MMKLong
Forecast of financial results for Q4`21 - an upside of 20%
We calculate financial indicators for the 4th quarter of 2021
Revenue — $3163.3 million (3278*965)
EBITDA — $1250.2 million (3278*381.4)
Profit - 911M (1250-125)*(1-0.19)
Change in NCF - $125 decrease based on 12% of revenue (1643-3163.3*0.12*4)
FCF — $875.2 mln 92% qoq increase (EBITDA-change in PFC-CAPEX-taxes = 1250.2+125-286-214)
Dividend - 5.7 rubles. an increase of 214% qoq (875.2*73/11174.33) received more than the target of 4.5 rubles. that means there will be other regular expenses with an increase in CPAEX by $200 million.
Revenue — $3163.3 million (3278*965)
EBITDA — $1250.2 million (3278*381.4)
Profit - 911M (1250-125)*(1-0.19)
Change in NCF - $125 decrease based on 12% of revenue (1643-3163.3*0.12*4)
FCF — $875.2 mln 92% qoq increase (EBITDA-change in PFC-CAPEX-taxes = 1250.2+125-286-214)
Dividend - 5.7 rubles. an increase of 214% qoq (875.2*73/11174.33) received more than the target of 4.5 rubles. that means there will be other regular expenses with an increase in CPAEX by $200 million.
Disclaimer
The information and publications are not meant to be, and do not constitute, financial, investment, trading, or other types of advice or recommendations supplied or endorsed by TradingView. Read more in the Terms of Use.