N

Novolipetsk Steel PAO
MOEX:NLMK

Watchlist Manager
Novolipetsk Steel PAO
MOEX:NLMK
Watchlist
Price: 105.88 RUB -0.68% Market Closed
Market Cap: 634.6B RUB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+14%
5Y
+7 649%
10Y
+8 456%
Operating Income
+
3Y
+24%
5Y
+7 458%
10Y
+35 270%
Net Income
+
3Y
+91%
5Y
+9 240%
10Y
+110 616%

Earnings Waterfall
Novolipetsk Steel PAO

Revenue
933.4B RUB
Cost of Revenue
-553.7B RUB
Gross Profit
379.7B RUB
Operating Expenses
-152B RUB
Operating Income
227.7B RUB
Other Expenses
-18.7B RUB
Net Income
209B RUB

Income Statement
Novolipetsk Steel PAO

Rotate your device to view
Income Statement
Currency: RUB
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
Revenue
Revenue
12 739
N/A
12 407
-3%
12 157
-2%
11 918
-2%
11 490
-4%
11 208
-2%
10 910
-3%
10 692
-2%
10 671
0%
10 558
-1%
10 396
-2%
9 974
-4%
9 305
-7%
8 714
-6%
8 008
-8%
7 370
-8%
7 099
-4%
7 308
+3%
7 636
+4%
8 215
+8%
8 889
+8%
9 215
+4%
10 065
+9%
10 704
+6%
11 272
+5%
11 848
+5%
12 046
+2%
12 121
+1%
11 806
-3%
11 255
-5%
933 982
+8 198%
10 142
-99%
9 519
-6%
9 172
-4%
818 141
+8 820%
9 655
-99%
11 620
+20%
412 930
+3 454%
1 029 346
+149%
289 400
-72%
933 435
+223%
Gross Profit
Cost of Revenue
(9 623)
(9 370)
(9 262)
(9 207)
(9 109)
(9 015)
(8 790)
(8 482)
(8 254)
(7 813)
(7 458)
(6 795)
(6 245)
(5 845)
(5 496)
(5 233)
(4 966)
(4 969)
(5 074)
(5 310)
(5 876)
(6 246)
(6 798)
(7 209)
(7 429)
(7 604)
(7 680)
(7 853)
(7 733)
(7 558)
(646 283)
(7 018)
(6 535)
(6 258)
(523 893)
(5 763)
(6 237)
(182 459)
(460 154)
(164 895)
(553 694)
Gross Profit
3 116
N/A
3 037
-3%
2 894
-5%
2 711
-6%
2 381
-12%
2 193
-8%
2 119
-3%
2 209
+4%
2 416
+9%
2 745
+14%
2 937
+7%
3 178
+8%
3 061
-4%
2 869
-6%
2 513
-12%
2 137
-15%
2 133
0%
2 340
+10%
2 563
+10%
2 904
+13%
3 014
+4%
2 969
-1%
3 267
+10%
3 495
+7%
3 843
+10%
4 244
+10%
4 366
+3%
4 268
-2%
4 073
-5%
3 697
-9%
287 699
+7 682%
3 124
-99%
2 984
-4%
2 914
-2%
294 248
+9 998%
3 892
-99%
5 383
+38%
230 472
+4 181%
569 192
+147%
124 505
-78%
379 741
+205%
Operating Income
Operating Expenses
(1 923)
(1 853)
(1 762)
(1 722)
(1 638)
(1 562)
(1 476)
(1 407)
(1 416)
(1 430)
(1 340)
(1 364)
(1 305)
(1 212)
(1 124)
(1 061)
(1 029)
(1 046)
(1 074)
(1 133)
(1 145)
(1 156)
(1 236)
(1 279)
(1 307)
(1 330)
(1 353)
(1 352)
(1 326)
(1 317)
(110 442)
(1 239)
(1 254)
(1 256)
(110 265)
(1 239)
(1 269)
(38 479)
(113 700)
(40 035)
(152 027)
Selling, General & Administrative
(1 923)
(1 853)
(1 762)
(1 722)
(1 638)
(1 562)
(1 476)
(1 407)
(1 418)
(1 415)
(1 340)
(1 368)
(1 313)
(1 236)
(1 138)
(1 069)
(1 037)
(1 065)
(1 091)
(1 152)
(1 161)
(1 163)
(1 239)
(1 281)
(1 305)
(1 327)
(1 357)
(1 351)
(1 330)
(1 321)
(112 124)
(1 253)
(1 271)
(1 267)
(111 150)
(1 244)
(1 271)
(38 045)
(112 813)
(40 027)
(153 907)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
(16)
0
3
8
24
14
8
8
18
16
20
16
7
3
2
(2)
(3)
4
(1)
4
4
1 681
14
17
11
885
5
2
(434)
(887)
(8)
1 880
Operating Income
1 193
N/A
1 184
-1%
1 133
-4%
989
-13%
744
-25%
631
-15%
644
+2%
802
+25%
1 000
+25%
1 315
+32%
1 598
+21%
1 815
+14%
1 756
-3%
1 657
-6%
1 388
-16%
1 076
-22%
1 103
+3%
1 293
+17%
1 489
+15%
1 772
+19%
1 868
+5%
1 813
-3%
2 031
+12%
2 216
+9%
2 536
+14%
2 914
+15%
3 013
+3%
2 916
-3%
2 747
-6%
2 380
-13%
177 256
+7 348%
1 885
-99%
1 730
-8%
1 658
-4%
183 982
+10 997%
2 653
-99%
4 114
+55%
191 992
+4 567%
455 492
+137%
84 470
-81%
227 714
+170%
Pre-Tax Income
Interest Income Expense
23
(104)
(39)
(114)
(110)
(14)
(15)
54
(110)
(90)
365
124
237
312
45
39
32
(158)
(236)
(202)
(105)
(122)
(120)
(123)
(175)
(207)
(256)
(309)
(315)
(266)
(11 416)
(122)
(315)
(294)
(35 398)
(382)
(363)
(4 074)
(13 465)
(5 397)
(22 177)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
(84)
(114)
(652)
(652)
(569)
(86)
(88)
(91)
(93)
(14)
(15)
(24)
(22)
(17)
(15)
(4)
(5)
(5)
(11)
(10)
(10)
(2 743)
(29)
(30)
(34)
(1 150)
(10)
(11)
(2 484)
(2 820)
(297)
(97)
Gain/Loss on Disposition of Assets
(45)
(44)
(38)
(39)
(6)
(17)
(22)
(21)
(21)
(19)
(3)
(13)
(7)
(0)
(8)
(5)
(0)
(5)
(3)
(4)
(11)
(3)
(1)
1
(3)
(7)
(7)
(9)
(6)
(4)
(354)
0
(5)
(6)
(708)
(10)
(10)
(273)
(822)
(524)
(1 391)
Total Other Income
(50)
(53)
(140)
(118)
(126)
(131)
(123)
(122)
(121)
(123)
(75)
(25)
(16)
(15)
(19)
(20)
(29)
(33)
(63)
(40)
(44)
(39)
(70)
(44)
(30)
(30)
(16)
(21)
(18)
(14)
(3 982)
(38)
(84)
(95)
(6 903)
(69)
(37)
(909)
(6 729)
(792)
(2 233)
Pre-Tax Income
1 122
N/A
983
-12%
915
-7%
717
-22%
501
-30%
469
-6%
484
+3%
713
+47%
748
+5%
1 000
+34%
1 770
+77%
1 249
-29%
1 318
+5%
1 386
+5%
1 321
-5%
1 002
-24%
1 015
+1%
1 005
-1%
1 172
+17%
1 511
+29%
1 684
+11%
1 628
-3%
1 823
+12%
2 035
+12%
2 324
+14%
2 665
+15%
2 729
+2%
2 566
-6%
2 398
-7%
2 086
-13%
158 761
+7 511%
1 696
-99%
1 296
-24%
1 229
-5%
139 823
+11 277%
2 182
-98%
3 693
+69%
184 252
+4 889%
431 656
+134%
77 460
-82%
201 816
+161%
Net Income
Tax Provision
(330)
(245)
(305)
(245)
(271)
(267)
(222)
(270)
(201)
(254)
(406)
(372)
(415)
(411)
(353)
(299)
(286)
(300)
(233)
(306)
(323)
(297)
(371)
(403)
(452)
(502)
(486)
(445)
(444)
(436)
(40 088)
(448)
(386)
(351)
(30 354)
(456)
(680)
(37 481)
(88 521)
(18 099)
(52 269)
Income from Continuing Operations
792
739
610
472
230
201
262
444
547
746
1 364
877
902
976
968
704
729
705
939
1 205
1 361
1 331
1 452
1 632
1 872
2 163
2 243
2 121
1 954
1 650
118 672
1 248
910
878
109 469
1 726
3 013
146 772
343 135
59 361
149 547
Income to Minority Interest
36
32
(15)
(11)
(13)
(14)
(19)
(20)
(21)
(35)
(1)
(3)
(2)
11
(1)
0
(1)
(2)
(4)
(4)
(3)
(3)
(2)
(5)
(6)
(6)
(5)
(3)
(3)
(2)
(177)
(2)
(1)
0
(88)
(4)
(9)
(540)
(1 294)
(221)
(342)
Equity Earnings Affiliates
1
1
0
0
0
0
(54)
(99)
0
0
(193)
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
Net Income (Common)
829
N/A
771
-7%
596
-23%
461
-23%
217
-53%
188
-13%
189
+1%
325
+72%
472
+45%
657
+39%
845
+29%
919
+9%
900
-2%
986
+10%
967
-2%
704
-27%
728
+3%
703
-3%
935
+33%
1 201
+28%
1 358
+13%
1 328
-2%
1 450
+9%
1 627
+12%
1 866
+15%
2 157
+16%
2 238
+4%
2 118
-5%
1 951
-8%
1 648
-16%
118 495
+7 090%
1 246
-99%
909
-27%
878
-3%
109 380
+12 358%
1 722
-98%
3 004
+74%
146 232
+4 768%
370 359
+153%
59 140
-84%
209 031
+253%
EPS (Diluted)
0.15
N/A
0.14
-7%
0.11
-21%
0.09
-18%
0.05
-44%
0.04
-20%
0.04
N/A
0.06
+50%
0.08
+33%
0.11
+38%
0.14
+27%
0.15
+7%
0.15
N/A
0.17
+13%
0.16
-6%
0.12
-25%
0.12
N/A
0.11
-8%
0.16
+45%
0.19
+19%
0.22
+16%
0.22
N/A
0.24
+9%
0.27
+13%
0.31
+15%
0.36
+16%
0.37
+3%
0.36
-3%
0.33
-8%
0.27
-18%
19.77
+7 222%
0.21
-99%
0.15
-29%
0.15
N/A
18.25
+12 067%
0.29
-98%
0.5
+72%
24.4
+4 780%
61.79
+153%
9.87
-84%
34.87
+253%

See Also

Summary
NLMK intrinsic value, competitors valuation, and company profile.
DCF Valuation
NLMK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NLMK stock valuation using valuation multiples.
Wall Street Estimates
NLMK 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
NLMK 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 307,400+ 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.