Market cap
$238 Mln
Revenue (TTM)
$8,266 Mln
P/E Ratio
--
P/B Ratio
3.6
Div. Yield
0 %
Income Statement (RUB Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8,266.00
|
6,033.00
|
3,972.00
|
3,607.00
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
8,266.00
|
6,033.00
|
3,972.00
|
3,607.00
|
--
|
--
|
|||||
|
Operating Expenses
|
7,521.00
|
8,847.00
|
4,549.00
|
4,219.00
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
745.00
|
-2,814.00
|
-577.00
|
-868.00
|
--
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
767.00
|
-2,797.00
|
-639.00
|
-902.00
|
--
|
--
|
|||||
|
Provision for Tax
|
287.00
|
60.00
|
-12.00
|
-96.00
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
480.00
|
-2,857.00
|
-627.00
|
-806.00
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-2,857.00
|
-627.00
|
-806.00
|
--
|
--
|
Liabilities (RUB Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
5,009.00
|
3,872.00
|
-872.00
|
-245.00
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
263.00
|
308.00
|
741.00
|
576.00
|
--
|
--
|
|||||
|
Current Liabilities
|
1,702.00
|
1,420.00
|
1,501.00
|
635.00
|
--
|
--
|
|||||
|
Total Liabilities
|
6,974.00
|
5,600.00
|
1,370.00
|
966.00
|
--
|
--
|
Assets (RUB Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2,149.00
|
2,370.00
|
659.00
|
638.00
|
--
|
--
|
|||||
|
Current Assets
|
4,825.00
|
3,230.00
|
711.00
|
328.00
|
--
|
--
|
|||||
|
Total Assets
|
6,974.00
|
5,600.00
|
1,370.00
|
966.00
|
--
|
--
|
|||||
|
Total Debt*
|
69.00
|
91.00
|
841.00
|
577.00
|
--
|
--
|
|||||
|
Net Current Assets
|
3,123.00
|
1,810.00
|
-790.00
|
-307.00
|
--
|
--
|
Cashflow (RUB Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1,922.00
|
-2,064.00
|
230.00
|
-361.00
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,817.00
|
-109.00
|
-130.00
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
-42.00
|
5,754.00
|
182.00
|
539.00
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (RUB)
|
6.76
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS (RUB)
|
10.55
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (RUB)
|
70.55
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share (RUB)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (RUB)
|
27.07
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (RUB)
|
25.38
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
10.62
|
-145.32
|
-416.61
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
10.81
|
-190.47
|
112.26
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
7.63
|
-81.98
|
-53.68
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
9.01
|
-46.64
|
-14.53
|
-24.06
|
--
|
--
|
|||||
|
Net Margin (%)
|
5.81
|
-47.36
|
-15.79
|
-22.35
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.37
|
0.52
|
0.10
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
126.47
|
-387.69
|
33.53
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
116.80
|
-355.66
|
22.21
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.01
|
0.02
|
-0.96
|
-2.36
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
-0.88
|
-0.46
|
--
|
--
|
|||||
|
Current Ratio
|
2.83
|
2.27
|
0.47
|
0.52
|
--
|
--
|
|||||
|
Quick Ratio
|
2.82
|
2.20
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
32.39
|
-46.13
|
-8.01
|
-22.84
|
--
|
--
|
Operating Efficiency Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
5.01
|
6.76
|
3.88
|
2.61
|
--
|
--
|
|||||
|
Asset Turnover
|
1.31
|
1.73
|
3.40
|
--
|
--
|
--
|
|||||
|
Receivable days
|
18.16
|
17.01
|
11.40
|
9.52
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|