Mechel PAO
MOEX:MTLR

Watchlist Manager
Mechel PAO Logo
Mechel PAO
MOEX:MTLR
Watchlist
Price: 72.01 RUB -2.29% Market Closed
Market Cap: 40B RUB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

Revenue
+
3Y
-
5Y
+24%
10Y
-89%
Operating Income
+
3Y
-
5Y
-71%
10Y
-98%
Net Income
+
3Y
-
5Y
-43 434%
10Y
+99%

Earnings Waterfall
Mechel PAO

Revenue
333.8B RUB
Cost of Revenue
-270.6B RUB
Gross Profit
63.2B RUB
Operating Expenses
-56.3B RUB
Operating Income
6.9B RUB
Other Expenses
-67.9B RUB
Net Income
-60.9B RUB

Income Statement
Mechel PAO

Rotate your device to view
Income Statement
Currency: RUB
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 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Jun-2023 Dec-2023 Jun-2024 Dec-2024 Jun-2025
Revenue
Interest Expense
1 038
0
0
0
2 530
0
0
0
8 063
0
0
0
15 822
0
0
0
16 958
0
0
0
16 206
0
0
0
20 178
0
5 146
0
23 594
0
13 012
0
23 758
0
0
0
39 064
0
0
0
44 532
0
0
0
41 528
0
0
0
35 966
0
0
0
32 448
0
0
0
23 137
0
0
0
20 917
11 388
27 386
35 383
42 656
0
Revenue
119 497
N/A
132 445
+11%
143 869
+9%
153 614
+7%
170 868
+11%
189 518
+11%
220 267
+16%
256 465
+16%
247 559
-3%
227 353
-8%
197 193
-13%
167 977
-15%
182 457
+9%
197 950
+8%
2 369 805
+1 097%
2 401 423
+1%
295 982
-88%
2 464 883
+733%
3 045 601
+24%
3 058 186
+0%
368 808
-88%
3 059 516
+730%
350 206
-89%
338 162
-3%
350 131
+4%
320 005
-9%
2 348 301
+634%
2 335 518
-1%
273 233
-88%
4 139 581
+1 415%
4 155 029
+0%
4 143 928
0%
243 992
-94%
5 083 375
+1 983%
3 016 336
-41%
3 022 475
+0%
253 141
-92%
246 202
-3%
253 004
+3%
255 452
+1%
276 009
+8%
291 191
+6%
295 196
+1%
302 456
+2%
299 113
-1%
296 551
-1%
306 767
+3%
313 319
+2%
303 795
-3%
392 543
+29%
383 957
-2%
375 649
-2%
287 153
-24%
279 534
-3%
269 375
-4%
262 142
-3%
265 454
+1%
273 170
+3%
318 591
+17%
357 080
+12%
402 074
+13%
194 686
-52%
405 884
+108%
417 150
+3%
387 477
-7%
333 816
-14%
Gross Profit
Cost of Revenue
(77 945)
(84 103)
(87 229)
(94 341)
(106 523)
(113 234)
(125 146)
(134 709)
(130 864)
(126 983)
(123 376)
(119 043)
(125 589)
(135 058)
(1 473 441)
(1 490 621)
(186 751)
(1 529 477)
(2 017 835)
(2 027 436)
(241 670)
(2 031 378)
(229 107)
(227 616)
(249 183)
(224 258)
(1 623 588)
(1 613 442)
(191 430)
(2 791 205)
(2 693 879)
(2 682 435)
(153 057)
(3 013 888)
(1 692 555)
(1 693 511)
(151 334)
(146 591)
(146 502)
(145 485)
(146 322)
(150 832)
(154 755)
(159 057)
(160 356)
(161 483)
(165 132)
(171 104)
(174 058)
(227 821)
(230 440)
(230 702)
(183 086)
(178 731)
(175 396)
(168 696)
(170 605)
(173 136)
(189 540)
(206 195)
(223 993)
(121 207)
(250 340)
(271 318)
(285 389)
(270 638)
Gross Profit
41 553
N/A
48 341
+16%
56 640
+17%
59 273
+5%
64 345
+9%
76 284
+19%
95 121
+25%
121 756
+28%
116 695
-4%
100 370
-14%
73 817
-26%
48 934
-34%
56 868
+16%
62 891
+11%
896 363
+1 325%
910 801
+2%
109 231
-88%
935 407
+756%
1 027 766
+10%
1 030 751
+0%
127 138
-88%
1 028 138
+709%
121 100
-88%
110 546
-9%
100 948
-9%
95 747
-5%
724 713
+657%
722 076
0%
81 803
-89%
1 348 376
+1 548%
1 461 150
+8%
1 461 493
+0%
90 935
-94%
2 069 487
+2 176%
1 323 781
-36%
1 328 964
+0%
101 807
-92%
99 611
-2%
106 502
+7%
109 967
+3%
129 687
+18%
140 359
+8%
140 441
+0%
143 399
+2%
138 757
-3%
135 068
-3%
141 635
+5%
142 215
+0%
129 737
-9%
164 722
+27%
153 517
-7%
144 947
-6%
104 067
-28%
100 803
-3%
93 979
-7%
93 446
-1%
94 849
+2%
100 034
+5%
129 051
+29%
150 885
+17%
178 081
+18%
73 479
-59%
155 544
+112%
145 832
-6%
102 088
-30%
63 178
-38%
Operating Income
Operating Expenses
(21 768)
(22 512)
(24 269)
(26 264)
(28 617)
(33 598)
(40 294)
(45 714)
(52 825)
(54 817)
(52 569)
(52 006)
(48 324)
(50 882)
(508 461)
(513 023)
(62 347)
(517 753)
(604 225)
(606 538)
(73 190)
(609 543)
(79 705)
(79 211)
(106 658)
(102 896)
(1 228 382)
(1 229 858)
(96 545)
(1 853 599)
(1 408 118)
(1 405 464)
(81 371)
(1 678 332)
(991 577)
(992 895)
(75 404)
(75 196)
(76 822)
(76 269)
(79 842)
(78 694)
(77 092)
(76 425)
(74 885)
(76 144)
(76 050)
(77 211)
(71 374)
(102 182)
(98 826)
(97 021)
(67 712)
(67 698)
(70 284)
(71 464)
(70 687)
(70 025)
(70 527)
(70 157)
(71 798)
(40 420)
(83 701)
(97 491)
(77 678)
(56 276)
Selling, General & Administrative
(18 985)
(23 924)
(25 889)
(27 962)
(26 024)
(35 510)
(40 318)
(45 659)
(49 193)
(54 502)
(52 329)
(51 731)
(44 031)
(50 656)
(506 802)
(511 377)
(58 048)
(516 108)
(602 668)
(604 976)
(69 281)
(608 022)
(72 645)
(69 700)
(101 811)
(74 291)
(628 986)
(631 765)
(65 424)
(1 183 286)
(1 311 286)
(1 309 528)
(81 209)
(1 624 508)
(941 916)
(943 588)
(75 087)
(75 596)
(77 412)
(77 038)
(80 979)
(80 601)
(79 035)
(78 581)
(75 667)
(77 536)
(77 189)
(77 872)
(71 932)
(95 854)
(92 358)
(90 897)
(67 491)
(68 080)
(70 570)
(72 219)
(70 817)
(70 835)
(72 609)
(72 230)
(71 937)
(40 858)
(84 549)
(100 252)
(74 638)
(56 143)
Depreciation & Amortization
(349)
0
0
0
(366)
0
0
0
(580)
0
0
0
(723)
0
0
0
(737)
0
0
0
(684)
0
0
0
(742)
0
0
0
(883)
0
0
0
(1 033)
0
0
0
(690)
0
0
0
(716)
0
0
0
(605)
0
0
0
(749)
0
0
0
(721)
0
0
0
(708)
0
0
0
(614)
0
(579)
0
(502)
0
Other Operating Expenses
(2 434)
1 412
1 620
1 698
(2 227)
1 910
23
(55)
(3 052)
(315)
(239)
(274)
(3 570)
(226)
(1 659)
(1 646)
(3 562)
(1 645)
(1 556)
(1 561)
(3 225)
(1 519)
(7 058)
(9 509)
(4 104)
(28 604)
(599 396)
(598 094)
(30 238)
(670 314)
(96 832)
(95 935)
871
(53 822)
(49 660)
(49 306)
373
400
590
769
1 853
1 907
1 943
2 156
1 387
1 392
1 139
661
1 307
(6 328)
(6 468)
(6 124)
500
382
286
755
838
810
2 082
2 073
753
438
1 427
2 761
(2 538)
(133)
Operating Income
19 785
N/A
25 829
+31%
32 370
+25%
33 008
+2%
35 729
+8%
42 686
+19%
54 827
+28%
76 042
+39%
63 870
-16%
45 553
-29%
21 248
-53%
(3 072)
N/A
8 544
N/A
12 010
+41%
387 903
+3 130%
397 779
+3%
46 883
-88%
417 653
+791%
423 541
+1%
424 213
+0%
53 948
-87%
418 597
+676%
41 396
-90%
31 335
-24%
(5 710)
N/A
(7 150)
-25%
(503 670)
-6 944%
(507 782)
-1%
(14 743)
+97%
(505 223)
-3 327%
53 033
N/A
56 030
+6%
9 564
-83%
391 157
+3 990%
332 205
-15%
336 070
+1%
26 403
-92%
24 415
-8%
29 680
+22%
33 698
+14%
49 845
+48%
61 665
+24%
63 349
+3%
66 974
+6%
63 872
-5%
58 924
-8%
65 585
+11%
65 004
-1%
58 363
-10%
62 540
+7%
54 691
-13%
47 926
-12%
36 355
-24%
33 105
-9%
23 695
-28%
21 982
-7%
24 162
+10%
30 009
+24%
58 524
+95%
80 728
+38%
106 283
+32%
33 059
-69%
71 843
+117%
48 341
-33%
24 410
-50%
6 902
-72%
Pre-Tax Income
Interest Income Expense
518
304
261
776
(818)
967
(653)
(10 495)
(29 585)
(57 184)
(49 396)
(40 557)
(20 632)
1 766
(312 414)
(313 858)
(16 843)
(313 619)
(117 851)
(128 825)
(19 445)
(127 680)
(28 825)
(15 793)
(15 827)
(22 930)
(292 941)
(298 003)
(28 622)
(524 852)
(336 030)
(357 918)
(126 203)
(3 666 363)
(3 574 309)
(3 607 344)
(110 301)
(107 895)
(109 050)
(60 072)
(18 560)
(24 829)
(37 131)
(36 388)
(37 227)
(36 135)
(50 034)
(44 316)
(59 727)
(64 008)
(39 597)
(41 965)
(14 101)
(57 766)
(41 596)
(63 464)
(59 336)
(18 367)
(29 629)
(5 296)
(12 606)
(35 772)
(61 496)
(44 356)
(45 312)
(51 920)
Non-Reccuring Items
(66)
0
0
0
0
0
0
0
(274)
0
(230)
(231)
(755)
(627)
(4 931)
(4 942)
(351)
(4 757)
1 938
1 961
(105)
2 021
(10 113)
(10 237)
(22 173)
(19 267)
(181 055)
(181 026)
(4 561)
(225 368)
(55 346)
(55 363)
(8 746)
(237 839)
(236 270)
(236 195)
(2 170)
(2 111)
(2 173)
(2 703)
(6 961)
(7 219)
(7 182)
(6 630)
(6 258)
(6 463)
(6 454)
(6 450)
(7 217)
(145)
0
0
(2 155)
(1 812)
(5 302)
(5 632)
(4 237)
(4 125)
(916)
(586)
(4 034)
(4 868)
(8 369)
(8 710)
(10 751)
(20 652)
Total Other Income
3 263
2 935
3 073
3 279
507
874
455
524
(468)
(709)
409
2 027
15 863
14 728
8 008
6 690
(273)
(6 051)
(3 694)
(4 027)
(202)
(3 217)
1 115
1 881
939
(1 675)
(8 857)
(10 018)
(205)
30 159
58 502
58 798
(5 702)
(19 030)
(40 723)
(40 880)
(21 060)
(231)
(527)
(230)
(10 173)
(905)
(4 352)
(4 503)
(4 667)
(13 062)
5 059
4 832
32 131
37 507
22 627
22 793
(1 111)
(22)
197
135
1 786
512
199
415
(513)
208
22 990
25 870
(2 394)
(148)
Pre-Tax Income
23 499
N/A
29 068
+24%
35 704
+23%
37 063
+4%
35 418
-4%
44 525
+26%
54 627
+23%
66 071
+21%
33 543
-49%
(12 341)
N/A
(27 970)
-127%
(41 834)
-50%
3 019
N/A
27 876
+823%
78 565
+182%
85 670
+9%
29 417
-66%
93 227
+217%
303 935
+226%
293 322
-3%
34 197
-88%
289 720
+747%
3 571
-99%
7 185
+101%
(42 771)
N/A
(51 022)
-19%
(986 522)
-1 834%
(996 830)
-1%
(48 130)
+95%
(1 225 284)
-2 446%
(279 841)
+77%
(298 453)
-7%
(131 087)
+56%
(3 532 076)
-2 594%
(3 519 097)
+0%
(3 548 349)
-1%
(107 128)
+97%
(85 822)
+20%
(82 070)
+4%
(29 307)
+64%
14 151
N/A
28 712
+103%
14 684
-49%
19 453
+32%
15 720
-19%
3 264
-79%
14 156
+334%
19 070
+35%
23 550
+23%
35 894
+52%
37 721
+5%
28 754
-24%
18 988
-34%
(26 495)
N/A
(23 006)
+13%
(46 979)
-104%
(37 625)
+20%
8 029
N/A
28 178
+251%
75 261
+167%
89 130
+18%
(7 373)
N/A
24 968
N/A
21 145
-15%
(34 047)
N/A
(65 818)
-93%
Net Income
Tax Provision
(6 266)
(7 991)
(9 567)
(10 059)
(9 109)
(11 259)
(14 434)
(18 132)
(2 958)
2 716
10 329
15 077
(599)
(1 079)
(24 052)
(25 087)
(8 402)
(30 830)
(111 279)
(110 545)
(10 579)
(108 563)
(6 211)
(7 086)
(5 563)
(5 863)
88 339
91 037
(1 709)
(54 986)
(194 735)
(191 798)
8 822
310 199
353 656
343 771
(8 322)
(10 180)
(7 450)
(3 835)
(4 893)
(5 615)
(9 150)
(5 272)
(3 150)
(1 621)
(1 988)
(6 532)
(2 653)
(7 525)
(6 068)
(2 354)
(7 913)
(7 470)
(10 092)
(13 612)
(2 528)
(2 673)
(4 239)
(3 182)
(6 511)
3 899
(721)
(9 406)
(2 224)
5 018
Income from Continuing Operations
17 233
21 077
26 137
27 003
26 309
33 266
40 193
47 940
30 585
(9 626)
(17 642)
(26 758)
2 420
26 797
54 513
60 583
21 015
62 398
192 657
182 778
23 618
181 157
(2 640)
98
(48 334)
(56 887)
(898 185)
(905 794)
(49 839)
(1 280 270)
(474 576)
(490 251)
(122 265)
(3 221 877)
(3 165 441)
(3 204 578)
(115 450)
(96 002)
(89 520)
(33 142)
9 258
23 097
5 534
14 181
12 570
1 643
12 168
12 538
20 897
28 369
31 653
26 400
11 075
(33 965)
(33 098)
(60 591)
(40 153)
5 356
23 939
72 079
82 619
(3 474)
24 247
11 739
(36 271)
(60 800)
Income to Minority Interest
(857)
(1 580)
(2 526)
(3 005)
(2 971)
(3 180)
(3 242)
(3 482)
(2 210)
(175)
682
904
(82)
(960)
(554)
(300)
(1 056)
(1 745)
(15 415)
(15 232)
(2 221)
(14 849)
(547)
(924)
10
707
(3 989)
(3 647)
(161)
(6 186)
(10 523)
(10 376)
1 263
40 897
48 798
49 365
(535)
(221)
(577)
(1 358)
(1 706)
(2 091)
(1 532)
(1 401)
(1 013)
(695)
(912)
(1 098)
(908)
(1 394)
(1 356)
(1 574)
(1 876)
(1 304)
(1 428)
(727)
(648)
(1 383)
(1 522)
(2 426)
(2 049)
(4)
(1 926)
(2 624)
(850)
(148)
Net Income (Common)
16 391
N/A
19 494
+19%
23 616
+21%
24 031
+2%
23 342
-3%
30 089
+29%
36 949
+23%
44 445
+20%
28 375
-36%
(9 801)
N/A
(16 960)
-73%
(25 854)
-52%
(1 927)
+93%
21 870
N/A
42 046
+92%
48 370
+15%
19 693
-59%
52 706
+168%
113 074
+115%
103 378
-9%
19 096
-82%
101 198
+430%
(14 403)
N/A
(13 400)
+7%
(54 146)
-304%
(70 626)
-30%
(1 782 766)
-2 424%
(1 788 670)
0%
(93 286)
+95%
(2 491 115)
-2 570%
(827 695)
+67%
(844 408)
-2%
(132 704)
+84%
(5 774 913)
-4 252%
(5 696 401)
+1%
(5 733 376)
-1%
(115 163)
+98%
(96 316)
+16%
(90 117)
+6%
(35 034)
+61%
7 126
N/A
20 716
+191%
3 820
-82%
12 697
+232%
11 557
-9%
948
-92%
11 256
+1 087%
11 440
+2%
12 628
+10%
26 975
+114%
26 984
+0%
20 109
-25%
2 409
-88%
(45 805)
N/A
(140)
+100%
(25 528)
-18 134%
808
N/A
45 582
+5 541%
22 417
-51%
69 653
+211%
80 570
+16%
(3 478)
N/A
22 321
N/A
9 115
-59%
(37 121)
N/A
(60 948)
-64%
EPS (Diluted)
40.07
N/A
46.86
+17%
56.76
+21%
57.76
+2%
56.11
-3%
72.32
+29%
88.81
+23%
106.83
+20%
68.2
-36%
-23.55
N/A
-40.76
-73%
-62.14
-52%
-4.63
+93%
52.57
N/A
99.87
+90%
116.27
+16%
47.33
-59%
126.69
+168%
268.58
+112%
248.5
-7%
45.9
-82%
243.26
+430%
-34.62
N/A
-32.21
+7%
-130.15
-304%
-169.77
-30%
-4 234.59
-2 394%
-4 299.68
-2%
-224.24
+95%
-5 988.25
-2 570%
-1 966.02
+67%
-2 029.82
-3%
-318.79
+84%
-13 882
-4 255%
-13 693.27
+1%
-13 782.15
-1%
-276.65
+98%
-231.52
+16%
-216.62
+6%
-84.21
+61%
17.11
N/A
49.79
+191%
9.07
-82%
30.52
+236%
27.76
-9%
2.27
-92%
26.73
+1 078%
27.48
+3%
30.33
+10%
64.82
+114%
64.82
N/A
48.3
-25%
5.78
-88%
-110.04
N/A
-0.33
+100%
-61.02
-18 391%
1.95
N/A
110.47
+5 565%
56.47
-49%
172.07
+205%
199.05
+16%
-8.59
N/A
55.14
N/A
22.52
-59%
-91.71
N/A
-150.57
-64%

See Also

Summary
MTLR intrinsic value, competitors valuation, and company profile.
DCF Valuation
MTLR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MTLR stock valuation using valuation multiples.
Wall Street Estimates
MTLR 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
MTLR 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 307,700+ 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

© 2026 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.