Metinvest is a vertically integrated mining and steel group with assets in Ukraine, the EU and the United States. It manages the entire industry value chain, from mining and processing iron ore and coal to manufacturing and selling semi-finished and finished steel products. Metinvest is owned by Ukrainian conglomerate System Capital Management (71% stake) and Smart Holding, another local business group (24%). The company benefits from upstream integration in terms of iron ore (200% self-sufficiency), yet its coking coal and coke supply base was hit by the military conflict in the east, forcing Metinvest to rely on imports. Its U.S.-based United Coal Company secures long-term supplies of high quality coking coal. Metinvest is the leading producer of iron ore and coke in Ukraine and a top-10 iron ore producer globally.
| Year |
2023 |
2025 |
2026 |
2027 |
2029 |
| Issue Volume ($m) |
945 |
300 |
648 |
333 |
500 |
| Coupon Rate (% p.a.) |
7.75% |
5.625% |
8.50% |
7.65% |
7.75% |
| Coupon Frequency |
S/A |
S/A |
S/A |
S/A |
S/A |
| Maturity date |
4/23/2023 |
6/17/2025 |
4/23/2026 |
10/1/2027 |
10/17/2029 |
| Ratings: Fitch/Moody`s/S&P |
CCC |
CCC |
CCC |
CCC |
CCC |
| Market Price* ($) |
92.00 |
58.50 |
57.50 |
54.50 |
51.50 |
| Market YTM* |
108.10% |
36.20% |
30.80% |
25.00% |
22.10% |
| Spread over UST* |
- |
- |
- |
- |
- |
| Note: *Based on bid price. |
| Year |
2020 |
2021E |
2022E |
| Net Sales ($m) |
10,453 |
*** |
*** |
| EBITDA ($m) |
2,204 |
*** |
*** |
| Net Income ($m) |
526 |
*** |
*** |
| EBIT Coverage Ratio (x) |
4.76 |
*** |
*** |
| Net Debt/Equity (%) |
45.2% |
*** |
*** |
