Company / category | Price and change |
Year div-d yield | Last growth Revenue/EBITDA |
AVG growth last/hist |
EV / EBITDA | Express potential |
FCF Yield LTM | FCF Yield E | |||||||
CCY | Price | +/- | Revenue | EBITDA | Last | Hist | LTM | (exp) | (p50) | ||||||
ЕвроТранс | RUB | 100.05 | +9.2% | 30.2% | 80.9% | 64.7% | 72.8% | 91.8% | 2.8x | n/a | n/a |
20.1%
|
|||
Лукойл | RUB | 6739 | +7.1% | 15.1% | 18.0% | 13.8% | 15.9% | 21.7% | 1.8x |
19.3%
|
16.0%
|
||||
Нижнекамскнеф-м | RUB | 87.75 | +3.8% | 3.4% | 15.9% | 6.1% | 11.0% | 13.1% | 3.5x |
14.7%
|
26.9%
|
||||
Новатэк | RUB | 894 | +9.8% | 8.9% | 15.4% | 29.4% | 22.4% | 34.4% | 5.9x |
0.2%
|
-1.2%
|
||||
Русснефть | RUB | 96.3 | +14.6% | 0.0% | 60.2% | 200.0% | 130.1% | 53.3% | 1.2x |
113.1%
|
113.9%
|
Company / category | Price and change |
Year div-d yield | Last growth Revenue/EBITDA |
AVG growth last/hist |
EV / EBITDA | Express potential |
FCF Yield LTM | FCF Yield E | |||||||
CCY | Price | +/- | Revenue | EBITDA | Last | Hist | LTM | (exp) | (p50) | ||||||
Северсталь | RUB | 1163 | +11.4% | 26.7% | 13.6% | -10.8% | 1.4% | 2.1% | 3.5x |
9.8%
|
10.8%
|
||||
ММК | RUB | 34.565 | +12.2% | 15.2% | -9.9% | -31.2% | -20.5% | 1.0% | 1.6x |
1.9%
|
0.9%
|
||||
Мечел | RUB | 91.77 | +15.8% | 0.0% | 5.8% | -61.8% | -28.0% | 16.3% | 5.7x |
-6.3%
|
-26.6%
|
||||
НЛМК | RUB | 136.18 | +13.5% | 18.7% | -7.5% | -8.6% | -8.1% | 10.5% | 2.6x |
27.5%
|
33.3%
|
||||
Русал | RUB | 32 | +8.9% | 0.0% | 13.1% | 180.5% | 96.8% | 36.3% | 9.2x |
-11.5%
|
4.6%
|
||||
ТМК | RUB | 96.5 | +13.0% | 9.9% | -0.8% | -55.4% | -28.1% | 48.3% | 4.8x |
-30.9%
|
-37.8%
|
Company / category | Price and change |
Year div-d yield | Last growth Revenue/EBITDA |
AVG growth last/hist |
EV / EBITDA | Express potential |
FCF Yield LTM | FCF Yield E | |||||||
CCY | Price | +/- | Revenue | EBITDA | Last | Hist | LTM | (exp) | (p50) | ||||||
Норникель | RUB | 106 | +10.4% | 0.0% | -8.1% | -29.8% | -19.0% | -8.1% | 5.2x |
-1.1%
|
-3.7%
|
||||
Полюс | RUB | 13600 | +2.0% | 9.6% | 33.2% | 43.9% | 38.6% | 22.8% | 4.9x |
14.7%
|
19.8%
|
||||
Полиметалл | RUB | 270 | 0.0% | 0.0% | 24.6% | 30.3% | 27.5% | 9.2% | 4.7x |
15.0%
|
93.8%
|
||||
Русолово | RUB | 0.543 | +9.7% | 0.0% | 34.1% | 0.0% | 17.1% | 14.8% | -47.7x |
-28.6%
|
-26.1%
|
||||
Селигдар | RUB | 39.58 | +8.7% | 10.1% | 36.9% | 47.5% | 42.2% | 18.8% | 5.9x |
13.3%
|
28.4%
|
||||
Южуралзолото | RUB | 0.74 | +7.2% | 0.0% | 17.2% | 4.8% | 11.0% | 11.8% | 9.0x |
-3.2%
|
4.4%
|
Company / category | Price and change |
Year div-d yield | Last growth Revenue/EBITDA |
AVG growth last/hist |
EV / EBITDA | Express potential |
FCF Yield LTM | FCF Yield E | |||||||
CCY | Price | +/- | Revenue | EBITDA | Last | Hist | LTM | (exp) | (p50) | ||||||
Акрон | RUB | 17252 | -0.3% | 2.5% | 11.1% | -30.0% | -9.4% | 11.6% | 15.1x |
-4.9%
|
-3.8%
|
||||
КуйбышевАзот | RUB | 456.8 | +5.0% | 4.8% | 15.0% | -27.1% | -6.1% | 24.3% | 4.4x |
-3.5%
|
4.6%
|
||||
Фосагро | RUB | 5814 | -0.6% | 5.0% | 11.5% | -6.0% | 2.7% | 23.9% | 5.8x |
1.9%
|
7.7%
|
Company / category | Price and change |
Year div-d yield | Last growth Revenue/EBITDA |
AVG growth last/hist |
EV / EBITDA | Express potential |
FCF Yield LTM | FCF Yield E | |||||||
CCY | Price | +/- | Revenue | EBITDA | Last | Hist | LTM | (exp) | (p50) | ||||||
Русагро | RUB | 1083.8 | 0.0% | 0.0% | 6.3% | -29.4% | -11.5% | 18.8% | 3.9x |
9.9%
|
15.2%
|
||||
Рус-Аква | RUB | 572 | +4.0% | 7.0% | 41.5% | 17.4% | 29.4% | 43.5% | 4.0x |
18.9%
|
15.6%
|
||||
Черкизово | RUB | 4074 | +4.0% | 8.5% | 20.4% | 74.1% | 47.3% | 30.0% | 4.6x |
-2.3%
|
-9.1%
|
Company / category | Price and change |
Year div-d yield | Last growth Revenue/EBITDA |
AVG growth last/hist |
EV / EBITDA | Express potential |
FCF Yield LTM | FCF Yield E | |||||||
CCY | Price | +/- | Revenue | EBITDA | Last | Hist | LTM | (exp) | (p50) | ||||||
FESCO | RUB | 45.66 | +9.3% | 0.0% | -14.6% | -55.2% | -34.9% | 30.7% | 6.1x |
-17.5%
|
-0.9%
|
||||
ГлобалТранс | RUB | 505.2 | 0.0% | 0.0% | 5.9% | -12.3% | -3.2% | 29.4% | 1.6x |
5.6%
|
4.4%
|
||||
ОВК | RUB | 52.05 | +14.0% | 0.0% | 97.0% | 200.0% | 148.5% | 31.5% | 2.7x | n/a |
59.5%
|
Company / category | Price and change |
Year div-d yield | Last growth Revenue/EBITDA |
AVG growth last/hist |
EV / EBITDA | Express potential |
FCF Yield LTM | FCF Yield E | |||||||
CCY | Price | +/- | Revenue | EBITDA | Last | Hist | LTM | (exp) | (p50) | ||||||
Распадская | RUB | 247.2 | +6.6% | 0.0% | -3.7% | -94.8% | -49.3% | 44.5% | 5.7x |
-3.6%
|
-30.5%
|
Company / category | Price and change |
Year div-d yield | Last growth Revenue/EBITDA |
AVG growth last/hist |
EV / EBITDA | Express potential |
FCF Yield LTM | FCF Yield E | ||||||
CCY | Price | +/- | Revenue | EBITDA | Last | Hist | LTM | (exp) | (p50) | |||||
Абрау Дюрсо | RUB | 170.4 | +6.5% | 1.9% | 0.6% | -30.0% | -14.7% | 24.2% | 11.1x | n/a | n/a |
-9.8%
|
||
Белуга | RUB | 519 | +3.8% | 45.8% | 19.1% | -0.1% | 9.5% | 26.5% | 4.8x | n/a | n/a |
-5.6%
|
||
X5 Retail | RUB | 2798 | 0.0% | 0.0% | 22.9% | 16.0% | 19.4% | 19.8% | 3.8x | n/a |
-4.3%
|
|||
Fix Price | RUB | 160.3 | +4.6% | 6.1% | 9.4% | -10.9% | -0.8% | 10.3% | 3.0x | n/a | n/a |
7.2%
|
||
Henderson | RUB | 590 | +4.5% | 5.0% | 32.0% | 35.6% | 33.8% | 56.6% | 4.3x | n/a |
3.5%
|
|||
Лента | RUB | 1124.5 | +4.1% | 0.0% | 55.1% | 141.1% | 98.1% | 30.8% | 3.5x | n/a |
-32.9%
|
|||
Магнит | RUB | 4921.5 | +11.5% | 19.8% | 15.4% | -17.1% | -0.8% | 17.0% | 3.5x | n/a | n/a |
-2.8%
|
||
М.Видео | RUB | 88.9 | +15.5% | 0.0% | 12.7% | -12.2% | 0.2% | 19.8% | 4.6x | n/a | n/a |
25.7%
|
||
ОКЕЙ | RUB | 21.15 | +5.9% | 0.0% | 6.2% | 35.4% | 20.8% | 10.2% | 2.3x | n/a |
59.6%
|
|||
ВсеИнструменты | RUB | 79.4 | +7.8% | 10.1% | 35.3% | 32.8% | 34.0% | 70.7% | 5.5x | n/a |
-6.9%
|
Company / category | Price and change |
Year div-d yield | Last growth Revenue/EBITDA |
AVG growth last/hist |
EV / EBITDA | Express potential |
FCF Yield LTM | FCF Yield E | ||||||
CCY | Price | +/- | Revenue | EBITDA | Last | Hist | LTM | (exp) | (p50) | |||||
Астра | RUB | 472 | +8.0% | 2.2% | 58.4% | -2.5% | 28.0% | 112.0% | 23.1x | n/a | n/a |
-0.4%
|
||
Cian | RUB | 509.4 | +9.7% | 0.0% | -2.0% | -65.8% | -33.9% | 59.2% | 10.8x | n/a | n/a |
5.9%
|
||
ArenaData | RUB | 133 | +4.4% | 0.0% | 125.9% | 0.0% | 62.9% | 67.8% | 13.2x | n/a | n/a |
-4.6%
|
||
Делимобиль | RUB | 169.7 | +9.1% | 0.6% | 46.4% | -0.8% | 22.8% | 38.9% | 9.1x | n/a | n/a |
-47.4%
|
||
Диасофт | RUB | 3849.5 | +6.0% | 3.1% | 20.8% | -21.1% | -0.2% | 16.6% | 11.6x | n/a | n/a |
8.1%
|
||
Элемент | RUB | 0.131 | +3.4% | 1.4% | 10.9% | 27.7% | 19.3% | 32.1% | 7.0x | n/a |
20.7%
|
|||
Head Hunter | RUB | 3480 | +4.5% | 0.0% | 27.3% | 4.6% | 15.9% | 44.3% | 6.2x | n/a |
12.6%
|
|||
IVA Technologies | RUB | 200.25 | +4.6% | 0.0% | 8.7% | -14.4% | -2.8% | 102.8% | 10.9x | n/a | n/a |
-1.8%
|
||
OZON | RUB | 2830 | +13.5% | 0.0% | 41.1% | 0.0% | 20.5% | 44.3% | 44.6x | n/a | n/a |
-27.1%
|
||
Озон Фарм | RUB | 32.9 | +5.4% | 0.6% | -7.2% | -14.7% | -11.0% | 25.1% | 4.1x | n/a | n/a |
3.7%
|
||
ПАО Позитив | RUB | 2068 | +9.3% | 3.1% | -1.6% | 0.0% | -0.8% | 49.8% | 19.8x | n/a | n/a |
2.7%
|
||
Софтлайн | RUB | 114.2 | +7.7% | 0.0% | 26.0% | 38.5% | 32.2% | 31.8% | 8.9x | n/a |
-40.4%
|
|||
VK company | RUB | 290.4 | +16.9% | 0.0% | 17.1% | 0.0% | 8.5% | -17.1% | -52.8x | n/a | n/a |
-73.9%
|
||
Whoosh | RUB | 152.14 | +15.0% | 1.4% | 41.9% | 36.0% | 39.0% | 70.7% | 4.9x | n/a |
-30.0%
|
|||
Яндекс | RUB | 3700 | +10.8% | 2.2% | 42.2% | 27.7% | 35.0% | 67.0% | 8.1x | n/a |
0.5%
|
Company / category | Price and change |
Year div-d yield | Рост последний Revenue/Прибыль |
AVG growth last/hist |
P / E | Express potential |
FCF Yield LTM | FCF Yield E | ||||||
CCY | Price | +/- | Revenue | Прибыль | Last | Hist | LTM | (exp) | (p50) | |||||
Банк СПБ | RUB | 339.13 | +7.4% | 12.5% | 34.4% | 55.6% | 45.0% | 43.9% | 3.3x | n/a | ||||
КарМани | RUB | 1.4495 | +6.6% | 0.0% | 10.7% | -26.4% | -7.9% | 21.8% | 6.5x | n/a | n/a | |||
Европлан | RUB | 619.1 | +16.1% | 4.4% | 40.9% | -30.3% | 5.3% | 29.9% | 4.8x | n/a | n/a | |||
МТС Банк | RUB | 1175.5 | +10.5% | 0.0% | 14.8% | -20.7% | -2.9% | 41.7% | 3.1x | n/a | n/a | |||
Мосгорломбард | RUB | 2.12 | +7.6% | 3.8% | 200.0% | 200.0% | 200.0% | 126.3% | 4.8x | n/a | ||||
Мосбиржа | RUB | 188.5 | +5.2% | 9.2% | 47.5% | 61.3% | 54.4% | 43.6% | 5.2x | n/a | ||||
QIWI | RUB | 181.4 | +7.0% | 0.0% | 32.8% | -36.6% | -1.9% | 21.8% | 0.5x | n/a | n/a | |||
Ренессанс | RUB | 100.24 | +5.7% | 5.8% | 35.4% | -76.5% | -20.5% | 33.6% | 10.7x | n/a | n/a | |||
Росбанк | RUB | 122.4 | 0.0% | 2.4% | -7.5% | -51.5% | -29.5% | 12.7% | 10.9x | n/a | n/a | |||
Сбербанк | RUB | 257.18 | +12.3% | 14.6% | 13.2% | -0.1% | 6.5% | 29.5% | 3.2x | n/a | n/a | |||
SFI Holding | RUB | 1539.4 | +10.3% | 3.9% | 62.0% | 17.7% | 39.9% | 63.0% | 3.5x | n/a | ||||
СПБ Биржа | RUB | 119.1 | +6.1% | 0.0% | -79.9% | 0.0% | -40.0% | -6.7% | -9.8x | n/a | n/a | |||
Совкомбанк | RUB | 14.39 | +9.8% | 9.7% | -6.8% | -28.0% | -17.4% | 15.6% | 3.9x | n/a | n/a | |||
TBank | RUB | 2547 | +12.1% | 4.9% | -0.4% | -2.2% | -1.3% | 2.5% | 7.7x | n/a | n/a | |||
ВТБ Банк | RUB | 72.88 | +10.5% | 0.0% | -22.7% | 8.5% | -7.1% | 23.3% | 0.9x | n/a | n/a | |||
Займер МФК | RUB | 138.6 | +5.2% | 19.6% | 200.0% | 200.0% | 200.0% | 37.0% | 0.0x | n/a |
Company / category | Price and change |
Year div-d yield | Last growth Revenue/EBITDA |
AVG growth last/hist |
EV / EBITDA | Express potential |
FCF Yield LTM | FCF Yield E | ||||||
CCY | Price | +/- | Revenue | EBITDA | Last | Hist | LTM | (exp) | (p50) | |||||
МТС | RUB | 195.2 | +14.0% | 17.9% | 15.3% | 5.8% | 10.6% | 5.8% | 3.8x | n/a |
7.6%
|
Company / category | Price and change |
Year div-d yield | Last growth Revenue/EBITDA |
AVG growth last/hist |
EV / EBITDA | Express potential |
FCF Yield LTM | FCF Yield E | ||||||
CCY | Price | +/- | Revenue | EBITDA | Last | Hist | LTM | (exp) | (p50) | |||||
Эталон | RUB | 49.02 | +13.3% | 0.0% | 75.0% | 124.7% | 99.9% | 14.0% | 8.8x | n/a |
-320.9%
|
|||
Группа ЛСР | RUB | 785.4 | +14.2% | 12.8% | 13.8% | 36.1% | 25.0% | 34.1% | 4.5x | n/a | n/a |
-8.2%
|
||
Группа ПИК | RUB | 439 | +18.1% | 0.0% | -0.1% | 1.5% | 0.7% | 10.6% | 7.5x | n/a | n/a |
-0.7%
|
1.1%
|
|
Самолет | RUB | 965 | +16.1% | 0.0% | 68.5% | 61.7% | 65.1% | 80.2% | 7.8x | n/a |
-563.0%
|
-555.5%
|
Company / category | Price and change |
Year div-d yield | Last growth Revenue/EBITDA |
AVG growth last/hist |
EV / EBITDA | Express potential |
FCF Yield LTM | FCF Yield E | ||||||
CCY | Price | +/- | Revenue | EBITDA | Last | Hist | LTM | (exp) | (p50) | |||||
ЭЛ5-Энерго | RUB | 0.489 | +7.1% | 0.0% | 2.2% | 0.0% | 1.1% | 3.5% | 5.0x | n/a | n/a |
3.8%
|
||
En+ Group | RUB | 309.95 | +6.0% | 0.3% | 13.4% | 70.9% | 42.1% | 19.8% | 6.7x | n/a | n/a |
23.5%
|
||
Юнипро | RUB | 1.758 | +6.0% | 0.0% | 7.9% | 13.5% | 10.7% | 23.2% | 1.1x | n/a | n/a |
24.7%
|
Company / category | Price and change |
Year div-d yield | Last growth Revenue/EBITDA |
AVG growth last/hist |
EV / EBITDA | Express potential |
FCF Yield LTM | FCF Yield E | ||||||
CCY | Price | +/- | Revenue | EBITDA | Last | Hist | LTM | (exp) | (p50) | |||||
Соллерс | RUB | 672 | +10.3% | 13.2% | 35.0% | 3.6% | 19.3% | 20.9% | 2.1x | n/a |
76.0%
|
Company / category | Price and change |
Year div-d yield | Last growth Revenue/EBITDA |
AVG growth last/hist |
EV / EBITDA | Express potential |
FCF Yield LTM | FCF Yield E | ||||||
CCY | Price | +/- | Revenue | EBITDA | Last | Hist | LTM | (exp) | (p50) | |||||
United Medical Group | RUB | 690.2 | +1.9% | 0.0% | 7.1% | 10.1% | 8.6% | 7.7% | 5.7x | n/a |
14.2%
|
|||
Мать и дитя | RUB | 865.7 | +2.7% | 16.3% | 22.6% | 23.5% | 23.0% | 10.6% | 5.1x | n/a |
11.3%
|
|||
Промомед | RUB | 299.15 | +4.0% | 0.0% | 4.5% | -15.3% | -5.4% | 10.5% | 12.4x | n/a | n/a |
-9.4%
|
Company / category | Price and change |
Year div-d yield | Last growth Revenue/EBITDA |
AVG growth last/hist |
EV / EBITDA | Express potential |
FCF Yield LTM | FCF Yield E | |||||||
CCY | Price | +/- | Revenue | EBITDA | Last | Hist | LTM | (exp) | (p50) | ||||||
АФК Система | RUB | 13.73 | +12.6% | 3.8% | 11.6% | 13.4% | 12.5% | 12.2% | 6.0x | n/a |
-199.9%
|
||||
Сегежа | RUB | 1.31 | +2.3% | 0.0% | 13.1% | -3.6% | 4.8% | 3.6% | 16.4x |
-82.4%
|
-134.5%
|
Company / category | Price and change |
Year div-d yield | Last growth Revenue/EBITDA |
AVG growth last/hist |
EV / EBITDA | Express potential |
FCF Yield LTM | FCF Yield E | |||||||
CCY | Price | +/- | Revenue | EBITDA | Last | Hist | LTM | (exp) | (p50) | ||||||
Башнефть | RUB | 2249.5 | +13.4% | 11.1% | 36.6% | -3.4% | 16.6% | 48.1% | 2.0x | n/a |
-2.5%
|
||||
Газпром | RUB | 115.69 | +8.0% | 0.0% | 15.2% | 32.5% | 23.9% | 3.8% | 4.4x |
-25.4%
|
14.0%
|
||||
Роснефть | RUB | 558 | +10.2% | 11.7% | -10.1% | -35.2% | -22.6% | 23.5% | 3.4x |
-4.5%
|
-3.0%
|
||||
Газпром нефть | RUB | 574.1 | +5.8% | 12.5% | 26.8% | 14.3% | 20.5% | 27.6% | 3.1x |
13.6%
|
13.9%
|
||||
Сургутнефтегаз | RUB | 24.04 | +6.8% | 3.5% | 48.5% | 62.4% | 55.4% | 42.0% | -0.2x | n/a |
2.6%
|
||||
Татнефть | RUB | 599.9 | +6.4% | 13.5% | 49.3% | 20.6% | 34.9% | 28.6% | 2.9x |
14.5%
|
16.5%
|
||||
Транснефть (прив) | RUB | 996.5 | +7.8% | 17.8% | 7.9% | -3.6% | 2.2% | 10.9% | 1.7x | n/a | n/a |
37.5%
|
|||
Алроса | RUB | 50.88 | +8.6% | 8.9% | -35.3% | -80.4% | -57.9% | -5.3% | 5.2x |
1.1%
|
-4.6%
|
||||
Аэрофлот | RUB | 55.26 | +10.3% | 2.3% | 37.3% | -47.2% | -4.9% | 54.8% | 2.9x | n/a | n/a |
27.4%
|
|||
СовКомФлот | RUB | 88.65 | +9.2% | 19.8% | -15.7% | -29.9% | -22.8% | 38.8% | 2.1x |
39.0%
|
39.8%
|
||||
Ростелеком | RUB | 57.3 | +10.9% | 20.1% | 11.0% | 1.3% | 6.1% | 11.1% | 2.9x | n/a |
-77.8%
|
||||
Таттелеком | RUB | 0.6535 | +4.8% | 7.5% | 7.0% | -6.5% | 0.3% | -2.5% | 3.3x | n/a | n/a |
7.3%
|
|||
ФСК ЕЭС | RUB | 0.07198 | +7.1% | 0.0% | -0.3% | -10.4% | -5.4% | 70.1% | 1.5x | n/a | n/a |
280.2%
|
|||
Русгидро | RUB | 0.5002 | +7.6% | 0.0% | 19.8% | 36.2% | 28.0% | 10.1% | 4.9x | n/a | n/a |
-65.8%
|
|||
Интер РАО | RUB | 3.7865 | +3.6% | 8.6% | -1.2% | -16.8% | -9.0% | 8.9% | 1.9x | n/a | n/a |
-44.5%
|
|||
Ленэнерго | RUB | 12.74 | +8.6% | 3.3% | 12.3% | 22.5% | 17.4% | 14.2% | 2.6x | n/a | n/a |
7.1%
|
|||
МРСК Центра | RUB | 0.4494 | +5.1% | 14.7% | 7.4% | -12.3% | -2.4% | 44.0% | 1.5x | n/a | n/a |
32.6%
|
|||
МРСК ЦП | RUB | 0.3329 | +2.8% | 11.7% | 12.9% | 24.6% | 18.7% | 12.9% | 1.2x | n/a | n/a |
37.0%
|
|||
МРСК Сибири | RUB | 0.555 | -7.0% | 0.0% | 13.1% | 0.0% | 6.6% | -7.6% | 10.1x | n/a | n/a |
87.4%
|
|||
МРСК Урала | RUB | 0.3226 | +1.6% | 28.8% | -1.6% | -95.6% | -48.6% | 8.4% | 1.4x | n/a | n/a |
73.1%
|
|||
МРСК Волги | RUB | 0.06315 | +3.4% | 0.0% | 15.9% | 31.8% | 23.8% | 19.1% | 1.4x | n/a | n/a |
-9.4%
|
|||
МРСК Юга | RUB | 0.0535 | +6.5% | 0.0% | 20.8% | 8.6% | 14.7% | 31.9% | 2.5x | n/a | n/a |
-33.2%
|
|||
МРСК СЗ | RUB | 0.04955 | +14.8% | 0.0% | 8.7% | -57.7% | -24.5% | 15.0% | 3.0x | n/a | n/a |
3.1%
|
|||
Мосэнерго | RUB | 2.282 | +4.5% | 7.0% | -100.0% | 0.0% | -50.0% | -32.5% | -0.5x | n/a | n/a |
24.4%
|
|||
ОГК-2 | RUB | 0.323 | +7.1% | 0.0% | 2.8% | -47.8% | -22.5% | 6.9% | 2.6x | n/a | n/a |
39.3%
|
|||
КамАЗ | RUB | 103.8 | +9.8% | 4.3% | 12.4% | -2.1% | 5.2% | 20.5% | 4.8x | n/a | n/a |
-98.8%
|
|||
НМТП | RUB | 8.54 | +6.8% | 9.0% | 11.7% | 1.4% | 6.5% | 16.0% | 3.6x | n/a | n/a |
14.0%
|
Market Attractiveness Index calculated as average express-upside for TOP-5 Eastern European commodity companies with highest potential
High values of index (>30%), indicate favorable moments for additional cash contributions to the stock market / stock purchases
Current value of the Index is 198.0%
(good time to start investing)
Eastern European strategy of Enhanced Investments, operating since 2015.
Invests in the Eastern European stock market, currencies and futures.
The strategy is unavailable for US clients.
since 2015-01-01 vs IMOEX
+5.0%
9.2%day
+5.9%
6.2%week
+2016.2%
88.9%Since inception
Фьючерс | Экспирация | Цена | Базовая | Спред | Спред ann-d |
Period | Strategy | IMOEX |
---|---|---|
2015 | +121.8% | +26.1% |
2016 | +54.3% | +26.8% |
2017 | +25.6% | -5.5% |
2018 | +29.6% | +12.3% |
2019 | +13.5% | +29.6% |
2020 | +21.6% | +8.0% |
2021 | +44.2% | +15.1% |
2022 | -20.2% | -43.1% |
2023 | +112.8% | +43.9% |
2024 | +12.2% | -14.9% |
Annualized | +35.8% | +6.6% |
Day | +5.0% | +9.2% |
Week | +5.9% | +6.2% |
Year to date | +12.2% | -14.9% |
Since inception (2015-01-01) | +2 016.2% | +88.9% |
Name | Currency | Price | D | W | LTM |
---|---|---|---|---|---|
Brent | USD | 72.9 | +0.3% | -2.1% | -11.1% |
URALS (Forecast) | USD | 62.6 | +1.3% | -2.7% | -11.3% |
Henry Hub | USD | 3.75 | +3.3% | +14.7% | +56.3% |
Dutch Gas | USD | 477 | +0.7% | +5.2% | +21.4% |
Liquified Natural Gas | USD | 12.32 | - | - | +1.5% |
Gold | USD | 2 621 | +1.1% | -1.0% | +18.1% |
Palladium | USD | 920 | +1.4% | -4.4% | -8.5% |
Nickel | USD | 15 876 | - | - | -8.7% |
Copper | USD | 9 120 | +0.4% | -2.3% | +0.4% |
Iron Ore | USD | 104 | -0.2% | -1.4% | -9.1% |
Aluminum | USD | 2 543 | +1.1% | -2.8% | +7.4% |
Hot rolled coil | USD | 437 | - | - | -17.2% |
Coking coal | USD | 203 | -0.7% | -1.7% | -24.4% |
Steam coal AU | USD | 127 | -1.1% | -2.6% | -6.5% |
Uranium | USD | 82.0 | - | - | +3.0% |
Wheat US | USD | 237 | - | - | -13.0% |
PolySilicon | USD | 9.35 | - | -0.1% | -14.0% |
DAP | USD | 558 | - | - | -9.7% |
Cobalt | USD | 24 200 | - | - | -19.7% |
Molybdenum | USD | 22.58 | - | - | +0.1% |
Magnesium | USD | 2 487 | - | - | -9.4% |
Lumber | USD | 555 | - | - | -0.3% |
Baltic Dry Index | USD | 1 907 | - | - | +1.4% |
US Crack Spread | USD | 23.43 | - | - | -15.1% |
US Ammonia margin | USD | 231 | -2.8% | -8.1% | -35.7% |
Dark spread | USD | 0.09 | - | - | -99.7% |
Spark spread | USD | 15.88 | -6.1% | -8.2% | -32.9% |
USDRUB | 103.58 | - | +0.6% | +13.9% | |
CNYRUB | 13.96 | 0.0% | +0.7% | +12.9% | |
12m | |||||
IMOEX | 2 638 | +9.2% | +6.2% | -14.7% | |
RGBI | 102.5 | - | +4.0% | 0.0% | |
RTS | 812 | +10.3% | +7.3% | -23.2% | |
S&P500 | 5 948 | +1.2% | -1.7% | +25.1% | |
US10Y | % | 4.53 | -0.042% | +0.135% | +0.629% |
Company | Ticker | Price | Change |
---|
Company | Ticker | Price | Change |
---|
Ticker | for 7 days | for 30 days | for 365 days |
T | 18132 | 19406 | 7350 |
SBER | 16119 | 15819 | 11742 |
LQDT | 13383 | 12024 | 11546 |
GAZP | 10479 | 7591 | 6849 |
LKOH | 8304 | 6723 | 6524 |
PLZL | 3749 | 2899 | 2291 |
YDEX | 3470 | 3869 | 5439 |
OZON | 3375 | 5133 | 2902 |
GMKN | 3029 | 2888 | 2037 |
TATN | 2648 | 2018 | 1553 |
ROSN | 2578 | 2745 | 2300 |
HEAD | 2136 | 1215 | 568 |
NVTK | 2102 | 2241 | 2586 |
SMLT | 2006 | 4531 | 1293 |
MTLR | 1843 | 3407 | 3113 |
AFKS | 1667 | 2371 | 2154 |
MGNT | 1578 | 2192 | 2225 |
SVCB | 1521 | 602 | 654 |
VTBR | 1489 | 2454 | 2717 |
AFLT | 1448 | 2231 | 1717 |
NLMK | 1382 | 1321 | 1814 |
MOEX | 1325 | 1773 | 1396 |
BELU | 1314 | 336 | 358 |
SNGSP | 1253 | 1903 | 6071 |
SNGS | 1107 | 1001 | 1588 |
TRNFP | 1093 | 2378 | 1805 |
SBERP | 1054 | 1252 | 1077 |
VKCO | 1054 | 1361 | 1214 |
CHMF | 1025 | 1100 | 1691 |
ALRS | 967 | 1122 | 1223 |
MAGN | 919 | 943 | 1135 |
MTSS | 793 | 814 | 1130 |
POSI | 780 | 741 | 762 |
PHOR | 759 | 631 | 403 |
RUAL | 755 | 760 | 922 |
RNFT | 730 | 762 | 1551 |
UGLD | 646 | 481 | 739 |
BSPB | 644 | 442 | 677 |
PIKK | 606 | 784 | 572 |
SIBN | 540 | 740 | 954 |
IRAO | 411 | 394 | 522 |
SFIN | 394 | 310 | 752 |
TATNP | 384 | 380 | 407 |
FLOT | 351 | 429 | 769 |
SGZH | 318 | 1122 | 941 |
UWGN | 302 | 515 | 898 |
RTKM | 295 | 373 | 517 |
ASTR | 213 | 251 | 453 |
TRMK | 211 | 201 | 504 |
FEES | 202 | 193 | 297 |
HYDR | 200 | 117 | 169 |
EUTR | 196 | 361 | 1020 |
MTLRP | 195 | 429 | 691 |
UPRO | 187 | 199 | 302 |
CBOM | 163 | 148 | 93 |
SPBE | 158 | 163 | 320 |
RASP | 140 | 191 | 324 |
LSRG | 131 | 156 | 388 |
LEAS | 116 | 142 | 247 |
ENPG | 111 | 88 | 167 |
MVID | 105 | 179 | 336 |
MDMG | 99 | 80 | 170 |
SOFL | 99 | 127 | 337 |
RENI | 95 | 65 | 92 |
QIWI | 91 | 133 | 455 |
FESH | 85 | 129 | 429 |
MRKS | 85 | 19 | 32 |
FIXP | 83 | 117 | 161 |
BANEP | 79 | 138 | 477 |
WUSH | 77 | 151 | 292 |
RTKMP | 72 | 87 | 167 |
SVAV | 70 | 60 | 214 |
TGKA | 67 | 40 | 101 |
NMTP | 66 | 79 | 288 |
SELG | 65 | 112 | 241 |
BANE | 61 | 114 | 176 |
MBNK | 60 | 66 | 155 |
MSNG | 56 | 43 | 90 |
DATA | 48 | 46 | 101 |
OZPH | 48 | 64 | 87 |
LENT | 44 | 56 | 60 |
AQUA | 40 | 59 | 113 |
VSEH | 39 | 32 | 68 |
ETLN | 38 | 35 | 54 |
DIAS | 38 | 83 | 135 |
MRKU | 37 | 17 | 53 |
LSNGP | 37 | 30 | 62 |
MRKP | 35 | 29 | 58 |
OGKB | 33 | 38 | 77 |
KMAZ | 30 | 28 | 114 |
MRKZ | 25 | 10 | 26 |
APTK | 22 | 23 | 85 |
MRKC | 20 | 26 | 41 |
ELFV | 19 | 21 | 89 |
HNFG | 19 | 28 | 59 |
ROLO | 19 | 27 | 131 |
AKRN | 18 | 26 | 42 |
CIAN | 18 | 57 | 59 |
DELI | 17 | 25 | 109 |
GEMC | 16 | 16 | 81 |
PRMD | 13 | 11 | 30 |
MRKY | 12 | 3 | 31 |
MRKV | 11 | 6 | 26 |
ELMT | 10 | 9 | 14 |
ABRD | 9 | 11 | 40 |
IVAT | 9 | 9 | 32 |
GCHE | 8 | 9 | 49 |
ZAYM | 8 | 14 | 45 |
MGKL | 6 | 6 | 31 |
CARM | 4 | 6 | 38 |
NKNC | 4 | 4 | 9 |
LSNG | 4 | 3 | 19 |
KAZT | 2 | 2 | 9 |
OKEY | 2 | 5 | 10 |
TTLK | 1 | 2 | 19 |
USBN | 1 | 4 | 13 |
AGRO | - | 370 | 376 |
CHMK | - | 1 | 5 |
DSKY | - | - | 14 |
FIVE | - | - | 1488 |
GAZA | - | - | 2 |
GLTR | - | - | 482 |
POLY | - | - | 275 |
ROSB | - | - | 43 |
TNSE | - | - | 2 |
Reviews
Sovcombank reported for 2024 q3:
- Revenue -6.8% YoY (vs +31.5% in previous quarter and historical rate +12.0%)
- Net Income -28% YoY (vs -46.9% in previous quarter and historical rate +19.2%)
- Net Income 50.1% decreased compared to 64.9% same period last year
- P/E multiple is 3.4x compared to historical level (50th percentile) of 3.5x
Cian reported for 2024 q3:
- Revenue -2% YoY (vs +21.4% in previous quarter and historical rate +33.4%)
- EBITDA -65.8% YoY (vs +94.8% in previous quarter and historical rate +85.1%)
- EBITDA margin 10.0% decreased compared to 28.7% same period last year
- Net Debt decreased by 1.5 bln rubles over the past reporting period (4.3% of market cap)
- FCF (LTM) +2.1 bln RUB (positive), 6.1% of market cap
- EV/EBITDA multiple is 10.5x compared to historical level (50th percentile) of 19.2x
Bank Sankt-Peterburg reported for 2024 q3:
- Revenue +34.4% YoY (vs +40.1% in previous quarter and historical rate +27.7%)
- Net Income +55.6% YoY (vs -17.8% in previous quarter and historical rate +60.1%)
- Net Income 55.2% increased compared to 47.7% same period last year
- P/E multiple is 3.1x compared to historical level (50th percentile) of 2.6x
Zaymer reported for 2024 q3:
- Revenue +289116.3% YoY (vs -3.7% in previous quarter and historical rate +36.4%)
- Net Income +212968.3% YoY (vs -31.7% in previous quarter and historical rate +37.6%)
- Net Income 27.8% decreased compared to 37.8% same period last year
- P/E multiple is 0x compared to historical level (50th percentile) of 3.6x
Seligdar reported for 2024 q3:
- Revenue +36.9% YoY (vs -0.7% in previous quarter and historical rate +25.9%)
- EBITDA +47.5% YoY (vs +8.1% in previous quarter and historical rate +11.7%)
- EBITDA margin 42.0% increased compared to 38.9% same period last year
- Net Debt increased by 12.6 bln rubles over the past reporting period (46.2% of market cap)
- FCF (LTM) -12.7 bln RUB (negative), 46.7% of market cap
- EV/EBITDA multiple is 5.8x compared to historical level (50th percentile) of 8.1x
- EV/EBITDA expected multiple is 4x
Growth potential decreased by 7.4% to +199.2%
IDGC South reported for 2024 q3:
- Revenue +20.8% YoY (vs -4.8% in previous quarter and historical rate +17.2%)
- EBITDA +8.6% YoY (vs -9.8% in previous quarter and historical rate +46.5%)
- EBITDA margin 21.9% decreased compared to 24.3% same period last year
- Net Debt decreased by 0.9 bln rubles over the past reporting period (21.8% of market cap)
- FCF (LTM) -1.5 bln RUB (negative), 34.7% of market cap
- EV/EBITDA multiple is 2.4x compared to historical level (50th percentile) of 4.7x
IDGC Volga reported for 2024 q3:
- Revenue +15.9% YoY (vs +0.3% in previous quarter and historical rate +9.2%)
- EBITDA +31.8% YoY (vs -43.1% in previous quarter and historical rate +29.0%)
- EBITDA margin 22.9% increased compared to 20.1% same period last year
- Net Debt decreased by 0.1 bln rubles over the past reporting period (1.3% of market cap)
- FCF (LTM) -1.1 bln RUB (negative), 10.7% of market cap
- EV/EBITDA multiple is 1.3x compared to historical level (50th percentile) of 1.7x
IDGC Ural reported for 2024 q3:
- Revenue -1.6% YoY (vs -7.3% in previous quarter and historical rate +2.6%)
- EBITDA -95.6% YoY (vs +10.4% in previous quarter and historical rate +14.3%)
- EBITDA margin 1.1% decreased compared to 24.1% same period last year
- Net Debt decreased by 22.6 bln rubles over the past reporting period (86.7% of market cap)
- FCF (LTM) +20.6 bln RUB (positive), 79.3% of market cap
- EV/EBITDA multiple is 1.2x compared to historical level (50th percentile) of 2.2x
Sistema reported for 2024 q3:
- Revenue +11.6% YoY (vs +24.3% in previous quarter and historical rate +16.2%)
- EBITDA +13.4% YoY (vs +26.8% in previous quarter and historical rate +8.3%)
- EBITDA margin 27.1% increased compared to 26.7% same period last year
- Net Debt increased by 144.4 bln rubles over the past reporting period (122.8% of market cap)
- FCF (LTM) -264.8 bln RUB (negative), 225.3% of market cap
- EV/EBITDA multiple is 6x compared to historical level (50th percentile) of 4.9x
Rosneft reported for 2024 q3:
- Revenue -7.7% YoY (vs +26.6% in previous quarter and historical rate +16.3%)
- EBITDA -19% YoY (vs +9.6% in previous quarter and historical rate +32.1%)
- EBITDA margin 30.3% decreased compared to 34.5% same period last year
- EV/EBITDA multiple is 2.8x compared to historical level (50th percentile) of 3x
- EV/EBITDA expected multiple is 2.8x
Growth potential decreased by 2.4% to +1.2%
Gazprom reported for 2024 q3:
- Revenue +15.2% YoY (vs +23.7% in previous quarter and historical rate +8.7%)
- EBITDA +32.5% YoY (vs +19.0% in previous quarter and historical rate -1.1%)
- EBITDA margin 27.9% increased compared to 24.3% same period last year
- Net Debt increased by 110.8 bln rubles over the past reporting period (3.8% of market cap)
- FCF (LTM) -590 bln RUB (negative), 20.1% of market cap
- EV/EBITDA multiple is 4.5x compared to historical level (50th percentile) of 5.4x
- EV/EBITDA expected multiple is 2.4x
Growth potential increased by 40.2% to +330.8%
IDGC Center reported for 2024 q3:
- Revenue +7.4% YoY (vs +2.6% in previous quarter and historical rate +40.8%)
- EBITDA -12.3% YoY (vs -2.2% in previous quarter and historical rate +47.2%)
- EBITDA margin 25.6% decreased compared to 31.3% same period last year
- Net Debt increased by 1.2 bln rubles over the past reporting period (6.2% of market cap)
- FCF (LTM) +6.2 bln RUB (positive), 32.8% of market cap
- EV/EBITDA multiple is 1.5x compared to historical level (50th percentile) of 2.7x
Rosbank reported for 2024 q3:
- Revenue -7.5% YoY (vs -2.5% in previous quarter and historical rate +11.8%)
- Net Income -51.5% YoY (vs -45.7% in previous quarter and historical rate +13.6%)
- Net Income 25.6% decreased compared to 48.8% same period last year
- P/E multiple is 10.9x compared to historical level (50th percentile) of 8x
IDGC Center & Volga reported for 2024 q3:
- Revenue +12.9% YoY (vs +4.8% in previous quarter and historical rate +10.3%)
- EBITDA +24.6% YoY (vs +16.9% in previous quarter and historical rate +15.5%)
- EBITDA margin 28.1% increased compared to 25.4% same period last year
- Net Debt decreased by 1.6 bln rubles over the past reporting period (4.4% of market cap)
- FCF (LTM) +13.9 bln RUB (positive), 37.5% of market cap
- EV/EBITDA multiple is 1.2x compared to historical level (50th percentile) of 1.7x
Diasoft reported for 2024 H1:
- Revenue +20.8% YoY (vs +29.4% in previous half-year and historical rate +18.0%)
- EBITDA -21.1% YoY (vs +7.9% in previous half-year and historical rate +15.3%)
- EBITDA margin 23.0% decreased compared to 35.3% same period last year
- Net Debt increased by 1 bln rubles over the past reporting period (2.7% of market cap)
- FCF (LTM) +3.3 bln RUB (positive), 9.2% of market cap
- EV/EBITDA multiple is 10.8x compared to historical level (50th percentile) of 14.7x
Aeroflot reported for 2024 q3:
- Revenue +37.3% YoY (vs +45.8% in previous quarter and historical rate +29.6%)
- EBITDA -47.2% YoY (vs +80.3% in previous quarter and historical rate +80.1%)
- EBITDA margin 15.9% decreased compared to 41.3% same period last year
- Net Debt increased by 5.9 bln rubles over the past reporting period (10.1% of market cap)
- FCF (LTM) +66.1 bln RUB (positive), 113.6% of market cap
- EV/EBITDA multiple is 2.8x compared to historical level (50th percentile) of 6.3x
Rushydro reported for 2024 q3:
- Revenue +19.8% YoY (vs +7.2% in previous quarter and historical rate +10.7%)
- EBITDA +36.2% YoY (vs +0.7% in previous quarter and historical rate +9.6%)
- EBITDA margin 26.6% increased compared to 23.4% same period last year
- Net Debt increased by 57.1 bln rubles over the past reporting period (30.7% of market cap)
- FCF (LTM) -146.5 bln RUB (negative), 78.7% of market cap
- EV/EBITDA multiple is 4.8x compared to historical level (50th percentile) of 5.7x
Acron reported for 2024 q3:
- Revenue +11.1% YoY (vs +26.7% in previous quarter and historical rate +12.3%)
- EBITDA -30% YoY (vs -42.8% in previous quarter and historical rate +10.8%)
- EBITDA margin 38.5% decreased compared to 61.1% same period last year
- Net Debt increased by 11.4 bln rubles over the past reporting period (1.7% of market cap)
- FCF (LTM) -30.9 bln RUB (negative), 4.5% of market cap
- EV/EBITDA multiple is 14.9x compared to historical level (50th percentile) of 9.1x
- EV/EBITDA expected multiple is 11.6x
Growth potential decreased by 28.0% to -40.5%
IDGC North West reported for 2024 q3:
- Revenue +8.7% YoY (vs +2.5% in previous quarter and historical rate +4.2%)
- EBITDA -57.7% YoY (vs +202.8% in previous quarter and historical rate +25.7%)
- EBITDA margin 7.0% decreased compared to 18.0% same period last year
- Net Debt increased by 1.4 bln rubles over the past reporting period (31.1% of market cap)
- FCF (LTM) +0.1 bln RUB (positive), 3.4% of market cap
- EV/EBITDA multiple is 3x compared to historical level (50th percentile) of 3.8x
Ozon Pharm reported for 2024 q3:
- Revenue -7.2% YoY (vs +62.7% in previous quarter and historical rate +14.9%)
- EBITDA -14.7% YoY (vs +167.6% in previous quarter and historical rate +35.3%)
- EBITDA margin 39.9% decreased compared to 43.3% same period last year
- EV/EBITDA multiple is 3.4x compared to historical level (50th percentile) of 3.7x
MOEX reported for 2024 q3:
- Revenue +47.5% YoY (vs +74.4% in previous quarter and historical rate +41.4%)
- Net Income +61.3% YoY (vs +61.0% in previous quarter and historical rate +45.7%)
- Net Income 58.2% increased compared to 53.3% same period last year
- P/E multiple is 5.3x compared to historical level (50th percentile) of 6.9x