ГМК Норильский никель, ПАО

Норникель является лидером горно-металлургической промышленности России, а также крупнейшим производителем палладия и рафинированного никеля и одним из крупнейших производителей платины и меди. «Норникель» производит также кобальт, родий, серебро, золото, иридий, рутений, селен, теллур и серу.

Основными видами деятельности группы являются поиск, разведка, добыча, обогащение и переработка полезных ископаемых, производство, маркетинг и реализация цветных и драгоценных металлов. География поставок продукции охватывает свыше трех десятков стран.

0 млрд руб

Капитальные вложения в 2020 году

0 млрд руб

Чистая прибыль в 2020 году

0 тыс тонн

Произведено никеля в 2020 году

0 тыс человек

Персонал компании в 2020 году

переверните телефон, так будет удобнее

Это относительные показатели. Где 1-плохо, 10-отлично. Подробнее о карте можно почитать здесь.

Данные в млн.руб. (если не указано другое), кроме стоимости и количества акций

СТОИМОСТЬ КОМПАНИИ

[table-cell id=1priceVersion10outside10-6 cell=A24/]	[table-cell id=1priceVersion10outside10-6 cell=B24/]	[table-cell id=1priceVersion10outside10-6 cell=C24/]	[table-cell id=1priceVersion10outside10-6 cell=D24/]	[table-cell id=1priceVersion10outside10-6 cell=E24/]	[table-cell id=1priceVersion10outside10-6 cell=F24/]	[table-cell id=1priceVersion10outside10-6 cell=G24/]	[table-cell id=1priceVersion10outside10-6 cell=H24/]
[table-cell id=1priceVersion10outside10-6 cell=A25/]	[table-cell id=1priceVersion10outside10-6 cell=B25/]	[table-cell id=1priceVersion10outside10-6 cell=C25/]	[table-cell id=1priceVersion10outside10-6 cell=D25/]	[table-cell id=1priceVersion10outside10-6 cell=E25/]	[table-cell id=1priceVersion10outside10-6 cell=F25/]	[table-cell id=1priceVersion10outside10-6 cell=G25/]	[table-cell id=1priceVersion10outside10-6 cell=H25/]
[table-cell id=1priceVersion10outside10-6 cell=A26/]	[table-cell id=1priceVersion10outside10-6 cell=B26/]	[table-cell id=1priceVersion10outside10-6 cell=C26/]	[table-cell id=1priceVersion10outside10-6 cell=D26/]	[table-cell id=1priceVersion10outside10-6 cell=E26/]	[table-cell id=1priceVersion10outside10-6 cell=F26/]	[table-cell id=1priceVersion10outside10-6 cell=G26/]	[table-cell id=1priceVersion10outside10-6 cell=H26/]
[table-cell id=1priceVersion10outside10-6 cell=A27/]	[table-cell id=1priceVersion10outside10-6 cell=B27/]	[table-cell id=1priceVersion10outside10-6 cell=C27/]	[table-cell id=1priceVersion10outside10-6 cell=D27/]	[table-cell id=1priceVersion10outside10-6 cell=E27/]	[table-cell id=1priceVersion10outside10-6 cell=F27/]	[table-cell id=1priceVersion10outside10-6 cell=G27/]	[table-cell id=1priceVersion10outside10-6 cell=H27/]
[table-cell id=1priceVersion10outside10-6 cell=A28/]	[table-cell id=1priceVersion10outside10-6 cell=B28/]	[table-cell id=1priceVersion10outside10-6 cell=C28/]	[table-cell id=1priceVersion10outside10-6 cell=D28/]	[table-cell id=1priceVersion10outside10-6 cell=E28/]	[table-cell id=1priceVersion10outside10-6 cell=F28/]	[table-cell id=1priceVersion10outside10-6 cell=G28/]	[table-cell id=1priceVersion10outside10-6 cell=H28/]

Основные показатели, Норильский никель

[table-cell id=1BasicVersion1.0 cell=A76/]	[table-cell id=1BasicVersion1.0 cell=B76/]	[table-cell id=1BasicVersion1.0 cell=C76/]	[table-cell id=1BasicVersion1.0 cell=D76/]	[table-cell id=1BasicVersion1.0 cell=E76/]	[table-cell id=1BasicVersion1.0 cell=F76/]	[table-cell id=1BasicVersion1.0 cell=G76/]	[table-cell id=1BasicVersion1.0 cell=H76/]
[table-cell id=1BasicVersion1.0 cell=A77/]	[table-cell id=1BasicVersion1.0 cell=B77/]	[table-cell id=1BasicVersion1.0 cell=C77/]	[table-cell id=1BasicVersion1.0 cell=D77/]	[table-cell id=1BasicVersion1.0 cell=E77/]	[table-cell id=1BasicVersion1.0 cell=F77/]	[table-cell id=1BasicVersion1.0 cell=G77/]	[table-cell id=1BasicVersion1.0 cell=H77/]
[table-cell id=1BasicVersion1.0 cell=A78/]	[table-cell id=1BasicVersion1.0 cell=B78/]	[table-cell id=1BasicVersion1.0 cell=C78/]	[table-cell id=1BasicVersion1.0 cell=D78/]	[table-cell id=1BasicVersion1.0 cell=E78/]	[table-cell id=1BasicVersion1.0 cell=F78/]	[table-cell id=1BasicVersion1.0 cell=G78/]	[table-cell id=1BasicVersion1.0 cell=H78/]
[table-cell id=1BasicVersion1.0 cell=A79/]	[table-cell id=1BasicVersion1.0 cell=B79/]	[table-cell id=1BasicVersion1.0 cell=C79/]	[table-cell id=1BasicVersion1.0 cell=D79/]	[table-cell id=1BasicVersion1.0 cell=E79/]	[table-cell id=1BasicVersion1.0 cell=F79/]	[table-cell id=1BasicVersion1.0 cell=G79/]	[table-cell id=1BasicVersion1.0 cell=H79/]
[table-cell id=1BasicVersion1.0 cell=A80/]	[table-cell id=1BasicVersion1.0 cell=B80/]	[table-cell id=1BasicVersion1.0 cell=C80/]	[table-cell id=1BasicVersion1.0 cell=D80/]	[table-cell id=1BasicVersion1.0 cell=E80/]	[table-cell id=1BasicVersion1.0 cell=F80/]	[table-cell id=1BasicVersion1.0 cell=G80/]	[table-cell id=1BasicVersion1.0 cell=H80/]
[table-cell id=1BasicVersion1.0 cell=A81/]	[table-cell id=1BasicVersion1.0 cell=B81/]	[table-cell id=1BasicVersion1.0 cell=C81/]	[table-cell id=1BasicVersion1.0 cell=D81/]	[table-cell id=1BasicVersion1.0 cell=E81/]	[table-cell id=1BasicVersion1.0 cell=F81/]	[table-cell id=1BasicVersion1.0 cell=G81/]	[table-cell id=1BasicVersion1.0 cell=H81/]
[table-cell id=1BasicVersion1.0 cell=A82/]	[table-cell id=1BasicVersion1.0 cell=B82/]	[table-cell id=1BasicVersion1.0 cell=C82/]	[table-cell id=1BasicVersion1.0 cell=D82/]	[table-cell id=1BasicVersion1.0 cell=E82/]	[table-cell id=1BasicVersion1.0 cell=F82/]	[table-cell id=1BasicVersion1.0 cell=G82/]	[table-cell id=1BasicVersion1.0 cell=H82/]
[table-cell id=1BasicVersion1.0 cell=A83/]	[table-cell id=1BasicVersion1.0 cell=B83/]	[table-cell id=1BasicVersion1.0 cell=C83/]	[table-cell id=1BasicVersion1.0 cell=D83/]	[table-cell id=1BasicVersion1.0 cell=E83/]	[table-cell id=1BasicVersion1.0 cell=F83/]	[table-cell id=1BasicVersion1.0 cell=G83/]	[table-cell id=1BasicVersion1.0 cell=H83/]
[table-cell id=1BasicVersion1.0 cell=A84/]	[table-cell id=1BasicVersion1.0 cell=B84/]	[table-cell id=1BasicVersion1.0 cell=C84/]	[table-cell id=1BasicVersion1.0 cell=D84/]	[table-cell id=1BasicVersion1.0 cell=E84/]	[table-cell id=1BasicVersion1.0 cell=F84/]	[table-cell id=1BasicVersion1.0 cell=G84/]	[table-cell id=1BasicVersion1.0 cell=H84/]
[table-cell id=1BasicVersion1.0 cell=A85/]	[table-cell id=1BasicVersion1.0 cell=B85/]	[table-cell id=1BasicVersion1.0 cell=C85/]	[table-cell id=1BasicVersion1.0 cell=D85/]	[table-cell id=1BasicVersion1.0 cell=E85/]	[table-cell id=1BasicVersion1.0 cell=F85/]	[table-cell id=1BasicVersion1.0 cell=G85/]	[table-cell id=1BasicVersion1.0 cell=H85/]
[table-cell id=1BasicVersion1.0 cell=A86/]	[table-cell id=1BasicVersion1.0 cell=B86/]	[table-cell id=1BasicVersion1.0 cell=C86/]	[table-cell id=1BasicVersion1.0 cell=D86/]	[table-cell id=1BasicVersion1.0 cell=E86/]	[table-cell id=1BasicVersion1.0 cell=F86/]	[table-cell id=1BasicVersion1.0 cell=G86/]	[table-cell id=1BasicVersion1.0 cell=H86/]
[table-cell id=1BasicVersion1.0 cell=A87/]	[table-cell id=1BasicVersion1.0 cell=B87/]	[table-cell id=1BasicVersion1.0 cell=C87/]	[table-cell id=1BasicVersion1.0 cell=D87/]	[table-cell id=1BasicVersion1.0 cell=E87/]	[table-cell id=1BasicVersion1.0 cell=F87/]	[table-cell id=1BasicVersion1.0 cell=G87/]	[table-cell id=1BasicVersion1.0 cell=H87/]
[table-cell id=1BasicVersion1.0 cell=A88/]	[table-cell id=1BasicVersion1.0 cell=B88/]	[table-cell id=1BasicVersion1.0 cell=C88/]	[table-cell id=1BasicVersion1.0 cell=D88/]	[table-cell id=1BasicVersion1.0 cell=E88/]	[table-cell id=1BasicVersion1.0 cell=F88/]	[table-cell id=1BasicVersion1.0 cell=G88/]	[table-cell id=1BasicVersion1.0 cell=H88/]
[table-cell id=1BasicVersion1.0 cell=A89/]	[table-cell id=1BasicVersion1.0 cell=B89/]	[table-cell id=1BasicVersion1.0 cell=C89/]	[table-cell id=1BasicVersion1.0 cell=D89/]	[table-cell id=1BasicVersion1.0 cell=E89/]	[table-cell id=1BasicVersion1.0 cell=F89/]	[table-cell id=1BasicVersion1.0 cell=G89/]	[table-cell id=1BasicVersion1.0 cell=H89/]

О ФИНАНСОВОМ ПОЛОЖЕНИИ
О ПРИБЫЛЯХ И УБЫТКАХ
О ДВИЖЕНИИ ДЕН. СРЕДСТВ

Период	2014	2015	2016	2017	2018	2019	2020
Активы	739 775	974 549	998 265	958 270	1 059 494	1 205 589	1 529 478
Оборотные активы	319 767	482 871	364 319	260 700	316 409	406 829	632 357
Внеоборотные активы	420 008	491 678	633 946	697 570	743 085	798 760	897 121
Обязательства	470 134	809 664	761 764	689 998	817 972	940 224	1 184 345
Капитал	269 641	164 885	236 501	268 272	241 522	265 365	345 133
Денежные средства и их эквиваленты	157 147	295 480	200 213	49 078	96 449	172 333	383 512
Заемный капитал	356 139	602 415	476 236	521 457	586 262	595 541	711 709
Чистый долг	198 992	306 935	276 023	472 379	489 813	423 208	328 197

Период	2014	2015	2016	2017	2018	2019	2020
Выручка	456 013	506 140	548 564	536 753	728 915	877 769	1 116 969
В том числе
Продажи палладия	88 058	102 648	122 136	143 256	228 802	325 967	456 920
Продажи никеля	179 604	180 800	176 246	141 073	188 905	218 999	229 024
Продажи меди	97 423	115 034	123 290	141 394	186 717	187 384	220 301
Продажи платины	34 628	36 131	43 015	38 779	36 267	40 444	43 367
Прочая выручка	56 300	71 527	83 877	72 251	88 224	104 975	167 357
Операционная прибыль	182 339	195 988	216 523	185 591	337 888	456 214	461 457
Чистая прибыль для акционеров	93 506	105 139	167 836	127 809	189 452	375 610	245 377
EBITDA	218 231	247 276	257 337	278 469	389 166	513 669	552 365
Амортизация	30 885	30 736	37 274	37 591	48 029	58 929	68 055
Процентные расходы	5 196	17 423	26 941	22 496	24 139	22 847	26 998

Период	2014	2015	2016	2017	2018	2019	2020
CF от операционной деятельности	231 276	219 132	235 060	102 892	406 266	389 091	603 429
CF от инвестиционной деятельности	(46 923)	(80 646)	(125 806)	(112 744)	(99 700)	(71 930)	(120 813)
CF от финансовой деятельности	(136 983)	(40 677)	(161 076)	(134 579)	(285 689)	(230 596)	(294 746)
Капитальные вложения	49 079	101 592	109 218	113 115	94 590	81 293	123 278
Free Cash Flow	182 197	117 540	125 842	(10 223)	311 676	307 798	480 151

ПОКАЗАТЕЛИ ДЕЯТЕЛЬНОСТИ
МУЛЬТИПЛИКАТОРЫ
ДИНАМИКА ИЗМЕНЕНИЙ
ДИВИДЕНДЫ

Период	2014	2015	2016	2017	2018	2019	2020
Добыча руды, тыс. т	25 183	25 290	24 860	25 021	25 223	25 523	25 523
Производство никеля, тыс. т	274	266	236	217	219	229	236
Производство меди, тыс. т	368	369	360	401	474	499	487
Производство палладия, тыс. тр. унций	2 752	2 689	2 618	2 780	2 729	2 922	2 826
Производство платины, тыс. тр. унций	662	656	644	670	653	702	702
Персонал, тыс человек	82	84	82	79	75	75	75

[table-cell id=1MultiplierVersion1.0outside51-2 cell=A638/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B638/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C638/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D638/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E638/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F638/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G638/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H638/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A639/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B639/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C639/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D639/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E639/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F639/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G639/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H639/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A640/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B640/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C640/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D640/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E640/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F640/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G640/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H640/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A641/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B641/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C641/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D641/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E641/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F641/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G641/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H641/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A642/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B642/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C642/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D642/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E642/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F642/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G642/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H642/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A643/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B643/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C643/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D643/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E643/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F643/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G643/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H643/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A644/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B644/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C644/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D644/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E644/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F644/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G644/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H644/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A645/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B645/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C645/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D645/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E645/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F645/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G645/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H645/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A646/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B646/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C646/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D646/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E646/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F646/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G646/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H646/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A647/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B647/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C647/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D647/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E647/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F647/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G647/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H647/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A648/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B648/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C648/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D648/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E648/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F648/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G648/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H648/]

Период	2015/2014	2016/2015	2017/2016	2018/2017	2019/2018	2020/2019	CAGR 5 летСредний годовой прирост за 5 лет
Выручка	11%	8%	-2%	36%	20%	27%	17%
Чистая прибыль для акционеров	12%	60%	-24%	48%	98%	-35%	18%
Активы	32%	2%	-4%	11%	14%	27%	9%
Обязательства	72%	-6%	-9%	19%	15%	26%	8%
Капитал	-39%	43%	13%	-10%	10%	30%	16%
EBITDA	13%	4%	8%	40%	32%	8%	17%
Капитальные вложения	107%	8%	4%	-16%	-14%	52%	4%
Процентные расходы	235%	55%	-16%	7%	-5%	18%	9%
Чистый долг	54%	-10%	71%	4%	-14%	-22%	1%
Выплаченные дивиденды	-40%	4%	-7%	88%	30%	-20%	14%
Добыча руды, тыс. т	0%	-2%	1%	1%	1%	0%	0%
Производство никеля, тыс. т	-3%	-12%	-8%	1%	4%	3%	-2%
Производство меди, тыс. т	0%	-2%	11%	18%	5%	-2%	6%
Производство палладия, тыс. тр. унций	-2%	-3%	6%	-2%	7%	-3%	1%
Производство платины, тыс. тр. унций	-1%	-2%	4%	-3%	8%	0%	1%

Период	2014	2015	2016	2017	2018	2019	2020
Выплаченные дивиденды	226 668	135 642	140 894	131 689	248 230	323 647	260 246
Дивиденд на об. акцию	1 432,38	857,16	890,35	832,18	1 568,64	2 045,22	1 644,57
Дивдоходность об. акций	17,7%	9,4%	8,8%	7,7%	12,0%	10,7%	6,7%
Доля прибыли на дивиденды	242%	129%	84%	103%	131%	86%	106%

Структура акционерного капитала		Чем владеет компания
Free-float	37,61%	АО «АК «НордСтар»	100,00%
Olderfrey holding LTD	34,57%	ООО «Аэропорт «Норильск»	100,00%
UC RUSAL PLC (UCR)	27,82%	ООО «ГРК «Быстринское»	50,01%
		АО «ЕРП» (Енисейское речное параходство)	100,00%

Информация
Сектор	Горнодобывающая промышленностьПерейти в анализ сектора
Тикер на Московской бирже	GMKN
Тикер на Лондонской бирже	MNOD
Отчетность	МСФО
Официальный сайт	https://www.nornickel.ru/
Центр раскрытия информации	http://e-disclosure.ru/portal/company.aspx?id=564