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 - Unadjusted

  $ (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 1,221.00 3,533.00 825.00
Depreciation & Amortisation (563.00) (605.00) n/a n/a (1,373.00)
           
Operating Profit/(Loss) 4,565.00 2,050.00 1,221.00 3,533.00 (548.00)
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 1,740.00 893.00 3,192.00 (1,094.00)
Share of Assoc Cos/JV Profits 14.00 2.00 9.00 9.00 10.00
           
Profit Before Tax 4,371.00 1,742.00 902.00 3,201.00 (1,084.00)
Tax (847.00) (373.00) (537.00) (731.00) (194.00)
           
Profit After Tax 3,524.00 1,369.00 365.00 2,470.00 (1,278.00)
           
Discontinued Operations          
Profit After Tax (417.00) (511.00) n/a n/a n/a
           
PROFIT FOR THE PERIOD 3,107.00 858.00 365.00 2,470.00 (1,278.00)
           
Attributable to:          
Equity Shareholders' Earnings 3,034.00 848.00 326.00 2,406.00 (1,175.00)
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 cn/a cn/a cn/a cn/a cn/a


Per Share Record - Unadjusted 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18 31-Dec-14
Continuing EPS          
Earnings per Share - Basic 208.00¢ 58.00¢ 23.00¢ 167.00¢ (78.00¢)
Earnings per Share - Diluted 207.00¢ 58.00¢ 22.00¢ 165.00¢ (78.00¢)
Continuing and Discontinued EPS          
Earnings per Share - Basic 238.00¢ 58.00¢ 23.00¢ 167.00¢ (78.00¢)
Earnings per Share - Diluted 237.00¢ 58.00¢ 22.00¢ 165.00¢ (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% 10.26% 27.52% (4.20%)
Tax Rate 19.51% 21.44% 60.13% 22.90% (17.73%)
Return on Capital Employed 0.82% 35.54% 18.65% 14.97% n/a
Continuing Operations & Discontinued Operations          
Return on Equity (ROE) 1.26% 64.44% 13.88% 27.82% (48.12%)
           
Financial Status          
Continuing Operations          
Interest Cover 21.62 6.53 3.68 9.92 (0.93)
Revenue per Share 9.34¢ 649.60¢ 821.72¢ 222.80¢ 867.36¢
Pre-Tax Profit per Share 3.03¢ 119.72¢ 62.26¢ 55.56¢ (71.99¢)
           
Market Data          
Continuing Operations          
Earnings per Share Growth - Basic 259% 152% -86% n/a n/a
Earnings per Share Growth - Adjusted 259% 152% -86% n/a n/a
Earnings per Share Growth - Diluted 257% 164% -87% n/a n/a
PE Ratio - Adjusted 3.6 10.3 22.2 3.6 n/a
PEG - Adjusted 0.0 0.1 n/a n/a n/a
Dividend Cover 2.19 1.16 0.31 2.14 n/a
Continuing Operations & Discontinued Operations          
Earnings per Share Growth - Basic -96% 152% -45% n/a n/a
Earnings per Share Growth - Adjusted -96% 152% -45% n/a n/a
Earnings per Share Growth - Diluted -96% 164% -47% n/a n/a
PE Ratio - Adjusted 315.8 10.3 22.2 14.5 n/a
PEG - Adjusted n/a 0.1 n/a n/a n/a
Dividend Cover 0.03 1.16 0.31 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% 14.7% 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