Evraz (EVR)

Sector:

Mining

 80.89p
   
  • Closing Price Chg:
      0.000p
  • 52 Week High: 80.89
  • 52 Week Low: 80.89
  • Currency: UK Pounds
  • Shares Issued: 1,458.69m
  • Volume: 0
  • Market Cap: £1,179.93m
  • RiskGrade: 427

Income Statement - Normalised

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18 31-Dec-14
Continuing Operations          
Revenue 13,486.00 9,452.00 11,905.00 12,836.00 13,061.00
           
EBITDA 5,128.00 2,655.00 1,224.00 3,522.00 737.00
Depreciation & Amortisation (563.00) (605.00) n/a n/a (833.00)
           
Operating Profit/(Loss) 4,565.00 2,050.00 1,224.00 3,522.00 (96.00)
Interest Payable (212.00) (315.00) (336.00) (359.00) (563.00)
Interest Receivable/Investment Income 4.00 5.00 8.00 18.00 17.00
           
Group Profit after Interest 4,357.00 1,740.00 896.00 3,181.00 (642.00)
Share of Assoc Cos/JV Profits 14.00 2.00 9.00 9.00 10.00
           
Profit Before Tax 4,371.00 1,742.00 905.00 3,190.00 (632.00)
Tax (847.00) (373.00) (537.00) (731.00) (194.00)
           
Profit After Tax 3,524.00 1,369.00 368.00 2,459.00 (826.00)
           
Discontinued Operations          
Profit After Tax (417.00) (511.00) n/a n/a n/a
           
PROFIT FOR PERIOD 3,107.00 858.00 368.00 2,459.00 (826.00)
           
Attributable to:          
Equity Holders of Parent Company 3,034.00 848.00 329.00 2,395.00 (723.00)
Minority Interests (73.00) (10.00) (39.00) (64.00) 103.00
           
Equity Dividends cn/a cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year c3,034.00 c848.00 c329.00 c2,395.00 c(723.00)


Per Share Record - Normalised 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18 31-Dec-14
Continuing EPS          
Earnings per Share - Basic 236.69¢ 93.40¢ 22.71¢ 166.40¢ (48.01¢)
Earnings per Share - Diluted 235.58¢ 92.89¢ 22.52¢ 164.18¢ (48.01¢)
Earnings per Share - Adjusted 208.00¢ 58.00¢ 23.00¢ 167.00¢ (78.00¢)
Continuing and Discontinued EPS          
Earnings per Share - Basic 2.10¢ 58.28¢ 22.71¢ 41.57¢ (48.01¢)
Earnings per Share - Diluted 2.09¢ 57.96¢ 22.52¢ 41.02¢ (48.01¢)
Earnings per Share - Adjusted 238.00¢ 58.00¢ 23.00¢ 167.00¢ (78.00¢)
           
Dividend per Share 95.00¢ 50.00¢ 75.00¢ 78.00¢ n/a


Key Financals 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18 31-Dec-14
Shares in Issue (millions)          
Shares in Issue - Year End 1,458.69 1,456.87 1,506.53 1,506.53 1,506.53
Weighted Average 1,458.03 1,455.05 1,448.79 1,439.33 1,505.83
Diluted 1,464.89 1,463.00 1,460.79 1,458.79 1,505.83
           
Performance Ratios          
Continuing Operations          
Operating Margin 33.85% 21.69% 10.28% 27.44% (0.74%)
Return on Capital Employed 0.82% 35.54% 18.70% 14.92% n/a
Continuing Operations & Discontinued Operations          
Return on Equity 1.26% 64.44% 14.01% 27.69% (29.61%)
           
Financial Status          
Continuing Operations          
Interest Cover - Continuing 21.62 6.53 3.69 9.89 (0.12)
Revenue per Share 9.34¢ 649.60¢ 821.72¢ 222.80¢ 867.36¢
Pre-Tax Profit Per Share - Continuing 3.03¢ 119.72¢ 62.47¢ 55.37¢ (41.97¢)
           
Market Data          
Continuing Operations          
Earnings Per Share Growth - Basic 153% 311% -86% n/a n/a
Earnings Per Share Growth - Diluted 154% 312% -86% n/a n/a
PE Ratio - Company Adjusted 3.2 6.4 22.4 3.6 n/a
PEG - Company Adjusted 0.0 0.0 n/a n/a n/a
Dividend Cover 2.49 1.87 0.30 2.13 n/a
Continuing Operations & Discontinued Operations          
Earnings per Share - Company Adjusted -96% 157% -45% n/a n/a
Earnings per Share - Diluted -96% 157% -45% n/a n/a
PE Ratio - Company Adjusted 360.4 10.2 22.4 14.5 n/a
PEG - Company Adjusted n/a 0.1 n/a n/a n/a
Dividend Cover 0.02 1.17 0.30 0.53 n/a
           
Market Capitalisation $ (Millions) 8,775.48 6,870.61 6,086.37 7,238.86 2,327.58
Dividend per Share 95.00¢ 50.00¢ 75.00¢ 78.00¢ n/a
Dividend Yield 12.5% 8.4% 14.8% 12.9% 0.0%
Dividend per Share Growth 90.00% (33.33%) (3.85%) n/a n/a

Key

* GAAP

a. Includes discontinued activities

b. Includes preference dividends

c. Not disclosed under IFRS

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page