Белон

MOEX
BLNG
Stock
Yield per half year: +2.91%
Dividend yield: 0%
Sector: Горнодобывающие

Reporting Белон

Reports

IFRS RAS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2023
Дата отчета 27.06.2018 27.06.2018 27.04.2020 27.04.2020 20.04.2021 27.04.2024
Финансовый отчет link link link link link link link
Годовой отчет link link link link link link link link


Capitalization

IFRS RAS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд ₽
4.45 5.17 3.74 3.19 4.26 4.95 10.07 11.64 29.65 27.05 12.11 47.41
Выручка, млрд ₽
0.1366 0.1405 0.348 0.0055 0.0056 0.0055 0.0059 0.0062 3.1 0.0057 2.42
Чистая прибыль, млрд ₽
-1.07 -2.79 1.29 1.49 0.6147 -0.6615 3.43 1.11 0.69 1.20 -5.72
EV, млрд ₽
5.42 5.61 3.11 3.14 4.6 6.04 13.12 11.64 32.5 27.05 13.58 47.85
EBIT, млрд ₽
-1.44 2.02 -0.274 1.37 -3.17 -1.35 1.06 7.6 3.68 1.13 2.42 -196.50
EBITDA, млрд ₽
2.69 4.2 1.38 -2.87 -1.24 1.12 1 3.68 1.13 0.004 1.14 -198.16
OIBDA, млрд ₽
0.0341 0.0341 0.00
Баланс стоимость, млрд ₽
5.27 2.49 3.78 5.27 5.88 5.22 8 12.07 13.18 12.76 8.87 17.52
FCF, млрд ₽
-0.7918 0.198 0.553 -0.108 -0.1242 -0.1022 -0.0054 0.0912 -0.0089 0.045 -0.0299 -40.97
Операционный денежный поток, млрд ₽
1.19 1.6 -0.106 -0.1242 -0.1021 -0.0028 0.0939 -0.0089 -5.5 -0.0288 -40.97
Операционная прибыль, млрд ₽
-1.17 0.386 -1.55 0.23 1.39 -0.6336 1.06 1.04 0.0095 5.07 0.5732 -63.11
Операционные расходы, млрд ₽
0.839 0.58 -0.125 1.2 1.12 -0.4215 0 0.4964 0.0038 1.9 0.4797 -68.37
CAPEX, млрд ₽
1.5 1.89 1.46 0.992 1.04 0.2 0.23 0.26 0.26 0.26 0.2420 5.39


Balance sheet

IFRS RAS
Reporting Annual Quarterly
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд ₽
0.001 0 0.0000 0.0001 0.0000 0.0000 0 0.000112 0.0001 0.0003 -43.77
Short Term Investments ₽
3.49 3.49 -1.72 1.92 1.92 -0.665 3.97 3.15 0.0002 1.68 -84.02
Long term investments ₽
0.0961 0.023 1.41 1.85 3.39 1.35 103.94
Total Receivables ₽
6.92 0.008 0.547 1.98 1.53 1.62 0.000716 0.000716 2 2.1 1.14 5.33
Total Current Assets ₽
3.59 3.22 2.07 1.53 1.63 1.71 1.81 1.85 2 2.1 1.89 4.19
Чистые активы, млрд ₽
0.0606 0.184 0.0216 0.0193 0.016 0.0156 0.08 0.0131 0.0126 0.1276 0.0275 -4.67
Активы, млрд ₽
9.97 4.41 3.79 5.28 5.88 5.22 8 12.51 13.73 13.27 9.07 18.48
Short Term Debt ₽
81.66 81.66 82.83 33.63 49.78 14.1 52.40 -29.62
Long Term Debt ₽
14.18 13.16 25.35 5.81 0.808 11.86 -43.62
Задолженность, млрд ₽
0.0906 0.0471 0.0193 0.016 0.0087 0.0016 0.0027 0.0012 0.4379 0.5489 0.1985 221.42
Чистый долг, млрд ₽
0.807 0 0.0000 -0.0001 0.0000 0.0000 0 0 0 0 0.4035 -101.11
Долг, млрд ₽
5.96 0.82 0 0 0 0 3.39 -62.91
Interest income ₽
0.768 0.102 1.21 1.64 0.6898 0.7223 0.8728 47.92
Расходы на обслуживание долга ₽
0.4375 0.3853 0.4622 0.5045 0.752 0.126 0.083 1.68 0.7007 0.7278 0.6635 42.01
Чист. проц. доходы, млрд ₽
-0.123 0.103 0.1004 0.0995 0.0993 0.113 0.1030 1.87
Goodwill ₽
0.0096 0.0192 0.0086 0.006 0.006 0.006 -0.000478 0.0022 0.0018 0.0017 0.0022 -22.29
Амортизация, млрд ₽
1.89 1.28 0.665 0.316 0.012 0.003 0.001 0.00059 0.000451 0.000452 0.0011 -31.51
Себестоимость, млрд ₽
0.104 0.134 0.326 0.0024 0.000703 0.000685 0.000426 0.000424 0.213 0.0009 -29.30
Товарно материальные запасы ₽
0.0445 0.034 0.0225 0.071 0.003 0.0026 0.0026 0 0.0015 0.0002 0.0020 -41.82


Share

IFRS RAS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -0.9261 -2.43 1.12 1.29 0.5346 -0.5752 0 2.98 0.9611 0.6 1.04 -5.72
Цена акции ао 2.7 2.73 4 5.28 11.34 10.1 28.26 15.16 14.13 14.13 15.80 4.50
Число акций ао, млн 1150 1150 1150 1150 1150 1150 1150 1150 1150 1150 1150.00 0.00
FCF/акцию 0.1722 0.4809 -0.0939 -0.108 -0.0888 -4.7E-5 0 0.000793 -0.0077 0 -0.0408 -41.03
Free Float, % 0 0 4.7 0 0 0 4.70 0.00


Efficiency

IFRS RAS
Reporting Annual Quarterly
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -20.22 -112.39 34.22 28.26 10.45 -12.67 0 39.64 8.75 5.41 15.72 14.89 -20.90
ROA, % -10.68 -63.32 34.08 28.22 10.45 -12.67 0 38.66 8.43 5.2 -2.08 14.62 -21.47
ROIC, % -49.4 -14.53 -4.98 -62.64 38.37 30.91 9.43 -13.57 0.16 4.4 27.51 13.06 -66.58
ROS, % 3.72 26.92 10.98 -12.01 -13.02 58.06 17830.41 22.26 22.26 22.26 6.69 3583.99 -211.32
ROCE, % -11.03 36.29 -0.6017 -0.2294 0.2028 12.87 29.42 8.23 0 0 1.70 10.10 -304.63
Ebit margin, % 62.34 18218.47 0 0 9140.41 1609.51
Рентаб EBITDA, % 0.2988 19.87 -25.97 -11.11 10.15 0 31.18 18225.76 0.129 0.129 7.42 3651.22 -141.02
Чистая рентаб, % -7.8 -19.87 18.58 13.46 5.49 -6 0 29.03 17830.41 22.26 -0.87 3574.48 321.14
Operation Margin, % 66.09 251.01 -113.12 192.19 164.09 176.86 153.99 163.55 163.55 163.55 46.79 164.41 -0.07
Чистая процентная маржа, % 12.14 7.91 -0.54 -87.54 -23.17 -7.8 -19.87 37.16 33.45 -20.2440 -184.25
Доходность FCF, % 4.45 10.7 -2.89 -3.89 -2.4 -0.0011 0 0 0 0 -0.57 0.3038 -115.94


Coefficients

IFRS RAS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-4.18 -1.85 2.89 2.15 6.93 -7.49 0 3.1 28.44 39.21 44.80 6.63 67.61
P/BV
0.8458 2.08 0.9888 0.6063 0.7239 0.9489 1.64 0.8811 2.39 2.12 -0.12 1.32 26.98
P/S
3.26 3.68 10.73 5.77 7.6 8.99 0 18.02 5070.09 8.73 11.30 1022.09 287.94
P/FCF
9.35 -34.59 -25.7 -41.68 -9.17 -24.29 7.31 6.01 601.19 601.19 137.29 116.21 -330.85
E/P
-0.5402 0.3461 0.4661 0.1444 -0.1335 -5.04 0.021 0.0255 0.0255 0.0255 0.01 -1.0203 -171.81
EV/EBIT
0 0 0
EV/EBITDA
5.39 -0.6258 4.42 -4.57 0 -1.09 -3.69 5.59 -18.3 105.37 30.27 -4.4120 31.98
EV/S
3.47 5.12 10.78 1.93 10.61 8.73 8.73 8.73 3.18 8.16 -4.13
EV/FCF
10.29 4.11 -2.59 -0.1215 6.01 601.19 601.19 137.02 121.72 171.04
Debt/EBITDA
1.47 5.35 -0.3873 0 0 0 0 0 0 0 2.70 2.14 -164.11
Netdebt/Ebitda
-0.3873 0.3001 -3.3E-5 0.0019 0.0025 -0.0014 0 0 0 0 0.72 0.0606 -134.18
Debt/Ratio
0.217 0.1285 0.298 0.3809 0.47 0.44 0 0 0 0 0.32 0.3435 27.91
Debt/Equity
0.3885 0.197 0.6452 0.9056 0.89 0.78 0 0 0 0 -0.41 0.6836 31.68
Debt/Net Income
2.08 -2.33 -0.6108 -0.0258 0 0 0 0 9.82 -0.2217 -133.37
PEG
0 0
Бета
0.47 2.22 1.16 3.42 1.65 2 2 1.73 2.09 -2.07
Индекс Альтмана
-2.85 -2.05 -3.1 -5.83 28.69 0 2.63 2.76 3.14 3.14 1.82 6.28 -188.36


Dividends

IFRS RAS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Дивиденд
0 0 0 0 0 0 0 0 0 0
Див доход, ао, %
0 0 0 0 0 0 0 0 0 0 1.80
Дивиденды / прибыль, %
0 0 0 0 0 0 0 0 0 0 119.14


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS RAS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM CAGR 5
BV/акцию
6.73 6.63 6.71 6.77 6.84 6.91 6.96 10.5 11.5 11.1 10.95
CAPEX/Выручка, %
15.76 42.28 0 0 0 0 0 0 0 0 63.79
Добыча коксующегося угля, млн т
3.66 3.58 3.42 0 0 0 0 0 0 0 -2.24
Персонал, чел
4 339 3 497 3 179 2 1 1 1 0 0 0 -80.07
Производительность труда, млн руб/чел/год
2.8 3.54 1.49 143 6 6 6 0 0 0 32.13
Расходы/чел/год, тыс.р
550.82 640.55 471.85 0 0 0 0 0 0 0 -5.03
Расх на персонал, млрд
0 2.05 1.5 0 -14.46
R&D/CAPEX, %
0