Subscribe

PJSC Mining and Metallurgical Company Norilsk Nickel (GMKN.ME)

RUB105.56 -3.34 (-3.07%)
RU MCX Basic Materials Industrial Materials
Address 15, 1st Krasnogvardeysky Drive 123112
Moscow, RU
CEO Vladimir Olegovich Potanin
IPO 2010-03-03
ISIN RU0007288411

Explore sections of this company profile

Also trades on International Order Book · MNOD.IL (USD) Moscow Stock Exchange · GMKN.ME (RUB) Other OTC · NILSY (USD)
Description

PJSC Mining and Metallurgical Company Norilsk Nickel, established in 1997 and headquartered in Moscow, Russia, functions as a prominent diversified metals and mining enterprise. Operating globally, its reach spans Russia, Europe, Asia, North and South America, and the CIS region. The company organizes its business into distinct segments, including GMK Group, South Cluster, Kola Division, GRK Bystrinskoye, Other Mining, and Other Non-Metallurgical. At its core, Norilsk Nickel focuses on the exploration, extraction, and refining of both metallic ores and non-metallic minerals, subsequently marketing the base and precious metals produced. Its extensive product range encompasses nickel, palladium, copper, platinum, cobalt, rhodium, iridium, ruthenium, silver, gold, as well as selenium, tellurium, sulfur, sodium sulfate, and chloride. Beyond its primary mining and metallurgical operations, the company engages in a diverse array of related services and ventures. These include leasing properties and equipment, gas extraction and transport, construction, maintenance and repair for mining and metallurgical facilities, electricity generation and distribution, spare parts manufacturing, geological studies, distribution networks, research, fuel provision, river transportation, and managing airport and airline services.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
RUB105.56 -3.34 (-3.07%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
36M
Beta
0.16
Float Shares
5.60B
Free Float %
36.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.17% -1.56% -2.66% -23.67% -3.71% -16.28% +18.49% -13.48% -52.24% +37.07% +3,345.36%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Analyst Consensus (2 ratings, all time) Buy
Price Targets & DCF
Current price
105.56
DCF (Unlevered) 544.16 +415.5%
DCF (Levered) 654.86 +520.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2025-07 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.27
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Industrial Materials: +4.8%
    -13.0% Q2'25: -9.7% (vs Q2'23)
  • EPS growth Industrial Materials: +16.2%
    -46.3% Q2'25: -15.8% (vs Q2'23)
  • FCF margin FCF growth · Industrial Materials: +3.3%
    +17.0% Q2'25: +22.2% (vs Q2'23)
  • EBIT margin Industrial Materials: +3.1%
    +30.2% Q2'25: +31.1% (vs Q2'23)
  • ROIC Industrial Materials: +2.2%
    +17.1% Q2'25: +25.5% (vs Q2'23)
  • Share dilution Industrial Materials: -0.2%
    +0.0% Q2'25: +0.0% (vs Q2'23)
  • Debt / EBITDA Net debt/EBITDA · Industrial Materials: 0.52×
    2.10× Q2'25: 1.25× (vs Q2'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.17) × ERP
WACC = 72% × Ke + 28% × Kd (5.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 544.16 Current price: 105.56
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
12.78B
est: 537.77M (+2,275.6%)
14.12B
est: 408.50M (+3,357.0%)
12.37B
est: 377.89M (+3,172.4%)
11.50B
est: 373.12M (+2,981.8%)
11.87B
est: 295.32M (+3,919.0%)
8.54B
est: 8.90B (-4.1%)
8.26B
est: 8.03B (+2.8%)
9.15B
est: 8.88B (+3.0%)
11.67B
est: 12.91B (-9.6%)
13.56B
est: 12.66B (+7.1%)
15.55B
est: 15.44B (+0.7%)
17.85B
est: 21.16B (-15.6%)
16.88B
est: 26.79B (-37.0%)
14.41B
est: 20.87B (-31.0%)
12.54B
est: 16.08B (-22.0%)
16.48B
est.
14.52B
14.52B – 14.52B
-11.9% YoY
184.91M
184.91M – 184.91M
-98.7% YoY
EBITDA
7.72B
est: 255.01M (+2,928.5%)
6.55B
est: 193.71M (+3,282.3%)
4.83B
est: 179.20M (+2,593.7%)
4.15B
est: 176.93M (+2,242.7%)
3.64B
est: 140.04M (+2,501.4%)
3.08B
est: 1.10B (+180.2%)
4.28B
est: 1.43B (+198.6%)
4.01B
est: 5.46B (-26.6%)
6.13B
est: 4.22B (+45.4%)
7.99B
est: 3.53B (+126.4%)
7.69B
est: 8.63B (-10.9%)
10.51B
est: 8.96B (+17.3%)
8.94B
est: 8.63B (+3.6%)
5.22B
est: 7.31B (-28.6%)
4.96B
est: 5.98B (-17.0%)
7.82B
est.
6.89B
6.89B – 6.89B
-11.9% YoY
87.68M
87.68M – 87.68M
-98.7% YoY
EBIT
7.72B
est: 216.02M (+3,475.1%)
6.55B
est: 164.10M (+3,892.7%)
4.22B
est: 151.80M (+2,679.9%)
2.59B
est: 149.89M (+1,625.3%)
3.64B
est: 118.63M (+2,970.9%)
3.08B
est: 1.95B (+57.4%)
4.28B
est: 2.61B (+64.3%)
4.01B
est: 4.20B (-4.5%)
5.15B
est: 3.94B (+30.8%)
7.96B
est: 5.89B (+35.2%)
6.53B
est: 6.82B (-4.3%)
9.58B
est: 7.08B (+35.3%)
7.91B
est: 6.82B (+16.0%)
4.05B
est: 5.78B (-29.9%)
3.78B
est: 4.73B (-20.1%)
6.62B
est.
5.83B
5.83B – 5.83B
-11.9% YoY
74.28M
74.28M – 74.28M
-98.7% YoY
Net Income
3.30B
est: 15.25B (-78.4%)
3.60B
est: 2.49B (+44.6%)
2.17B
est: 3.06B (-29.2%)
774.00M
est: 2.17B (-64.3%)
2.00B
est: 610.74M (+228.0%)
1.73B
est: 1.06B (+64.3%)
2.54B
est: 1.40B (+81.4%)
2.13B
est: 3.41B (-37.5%)
3.09B
est: 2.70B (+14.2%)
5.78B
est: 3.30B (+75.2%)
3.30B
est: 5.62B (-41.3%)
6.51B
est: 5.83B (+11.7%)
5.46B
est: 5.61B (-2.8%)
2.38B
est: 4.76B (-49.9%)
1.31B
est: 3.89B (-66.3%)
570.77B
est.
430.86B
430.86B – 430.86B
-24.5% YoY
37.23M
37.23M – 37.23M
-100.0% YoY
SGA
1.40B
est: 30.28M (+4,514.3%)
1.68B
est: 23.00M (+7,187.6%)
321.00M
est: 21.27M (+1,408.8%)
925.00M
est: 21.01M (+4,303.5%)
557.00M
est: 16.63M (+3,250.2%)
249.00M
est: 358.75M (-30.6%)
127.00M
est: 425.03M (-70.1%)
759.00M
est: 745.94M (+1.8%)
856.00M
est: 905.63M (-5.5%)
994.00M
est: 926.44M (+7.3%)
959.00M
est: 841.35M (+14.0%)
1.09B
est: 873.38M (+25.1%)
545.00M
est: 841.10M (-35.2%)
439.00M
est: 712.87M (-38.4%)
1.20B
est: 582.99M (+106.0%)
927.92M
est.
817.42M
817.42M – 817.42M
-11.9% YoY
10.41M
10.41M – 10.41M
-98.7% YoY
EPS
19.46
est: 1.00 (+1,850.6%)
21.53
est: 0.74 (+2,820.5%)
14.18
est: 0.52 (+2,637.9%)
5.07
est: 0.38 (+1,219.1%)
13.15
est: 0.39 (+3,251.9%)
11.39
est: 17.65 (-35.5%)
16.67
est: 15.66 (+6.5%)
13.98
est: 14.42 (-3.0%)
0.20
est: 25.95 (-99.2%)
36.69
est: 31.14 (+17.8%)
0.21
est: 28.80 (-99.3%)
0.42
est: 55.85 (-99.2%)
0.36
est: 56.27 (-99.4%)
0.16
est: 42.83 (-99.6%)
0.09
est: 28.56 (-99.7%)
37.34
est.
28.19
28.19 – 28.19
-24.5% YoY
0.00
0.00 – 0.00
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-30 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-29 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-28 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-27 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-26 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-25 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-24 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-23 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-22 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-21 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-20 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-19 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-18 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-17 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-16 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-15 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-14 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-13 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-12 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-11 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-08 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-07 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-06 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-05 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-04 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-03 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-02 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-04-30 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-04-29 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-04-28 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-04-27 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-04-26 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-04-25 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-04-24 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-04-23 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-22 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-21 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-20 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-17 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-16 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-1.12B
OE per share TTM
-0.07
Owner's Yield
-0.06%
Maintenance CapEx ratio
255.42%
Maint CapEx / Avg PPE
89.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 43 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares BIC 50 UCITS ETF DBRC.L 0.00% 0.77 0.74%
2 iShares EM Dividend UCITS ETF IEDY.L 0.00% 1.89 0.65%
3 Xtrackers MSCI Emerging Markets UCITS ETF 1D XEMD.L 0.00% 6.78 0.18%
4 Xtrackers MSCI Emerging Markets UCITS ETF 1C XMME.L 0.00% 6.78 0.18%
5 iShares Core MSCI EM IMI UCITS ETF EIMI.L 0.00% 16.84 0.18%
6 iShares Core MSCI EM IMI UCITS ETF EIMU.L 0.00% 0.69 0.18%
7 iShares MSCI EM UCITS ETF USD (Dist) IDEM.L 0.00% 4.05 0.18%
8 Avantis Emerging Markets Equity ETF AVEM 0.00% 10.39 0.33%
9 Fidelity Emerging Markets Limited FEMI.L 0.00% 0.06 0.50%
10 Fidelity Emerging Markets Quality Income UCITS ETF INC-USD FEME.L 0.00% 0.06 0.50%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
49.8K
Shares Outstanding
15.29B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Elena Alekseevna Savitskaya Vice President, Chief of Staff & Member of Management Board female
G. A. Chulanov Chief Accountant
Larisa Gennadievna Zelkova Senior Vice President & Head of HR, Social Policy and Public Relations & Member of the Management Board female
Marianna Aleksandrovna Zakharova First VP–Head of CG & Corporate Security, Asset Mgmt & Legal Affair, Member of Mgmt Board & Director female
Mikhail Alexandrovich Borovikov Head of Investor Relations
Nina Mikhailovna Plastinina Vice President, Head of Internal Control & Risk Management and Member of Management Board female
Sergey Alexandrovich Dubovitsky SVP, Head of Strategy & Strategic Projects, Logistics and Procurement & Member of Management Board male
Sergey Gennadievich Malyshev First VP, CFO, Member of Management Board & Executive Director male
Sergey Stanislavovich Stepanov Senior Vice President & Operational Director male
Vladimir Olegovich Potanin President & Chairman of the Management Board male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits