175
767
358
(1 859)
(866)
Operating Income
38
N/A
213
+461%
322
+51%
495
+54%
784
+58%
855
+9%
1 083
+27%
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%
392 694
+310%
65 938
-83%
147 089
+123%
176 475
+20%
147 552
-16%
170 808
+16%
97 409
-43%
75 934
-22%
Pre-Tax Income
Interest Income Expense
(310)
(324)
(451)
(267)
(428)
(781)
(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
3 239
4 067
11 696
15 255
9 164
18 786
17 271
15 219
Non-Reccuring Items
(5)
(2 495)
(2 652)
(2 660)
(2 529)
(32)
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
(522)
58
(926)
0
0
0
2 365
0
Total Other Income
(185)
(129)
(61)
(49)
(90)
(96)
(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)
21 004
(3 171)
(10 518)
(12 226)
(10 566)
(11 818)
(7 287)
(9 205)
Pre-Tax Income
(462)
N/A
(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%
416 415
+338%
66 892
-84%
147 341
+120%
179 504
+22%
146 150
-19%
177 776
+22%
109 758
-38%
81 948
-25%
Net Income
Tax Provision
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)
(90 284)
(15 274)
(28 981)
(37 398)
(29 099)
(43 229)
(30 018)
(22 816)
Income from Continuing Operations
(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
326 130
51 618
118 360
142 106
117 051
134 547
79 740
59 132
Income to Minority Interest
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)
(313)
115
(183)
(87)
(219)
(45)
116
23
Net Income (Common)
(395)
N/A
(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%
325 817
+324%
51 733
-84%
118 177
+128%
142 019
+20%
116 832
-18%
134 502
+15%
79 856
-41%
59 155
-26%
EPS (Diluted)
-0.03
N/A
-0.21
-600%
-0.22
-5%
-0.2
+9%
-0.19
+5%
-0.01
+95%
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%
29.16
+324%
4.63
-84%
10.58
+129%
12.71
+20%
10.46
-18%
12.04
+15%
7.15
-41%
5.29
-26%

See Also

Summary
MAGN intrinsic value, competitors valuation, and company profile.
DCF Valuation
MAGN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MAGN stock valuation using valuation multiples.
Wall Street Estimates
MAGN 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
MAGN 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 254,400+ value investors using Alpha Spread
Create a 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.