Appendix 1: Projected Dniprospetsstal financials
Appendix 2: Dniprospetsstal quarterly financials, UAS
Appendix 3: Dniprospetsstal quarterly analysis
CHARTS
DNSS relative performance
Performance, YTD
Trading volume, USD mln
Shareholder structure
Profitability dynamics
Transparency progress
Sales structure, ths mt
Product mix shifted toward more value-added products
Dniprospetsstal's quarterly shipments, ths mt
Dniprospetsstal's sales breakdown in 2006, ths mt
Machine building industry growth, yoy
Construction growth, yoy
Machine building industry growth in 1Q07, yoy
Stainless pipe production, ths mt
Industry growth forecasts, yoy
Global stainless steel demand index, Long products
Stainless steel vs Dniprospetsstal's average product price, USD/mt
Niche-steel product prices, USD/mt
TABLES
Market Information
Stock Ownership
Ratios, 2006
Key Financials & Ratios
Key Dniprospetsstal financials
Basic assumptions
Discounted cash flow model
Sensitivity analysis: Implied share price, USD
Valuation
Key financials
Nickel price on the LME, USD/mt
CRUspi stainless steel, index
Top banks' nickel price forecasts, USD/mt
Difference between forecasted and factual average Ni price on LME in 2006
Income Statement Summary, USD mln
Balance Sheet Summary, USD mln
Quarterly Income Statement Summary, USD mln
Quarterly Balance Sheet Summary, USD mln