investorscraft@gmail.com

Intrinsic ValuePJSC Gazprom Neft (GAZ.L)

Previous Close£13.00
Intrinsic Value
Upside potential
Previous Close
£13.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Public Joint Stock Company Gazprom Neft operates as a vertically integrated oil and gas company, primarily engaged in exploration, production, refining, and marketing of petroleum products. As a subsidiary of Gazprom, it benefits from strong upstream capabilities, with significant reserves in Russia and international markets. The company’s core revenue model is driven by crude oil and refined product sales, leveraging its extensive refining capacity and retail network across Russia and neighboring regions. Gazprom Neft holds a competitive position in the Russian energy sector, supported by state-backed infrastructure and long-term supply agreements. Its focus on technological innovation and operational efficiency enhances its market resilience amid volatile commodity prices. The company also invests in petrochemicals and low-carbon initiatives, aligning with global energy transition trends while maintaining its traditional revenue streams.

Revenue Profitability And Efficiency

Gazprom Neft reported revenue of RUB 3.52 trillion for FY 2023, with net income of RUB 641.11 billion, reflecting robust profitability despite geopolitical and macroeconomic challenges. The company’s operating cash flow stood at RUB 922.95 billion, underscoring strong cash generation capabilities. However, capital expenditures were not disclosed, limiting a full assessment of reinvestment efficiency. The diluted EPS of RUB 135.89 indicates solid earnings distribution across its outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its substantial net income and operating cash flow, which highlight effective cost management and revenue retention. With a beta of 1.42, Gazprom Neft exhibits higher volatility compared to the broader market, reflecting its sensitivity to oil price fluctuations and geopolitical risks. The absence of disclosed capital expenditures restricts a detailed analysis of capital allocation efficiency.

Balance Sheet And Financial Health

Gazprom Neft maintains a solid balance sheet, with cash and equivalents of RUB 592.6 billion and total debt of RUB 897.9 billion, indicating a manageable leverage position. The company’s liquidity appears adequate, though further details on debt maturity profiles and interest coverage would provide deeper insights into its financial resilience amid market uncertainties.

Growth Trends And Dividend Policy

The company’s growth trajectory is tied to its upstream and downstream operations, with potential headwinds from international sanctions and energy market volatility. No dividend per share was reported for FY 2023, suggesting a conservative distribution policy or potential reinvestment priorities. Future growth may hinge on strategic partnerships and diversification into low-carbon energy segments.

Valuation And Market Expectations

With a beta of 1.42, Gazprom Neft’s stock is likely priced with a risk premium, reflecting its exposure to commodity cycles and geopolitical factors. The absence of a disclosed market cap limits a precise valuation assessment, but the company’s earnings and cash flow metrics suggest underlying value for investors comfortable with sector-specific risks.

Strategic Advantages And Outlook

Gazprom Neft’s strategic advantages include its integration within the Gazprom ecosystem, providing access to vast reserves and infrastructure. The company’s focus on operational efficiency and technological adoption positions it to navigate energy transition challenges. However, geopolitical tensions and regulatory uncertainties remain key risks. Its outlook will depend on balancing traditional energy strengths with adaptive strategies for sustainable growth.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount