No pages in collection.
Consensus Estimates
| FY 2010 | FY 2011 E | FY 2012 E | FY 2013 E | |
|---|---|---|---|---|
| Total revenues | ||||
| Number of Estimates | 10 | 10 | 8 | |
| Highest | 44229 | 45267 | 47664 | |
| Consensus | 32772 | 40166 | 39936 | 40342 |
| Median | 41520 | 40530 | 40648 | |
| Lowest | 33054 | 31659 | 30187 | |
| Adjusted EBITDA | ||||
| Number of Estimates | 10 | 10 | 8 | |
| Highest | 9265 | 7506 | 7943 | |
| Consensus | 7226 | 7705 | 6959 | 6826 |
| Median | 7620 | 7150 | 6526 | |
| Lowest | 6674 | 6250 | 6072 | |
| EBIT | ||||
| Number of Estimates | 8 | 8 | 7 | |
| Highest | 7532 | 5463 | 5769 | |
| Consensus | 4658 | 5972 | 4953 | 4712 |
| Median | 5855 | 5100 | 4376 | |
| Lowest | 4682 | 4262 | 3856 | |
| Adjusted EBIT | ||||
| Number of Estimates | 8 | 8 | 7 | |
| Highest | 7532 | 5463 | 5769 | |
| Consensus | 4658 | 5972 | 4953 | 4712 |
| Median | 5855 | 5100 | 4376 | |
| Lowest | 4682 | 4262 | 3856 | |
| Income (loss) before provision for income taxes | ||||
| Number of Estimates | 7 | 7 | 6 | |
| Highest | 6926 | 5400 | 5497 | |
| Consensus | 4277 | 5666 | 4814 | 4742 |
| Median | 5636 | 4987 | 4777 | |
| Lowest | 4744 | 3365 | 3840 | |
| Total net income/loss attributable to Gazprom Neft | ||||
| Number of Estimates | 10 | 10 | 8 | |
| Highest | 5402 | 4386 | 4301 | |
| Consensus | 3148 | 4323 | 3693 | 3506 |
| Median | 4193 | 3746 | 3216 | |
| Lowest | 3453 | 2752 | 2822 | |
| Weighted average number of common shares outstanding (in Million) | ||||
| Number of Estimates | 10 | 10 | 8 | |
| Highest | 4741.0 | 4741.3 | 4741.3 | |
| Consensus | 4718.0 | 4722.6 | 4724.9 | 4726.7 |
| Median | 4718.0 | 4718.0 | 4718.0 | |
| Lowest | 4717.9 | 4718.0 | 4718.0 | |
| Basic and diluted EPS (in US-Dollar) | ||||
| Number of Estimates | 10 | 10 | 8 | |
| Highest | 1.14 | 0.93 | 0.91 | |
| Consensus | 0.67 | 0.91 | 0.78 | 0.74 |
| Median | 0.89 | 0.79 | 0.68 | |
| Lowest | 0.73 | 0.58 | 0.60 | |
| Basic and diluted EPS adjusted (in US-Dollar) | ||||
| Number of Estimates | 10 | 10 | 8 | |
| Highest | 1.14 | 0.93 | 0.91 | |
| Consensus | 0.67 | 0.91 | 0.78 | 0.74 |
| Median | 0.89 | 0.79 | 0.68 | |
| Lowest | 0.73 | 0.58 | 0.60 | |
| DPS (in US-Dollar) | ||||
| Number of Estimates | 7 | 7 | 6 | |
| Highest | 0.25 | 0.27 | 0.31 | |
| Consensus | 0.15 | 0.17 | 0.17 | 0.17 |
| Median | 0.17 | 0.17 | 0.16 | |
| Lowest | 0.05 | 0.04 | 0.03 | |
| Capex | ||||
| Number of Estimates | 9 | 9 | 8 | |
| Highest | -2300 | -2100 | -2756 | |
| Consensus | -3301 | -3625 | -3453 | -3658 |
| Median | -3504 | -3526 | -3586 | |
| Lowest | -4977 | -4728 | -5294 | |
| Average oil price for the period per barrel | ||||
| Number of Estimates | 4 | 4 | 4 | |
| Highest | 117.50 | 117.50 | 120.00 | |
| Consensus | - | 106.28 | 101.45 | 100.85 |
| Median | 105.65 | 99.15 | 97.70 | |
| Lowest | 96.30 | 90.00 | 88.00 | |
| Average gas price for the period per cubic meter | ||||
| Number of Estimates | 2 | 2 | 2 | |
| Highest | 99.00 | 120.41 | 136.99 | |
| Consensus | - | 95.53 | 115.42 | 134.12 |
| Median | 95.53 | 115.42 | 134.12 | |
| Lowest | 92.06 | 110.44 | 131.25 |
"Disclaimer: This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice It is based on estimates and forecasts of various analysts regarding revenues. earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee. representation or warranty and is not responsible or liable as to its accuracy and completeness".
© 2006—2012 JSC «Gazprom neft»
