First Time Loading...

PhosAgro PAO
OTC:PHOJY

Watchlist Manager
PhosAgro PAO Logo
PhosAgro PAO
OTC:PHOJY
Watchlist
Price: 22.0899 USD Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

439B
-2%
Revenue
Growth Rates:
1 Year
-25%
3 Years
+77%
5 Years
+100%
7 Years
+125%
10 Years
+309%
144.5B
-7%
Operating Income
Growth Rates:
1 Year
-43%
3 Years
+188%
5 Years
+199%
7 Years
+108%
10 Years
+584%
75.9B
-22%
Net Income
Growth Rates:
1 Year
-63%
3 Years
+613%
5 Years
+248%
7 Years
+42%
10 Years
+488%

Earnings Waterfall
PhosAgro PAO

Revenue
439B RUB
Cost of Revenue
-240.1B RUB
Gross Profit
198.9B RUB
Operating Expenses
-54.4B RUB
Operating Income
144.5B RUB
Other Expenses
-68.6B RUB
Net Income
75.9B RUB

Income Statement
PhosAgro PAO

Rotate your device to view
Income Statement
Currency: RUB
Dec-2012 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 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-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023
Revenue
Revenue
105 303
N/A
108 659
+3%
107 342
-1%
104 566
-3%
133 982
+28%
107 553
-20%
110 048
+2%
123 124
+12%
143 932
+17%
159 852
+11%
178 864
+12%
189 732
+6%
195 779
+3%
198 549
+1%
195 039
-2%
187 742
-4%
176 067
-6%
174 814
-1%
175 708
+1%
181 351
+3%
203 478
+12%
219 710
+8%
233 312
+6%
305 770
+31%
252 668
-17%
254 534
+1%
248 125
-3%
239 896
-3%
241 688
+1%
248 130
+3%
253 879
+2%
277 400
+9%
306 144
+10%
351 455
+15%
420 488
+20%
580 736
+38%
587 347
+1%
569 527
-3%
685 705
+20%
445 770
-35%
438 989
-2%
Gross Profit
Cost of Revenue
(59 966)
(66 081)
(67 612)
(69 054)
(85 903)
(67 270)
(66 249)
(69 148)
(72 056)
(77 847)
(83 165)
(85 287)
(89 578)
(90 730)
(91 797)
(89 652)
(89 722)
(92 643)
(96 536)
(103 698)
(115 961)
(122 028)
(126 411)
(164 745)
(133 912)
(136 585)
(138 838)
(145 496)
(152 550)
(160 895)
(168 015)
(174 172)
(181 492)
(194 344)
(220 070)
(271 214)
(276 197)
(268 622)
(333 156)
(240 140)
(240 087)
Gross Profit
45 337
N/A
42 578
-6%
39 730
-7%
35 512
-11%
48 079
+35%
40 283
-16%
43 799
+9%
53 976
+23%
71 876
+33%
82 005
+14%
95 699
+17%
104 445
+9%
106 201
+2%
107 819
+2%
103 242
-4%
98 090
-5%
86 345
-12%
82 171
-5%
79 172
-4%
77 653
-2%
87 517
+13%
97 682
+12%
106 901
+9%
141 025
+32%
118 756
-16%
117 949
-1%
109 287
-7%
94 400
-14%
89 138
-6%
87 235
-2%
85 864
-2%
103 228
+20%
124 652
+21%
157 111
+26%
200 418
+28%
309 522
+54%
311 150
+1%
300 905
-3%
352 549
+17%
205 630
-42%
198 902
-3%
Operating Income
Operating Expenses
(16 941)
(18 021)
(18 592)
(19 279)
(24 405)
(21 009)
(21 962)
(24 100)
(26 109)
(27 167)
(29 308)
(30 199)
(31 638)
(34 019)
(33 907)
(35 878)
(36 798)
(37 682)
(39 859)
(41 050)
(47 333)
(49 373)
(52 318)
(67 519)
(54 847)
(56 551)
(57 025)
(49 505)
(43 614)
(37 025)
(28 001)
(30 104)
(31 795)
(34 095)
(35 779)
(54 946)
(56 674)
(63 068)
(73 817)
(51 086)
(54 406)
Selling, General & Administrative
(15 975)
(16 549)
(16 589)
(17 297)
(22 149)
(19 077)
(20 026)
(22 054)
(24 033)
(25 960)
(27 917)
(28 510)
(29 674)
(30 853)
(30 809)
(32 913)
(34 225)
(35 160)
(37 313)
(38 531)
(43 851)
(45 872)
(48 790)
(62 820)
(50 737)
(51 948)
(51 929)
(44 197)
(38 334)
(31 717)
(23 020)
(25 187)
(27 096)
(28 906)
(29 772)
(48 571)
(50 078)
(51 709)
(61 014)
(39 348)
(41 412)
Depreciation & Amortization
0
(285)
(454)
(645)
(834)
(730)
(813)
(815)
(847)
(900)
(993)
(1 076)
(1 135)
(1 219)
(1 217)
(1 343)
(1 364)
(1 428)
(1 488)
(1 565)
(1 828)
(1 882)
(1 975)
(2 569)
(2 212)
(2 385)
(2 563)
(2 698)
(2 789)
(2 869)
(2 883)
(2 893)
(2 929)
(2 849)
(2 864)
(2 822)
(2 834)
(2 560)
(3 288)
(2 583)
(2 686)
Other Operating Expenses
(966)
(1 187)
(1 549)
(1 337)
(1 422)
(1 202)
(1 123)
(1 231)
(1 229)
(307)
(398)
(613)
(829)
(1 947)
(1 881)
(1 622)
(1 209)
(1 094)
(1 058)
(954)
(1 654)
(1 619)
(1 553)
(2 130)
(1 898)
(2 218)
(2 533)
(2 610)
(2 491)
(2 439)
(2 098)
(2 024)
(1 770)
(2 340)
(3 143)
(3 553)
(3 762)
(8 799)
(9 515)
(9 155)
(10 308)
Operating Income
28 396
N/A
24 557
-14%
21 138
-14%
16 233
-23%
23 674
+46%
19 274
-19%
21 837
+13%
29 876
+37%
45 767
+53%
54 838
+20%
66 391
+21%
74 246
+12%
74 563
+0%
73 800
-1%
69 335
-6%
62 212
-10%
49 547
-20%
44 489
-10%
39 313
-12%
36 603
-7%
40 184
+10%
48 309
+20%
54 583
+13%
73 506
+35%
63 909
-13%
61 398
-4%
52 262
-15%
44 895
-14%
45 524
+1%
50 210
+10%
57 863
+15%
73 124
+26%
92 857
+27%
123 016
+32%
164 639
+34%
254 576
+55%
254 476
0%
237 837
-7%
278 732
+17%
154 544
-45%
144 496
-7%
Pre-Tax Income
Interest Income Expense
455
(1 273)
(2 867)
(3 927)
(8 085)
(2 332)
(11 827)
(43 213)
(43 851)
(43 895)
(48 089)
(26 684)
(15 997)
(15 168)
(252)
13 311
13 400
4 282
3 724
339
(10 284)
(17 650)
(24 672)
(17 362)
(5 045)
(956)
10 090
(28 194)
(17 064)
(34 655)
(28 638)
(1 858)
(10 552)
8 314
(3 342)
15 742
12 598
1 713
(5 306)
(35 032)
(43 727)
Non-Reccuring Items
456
(27)
(593)
(2 076)
(2 913)
(2 562)
(2 124)
(453)
(478)
(442)
(452)
(915)
(1 013)
(1 093)
(929)
(614)
(1 080)
(1 083)
(1 119)
(614)
(141)
(240)
(586)
(1 034)
(1 054)
(902)
(611)
(171)
(193)
(812)
(1 643)
(1 867)
(1 719)
(1 234)
(673)
(488)
(436)
(429)
(172)
14
278
Total Other Income
1 907
461
(101)
(187)
(356)
(328)
(247)
(1 639)
(1 758)
(1 568)
(1 621)
(424)
(326)
(295)
(417)
18
109
(12)
(577)
(2 286)
(2 239)
(2 339)
(1 215)
(1 224)
(1 381)
(783)
(557)
(690)
(934)
(1 057)
(912)
(561)
(278)
(152)
(569)
(7 034)
(6 800)
(6 824)
(6 745)
421
531
Pre-Tax Income
31 214
N/A
23 718
-24%
17 577
-26%
10 043
-43%
12 320
+23%
14 052
+14%
7 639
-46%
(15 429)
N/A
(320)
+98%
8 933
N/A
16 229
+82%
46 223
+185%
57 227
+24%
57 244
+0%
67 737
+18%
74 927
+11%
61 976
-17%
47 676
-23%
41 341
-13%
34 042
-18%
27 520
-19%
28 080
+2%
28 110
+0%
53 886
+92%
56 429
+5%
58 757
+4%
61 184
+4%
15 840
-74%
27 333
+73%
13 686
-50%
26 670
+95%
68 838
+158%
80 308
+17%
129 944
+62%
160 055
+23%
262 796
+64%
259 838
-1%
232 297
-11%
266 509
+15%
119 947
-55%
101 578
-15%
Net Income
Tax Provision
(6 704)
(5 523)
(3 363)
(1 740)
(2 108)
(2 139)
(1 887)
2 034
(820)
(2 739)
(4 346)
(9 787)
(12 324)
(12 380)
(14 337)
(15 041)
(12 458)
(10 172)
(8 895)
(8 711)
(6 088)
(6 193)
(5 975)
(10 591)
(11 182)
(11 546)
(11 776)
(3 180)
(5 579)
(3 027)
(9 749)
(17 985)
(20 026)
(29 141)
(30 381)
(52 726)
(52 503)
(47 583)
(53 736)
(22 784)
(25 590)
Income from Continuing Operations
24 510
18 195
14 214
8 303
10 212
11 913
5 752
(13 395)
(1 140)
6 194
11 883
36 436
44 903
44 864
53 400
59 886
49 518
37 504
32 446
25 331
21 432
21 887
22 135
43 295
45 247
47 211
49 408
12 660
21 754
10 659
16 921
50 853
60 282
100 803
129 674
210 070
207 335
184 714
212 773
97 163
75 988
Income to Minority Interest
(3 856)
(2 061)
(1 566)
(916)
(968)
(629)
(258)
(246)
(197)
23
15
6
2
(4)
2
(2)
2
5
1
2
(25)
(56)
(66)
(74)
(59)
(48)
(59)
(50)
(48)
(16)
11
19
33
22
23
4
0
(52)
(56)
(51)
(65)
Net Income (Common)
20 654
N/A
16 417
-21%
12 918
-21%
7 660
-41%
9 517
+24%
11 274
+18%
5 497
-51%
(13 641)
N/A
(1 337)
+90%
6 217
N/A
11 898
+91%
36 442
+206%
44 905
+23%
44 860
0%
53 402
+19%
59 884
+12%
49 520
-17%
37 509
-24%
32 447
-13%
25 333
-22%
21 407
-15%
21 831
+2%
22 069
+1%
43 221
+96%
45 188
+5%
47 163
+4%
49 349
+5%
12 610
-74%
21 706
+72%
10 643
-51%
16 932
+59%
50 872
+200%
60 315
+19%
100 825
+67%
129 697
+29%
210 074
+62%
207 335
-1%
184 662
-11%
212 717
+15%
97 112
-54%
75 923
-22%
EPS (Diluted)
169.29
N/A
127.26
-25%
99.36
-22%
59.84
-40%
73.2
+22%
86.72
+18%
42.28
-51%
-104.93
N/A
-10.28
+90%
47.82
N/A
91.52
+91%
280.32
+206%
345.42
+23%
345.07
0%
410.78
+19%
460.64
+12%
380.92
-17%
279.91
-27%
249.59
-11%
194.86
-22%
164.66
-15%
167.93
+2%
169.76
+1%
332.46
+96%
347.6
+5%
362.79
+4%
379.6
+5%
97
-74%
166.96
+72%
81.86
-51%
130.24
+59%
391.32
+200%
463.96
+19%
775.57
+67%
997.66
+29%
1 615.95
+62%
1 594.88
-1%
1 420.47
-11%
1 642.6
+16%
749.9
-54%
586.28
-22%

See Also

Summary
PHOJY intrinsic value, competitors valuation, and company profile.
DCF Valuation
PHOJY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PHOJY stock valuation using valuation multiples.
Wall Street Estimates
PHOJY 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
PHOJY 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
Join more than 132,200+ 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.