Enhanced Investments - Financial Portal

2026-08-27

#SGZH #reports

Segezha Group reported for 2026 q2:
- Revenue +1.4% YoY (vs -29.0% in previous quarter and historical rate +1.3%)
- EBITDA -11.3% YoY (vs -90.2% in previous quarter and historical rate -35.0%)
- Net Income +48.9% YoY (vs -11.9% in previous quarter and historical rate -4129.5%)
- EBITDA margin 2.2% decreased compared to 2.5% same period last year
- Net Debt increased by 2.9 bln rubles since the previous report (6.0% of market cap)
- FCF (LTM) -19.7 bln RUB (negative), 40.7% of market cap
- EV/EBITDA multiple is -70.9x compared to historical level (50th percentile) of 64.1x
- EV/EBITDA expected multiple is 62.6x

Growth potential increased by 31.0% to -240.4%

------------------------------------------------

2026-08-27

#ALRS #reports

Alrosa reported for 2026 q1:
- Revenue -33.2% YoY (vs -27.7% in previous quarter and historical rate -8.8%)
- EBITDA -91.6% YoY (vs -84.5% in previous quarter and historical rate -47.5%)
- Net Income -100.6% YoY (vs -2.3% in previous quarter and historical rate +1.5%)
- EBITDA margin 1.0% decreased compared to 8.0% same period last year
- Net Debt increased by 11.9 bln rubles since the previous report (8.8% of market cap)
- FCF (LTM) -57.7 bln RUB (negative), 42.7% of market cap
- EV/EBITDA multiple is 23.7x compared to historical level (50th percentile) of 8.2x
- EV/EBITDA expected multiple is 95.8x

Growth potential increased by 80.6% to -175.9%

------------------------------------------------

2026-08-27

#MRKY #reports

IDGC South reported for 2026 q2:
- Revenue +153.8% YoY (vs +146.7% in previous quarter and historical rate +53.7%)
- EBITDA +254.3% YoY (vs +218.7% in previous quarter and historical rate +72.2%)
- Net Income +719.6% YoY (vs +346.4% in previous quarter and historical rate +121.4%)
- EBITDA margin 19.0% increased compared to 13.6% same period last year
- Net Debt increased by 1.2 bln rubles since the previous report (2.5% of market cap)
- FCF (LTM) -15.9 bln RUB (negative), 34.0% of market cap
- EV/EBITDA multiple is 2.7x compared to historical level (50th percentile) of 2.9x

------------------------------------------------

2026-08-27

#ALRS #reports

Alrosa reported for 2026 q2:
- Revenue -33.2% YoY (vs -27.7% in previous quarter and historical rate -8.8%)
- EBITDA -91.6% YoY (vs -84.5% in previous quarter and historical rate -47.5%)
- Net Income -100.6% YoY (vs -100.6% in previous quarter and historical rate -4.8%)
- EBITDA margin 1.0% decreased compared to 8.0% same period last year
- Net Debt increased by 11.9 bln rubles since the previous report (8.8% of market cap)
- FCF (LTM) -57.7 bln RUB (negative), 42.8% of market cap
- EV/EBITDA multiple is 23.6x compared to historical level (50th percentile) of 8.2x
- EV/EBITDA expected multiple is 95.8x

Growth potential increased by 80.6% to -175.9%

------------------------------------------------

2026-08-27

#TTLK #reports

Tattelecom reported for 2026 H1:
- Revenue +17.6% YoY (vs +8.6% in previous half-year and historical rate +9.0%)
- EBITDA +24.6% YoY (vs +19.3% in previous half-year and historical rate +0.5%)
- Net Income +33.1% YoY (vs -9.4% in previous half-year and historical rate +17.3%)
- EBITDA margin 28.8% increased compared to 27.2% same period last year
- Net Debt decreased by 0.7 bln rubles since the previous report (5.8% of market cap)
- FCF (LTM) +3.7 bln RUB (positive), 31.4% of market cap
- EV/EBITDA multiple is 1.2x compared to historical level (50th percentile) of 2.7x

------------------------------------------------

2026-08-27

#FIXR #reports

Fix Price reported for 2026 H1:
- Revenue +0.5% YoY (vs +3.9% in previous half-year and historical rate +5.3%)
- EBITDA +38.9% YoY (vs -27.6% in previous half-year and historical rate -3.2%)
- Net Income -30% YoY (vs -41.9% in previous half-year and historical rate -15.8%)
- EBITDA margin 10.9% increased compared to 7.9% same period last year
- Net Debt increased by 39.1 bln rubles since the previous report (95.2% of market cap)
- FCF (LTM) -29 bln RUB (negative), 70.7% of market cap
- EV/EBITDA multiple is 2.2x compared to historical level (50th percentile) of 3.4x

------------------------------------------------

2026-08-27

#MRKZ #reports

IDGC North West reported for 2026 q2:
- Revenue +12.7% YoY (vs +21.1% in previous quarter and historical rate +18.3%)
- EBITDA +119.8% YoY (vs +39.7% in previous quarter and historical rate +68.8%)
- Net Income +100% YoY (vs +57.9% in previous quarter and historical rate -32.8%)
- EBITDA margin 13.0% increased compared to 6.7% same period last year
- Net Debt decreased by 0.5 bln rubles since the previous report (3.9% of market cap)
- FCF (LTM) +4.7 bln RUB (positive), 40.4% of market cap
- EV/EBITDA multiple is 0.7x compared to historical level (50th percentile) of 1.9x

------------------------------------------------

2026-08-27

#SOFL #reports

Softline reported for 2026 q1:
- Revenue +15.5% YoY (vs +15.5% in previous quarter and historical rate +23.4%)
- EBITDA +5.2% YoY (vs +5.1% in previous quarter and historical rate +65.7%)
- Net Income +100% YoY (vs -33.9% in previous quarter and historical rate +1.5%)
- EBITDA margin 7.4% decreased compared to 8.2% same period last year
- Net Debt increased by 5.5 bln rubles since the previous report (25.6% of market cap)
- FCF (LTM) -7.4 bln RUB (negative), 34.3% of market cap
- EV/EBITDA multiple is 6.4x compared to historical level (50th percentile) of 13.2x

------------------------------------------------

2026-08-27

#WUSH #reports

Whoosh reported for 2026 H1:
- Revenue +3.6% YoY (vs -11.5% in previous half-year and historical rate +19.8%)
- EBITDA +31.7% YoY (vs -20.5% in previous half-year and historical rate +4.8%)
- Net Income +6.7% YoY (vs -92.3% in previous half-year and historical rate +21.7%)
- EBITDA margin 17.4% increased compared to 13.7% same period last year
- Net Debt increased by 0.4 bln rubles since the previous report (9.9% of market cap)
- FCF (LTM) -0.9 bln RUB (negative), 19.9% of market cap
- EV/EBITDA multiple is 5.3x compared to historical level (50th percentile) of 6.9x

------------------------------------------------

2026-08-27

#SOFL #reports

Softline reported for 2026 q2:
- Revenue +15.5% YoY (vs +15.5% in previous quarter and historical rate +23.4%)
- EBITDA +5.2% YoY (vs +5.1% in previous quarter and historical rate +65.7%)
- Net Income +100% YoY (vs +100.0% in previous quarter and historical rate +1.5%)
- EBITDA margin 7.4% decreased compared to 8.2% same period last year
- Net Debt increased by 5.5 bln rubles since the previous report (25.4% of market cap)
- FCF (LTM) -7.4 bln RUB (negative), 34.1% of market cap
- EV/EBITDA multiple is 6.4x compared to historical level (50th percentile) of 13.2x

------------------------------------------------

2026-08-27

#MRKV #reports

IDGC Volga reported for 2026 q2:
- Revenue +25% YoY (vs +15.7% in previous quarter and historical rate +26.1%)
- EBITDA +95.4% YoY (vs +11.9% in previous quarter and historical rate +63.4%)
- Net Income +134.5% YoY (vs +26.1% in previous quarter and historical rate +92.2%)
- EBITDA margin 20.3% increased compared to 13.0% same period last year
- Net Debt increased by 0.7 bln rubles since the previous report (2.1% of market cap)
- FCF (LTM) +2.7 bln RUB (positive), 7.5% of market cap
- EV/EBITDA multiple is 1.4x compared to historical level (50th percentile) of 1.5x

------------------------------------------------

2026-08-27

#MRKS #reports

IDGC Siberia reported for 2026 q1:
- Revenue +20.7% YoY (vs +56.9% in previous quarter and historical rate +42.7%)
- EBITDA +116.7% YoY (vs -5.9% in previous quarter and historical rate +115.5%)
- Net Income +100% YoY (vs +292.7% in previous quarter and historical rate -52.1%)
- EBITDA margin 13.1% increased compared to 7.3% same period last year
- Net Debt increased by 2.4 bln rubles since the previous report (6.8% of market cap)
- FCF (LTM) +1.9 bln RUB (positive), 5.3% of market cap
- EV/EBITDA multiple is 4.7x compared to historical level (50th percentile) of 8.5x

------------------------------------------------

2026-08-27

#MRKS #reports

IDGC Siberia reported for 2026 q2:
- Revenue +20.7% YoY (vs +56.9% in previous quarter and historical rate +42.7%)
- EBITDA +116.7% YoY (vs -5.9% in previous quarter and historical rate +115.5%)
- Net Income +100% YoY (vs +100.0% in previous quarter and historical rate -50.2%)
- EBITDA margin 13.1% increased compared to 7.3% same period last year
- Net Debt increased by 2.4 bln rubles since the previous report (6.8% of market cap)
- FCF (LTM) +1.9 bln RUB (positive), 5.3% of market cap
- EV/EBITDA multiple is 4.7x compared to historical level (50th percentile) of 8.5x

------------------------------------------------

2026-08-26

#GCHE #reports

Cherkizovo reported for 2026 q1:
- Revenue +3.5% YoY (vs +3.5% in previous quarter and historical rate +14.3%)
- EBITDA +23.5% YoY (vs +23.5% in previous quarter and historical rate +43.9%)
- Net Income +102.6% YoY (vs +123.4% in previous quarter and historical rate +42.0%)
- EBITDA margin 22.2% increased compared to 18.6% same period last year
- Net Debt decreased by 0.2 bln rubles since the previous report (0.2% of market cap)
- FCF (LTM) +20.3 bln RUB (positive), 14.7% of market cap
- EV/EBITDA multiple is 3.8x compared to historical level (50th percentile) of 6.5x
- EV/EBITDA expected multiple is 4.8x

Growth potential increased by 47.6% to +81.0%

------------------------------------------------

2026-08-26

#BELU #reports

Beluga reported for 2026 q1:
- Revenue +7.6% YoY (vs +7.6% in previous quarter and historical rate +15.1%)
- EBITDA +9% YoY (vs +9.0% in previous quarter and historical rate +8.3%)
- Net Income -38.3% YoY (vs +15.0% in previous quarter and historical rate -12.0%)
- EBITDA margin 13.5% increased compared to 13.3% same period last year
- Net Debt increased by 0.3 bln rubles since the previous report (1.4% of market cap)
- FCF (LTM) +0.7 bln RUB (positive), 3.2% of market cap
- EV/EBITDA multiple is 3x compared to historical level (50th percentile) of 5.1x

------------------------------------------------

2026-08-26

#YRSB #reports

TNS Energo Yaroslavl reported for 2026 H1:
- Revenue -98.7% YoY (vs +4484.8% in previous half-year and historical rate +52.9%)
- EBITDA +0.4% YoY (vs +17958.3% in previous half-year and historical rate +70.8%)
- Net Income +63.8% YoY (vs -33.3% in previous half-year and historical rate +779.2%)
- EBITDA margin 675.0% increased compared to 8.9% same period last year
- Net Debt decreased by 0.4 bln rubles since the previous report (4.4% of market cap)
- FCF (LTM) +0.9 bln RUB (positive), 8.8% of market cap
- EV/EBITDA multiple is 0.1x compared to historical level (50th percentile) of 11.7x

------------------------------------------------

2026-08-26

#VRSB #reports

TNS Energo Voronezh reported for 2026 H1:
- Revenue -95.6% YoY (vs -98.0% in previous half-year and historical rate +12.4%)
- EBITDA 0% YoY (vs -99.9% in previous half-year and historical rate +62.0%)
- Net Income +37.7% YoY (vs +100.0% in previous half-year and historical rate -340.1%)
- EBITDA margin 4351.1% increased compared to 193.0% same period last year
- Net Debt decreased by 475.9 bln rubles since the previous report (3660.8% of market cap)
- FCF (LTM) +409.3 bln RUB (positive), 3148.7% of market cap
- EV/EBITDA multiple is -0.5x compared to historical level (50th percentile) of 0.3x

------------------------------------------------

2026-08-26

#TNSE #reports

TNS energy reported for 2026 H1:
- Revenue +16.3% YoY (vs +14.9% in previous half-year and historical rate +10.4%)
- EBITDA +398.9% YoY (vs +583.9% in previous half-year and historical rate +62.1%)
- Net Income +14.1% YoY (vs +100.0% in previous half-year and historical rate +38.7%)
- EBITDA margin 33.4% increased compared to 7.8% same period last year
- Net Debt decreased by 7.3 bln rubles since the previous report (16.4% of market cap)
- FCF (LTM) +20.1 bln RUB (positive), 45.0% of market cap
- EV/EBITDA multiple is 0.1x compared to historical level (50th percentile) of 1.6x

------------------------------------------------

2026-08-26

#RTSB #reports

TNS Energo Rostov-on-Don reported for 2026 H1:
- Revenue -1.5% YoY (vs +2.0% in previous half-year and historical rate +52.0%)
- EBITDA -4.3% YoY (vs +2.4% in previous half-year and historical rate +69.2%)
- Net Income -16.3% YoY (vs -67.9% in previous half-year and historical rate -938.2%)
- EBITDA margin 38.2% decreased compared to 39.3% same period last year
- Net Debt decreased by 286.2 bln rubles since the previous report (1405.3% of market cap)
- FCF (LTM) +572.4 bln RUB (positive), 2810.9% of market cap
- EV/EBITDA multiple is -0.3x compared to historical level (50th percentile) of 0x

------------------------------------------------

2026-08-26

#NNSB #reports

TNS Energo NN reported for 2026 H1:
- Revenue +16.6% YoY (vs -97.4% in previous half-year and historical rate +36.5%)
- EBITDA +0.4% YoY (vs +0.9% in previous half-year and historical rate +66.8%)
- Net Income +493.1% YoY (vs +100.0% in previous half-year and historical rate -674.0%)
- EBITDA margin 680.3% decreased compared to 790.0% same period last year
- Net Debt decreased by 0.1 bln rubles since the previous report (1.0% of market cap)
- FCF (LTM) +3.1 bln RUB (positive), 22.7% of market cap
- EV/EBITDA multiple is 0x compared to historical level (50th percentile) of 0x

------------------------------------------------

2026-08-26

#MISB #reports

TNS Energo Mari el reported for 2026 H1:
- Revenue +14.4% YoY (vs +13.0% in previous half-year and historical rate +9.4%)
- EBITDA +42.2% YoY (vs +9.2% in previous half-year and historical rate +77.3%)
- Net Income +8.8% YoY (vs -31.5% in previous half-year and historical rate +151.9%)
- EBITDA margin 11.9% increased compared to 9.6% same period last year
- Net Debt decreased by 0.5 bln rubles since the previous report (8.6% of market cap)
- FCF (LTM) +0.9 bln RUB (positive), 13.8% of market cap
- EV/EBITDA multiple is 3.1x compared to historical level (50th percentile) of 7.2x

------------------------------------------------

2026-08-26

#KBSB #reports

TNS Energo Kuban reported for 2026 H1:
- Revenue +15.9% YoY (vs -99.0% in previous half-year and historical rate +31.8%)
- EBITDA -0% YoY (vs +0.3% in previous half-year and historical rate +1.7%)
- Net Income +6.7% YoY (vs +309.4% in previous half-year and historical rate +13.8%)
- EBITDA margin 1610.3% decreased compared to 1866.9% same period last year
- EV/EBITDA multiple is 0x compared to historical level (50th percentile) of 0x

------------------------------------------------

2026-08-26

#GCHE #reports

Cherkizovo reported for 2026 q2:
- Revenue +3.5% YoY (vs +3.5% in previous quarter and historical rate +14.3%)
- EBITDA +23.5% YoY (vs +23.5% in previous quarter and historical rate +43.9%)
- Net Income +102.6% YoY (vs +102.6% in previous quarter and historical rate +39.7%)
- EBITDA margin 22.2% increased compared to 18.6% same period last year
- Net Debt decreased by 0.2 bln rubles since the previous report (0.2% of market cap)
- FCF (LTM) +20.3 bln RUB (positive), 14.7% of market cap
- EV/EBITDA multiple is 3.8x compared to historical level (50th percentile) of 6.5x
- EV/EBITDA expected multiple is 4.8x

Growth potential increased by 47.6% to +81.0%

------------------------------------------------

2026-08-26

#BELU #reports

Beluga reported for 2026 q2:
- Revenue +7.6% YoY (vs +7.6% in previous quarter and historical rate +15.1%)
- EBITDA +9% YoY (vs +9.0% in previous quarter and historical rate +8.3%)
- Net Income -38.3% YoY (vs -38.3% in previous quarter and historical rate -18.1%)
- EBITDA margin 13.5% increased compared to 13.3% same period last year
- Net Debt increased by 0.3 bln rubles since the previous report (1.4% of market cap)
- FCF (LTM) +0.7 bln RUB (positive), 3.2% of market cap
- EV/EBITDA multiple is 3x compared to historical level (50th percentile) of 5.1x

------------------------------------------------

2026-08-26

#RNFT #reports

Russneft reported for 2026 H1:
- Revenue +0.7% YoY (vs -21.5% in previous half-year and historical rate +9.6%)
- EBITDA +37.5% YoY (vs -11.4% in previous half-year and historical rate +63.4%)
- Net Income +34.7% YoY (vs -68.5% in previous half-year and historical rate +9.8%)
- EBITDA margin 27.5% increased compared to 20.2% same period last year
- Net Debt increased by 21.8 bln rubles since the previous report (95.5% of market cap)
- FCF (LTM) -43.5 bln RUB (negative), 191.0% of market cap
- EV/EBITDA multiple is 2.1x compared to historical level (50th percentile) of 2.2x
- EV/EBITDA expected multiple is 2x

Growth potential increased by 10.9% to -19.1%

------------------------------------------------

2026-08-26

#HNFG #reports

Henderson reported for 2026 H1:
- Revenue +3.6% YoY (vs +13.1% in previous half-year and historical rate +20.3%)
- EBITDA +33% YoY (vs +1.3% in previous half-year and historical rate +20.5%)
- Net Income -53% YoY (vs -17.9% in previous half-year and historical rate +42.5%)
- EBITDA margin 31.3% increased compared to 24.4% same period last year
- EV/EBITDA multiple is 2.1x compared to historical level (50th percentile) of 4.1x

------------------------------------------------

2026-08-26

#ASTR #reports

Astra reported for 2026 q2:
- Revenue +47% YoY (vs -15.4% in previous quarter and historical rate +46.3%)
- EBITDA +139.7% YoY (vs -123.0% in previous quarter and historical rate +41.0%)
- Net Income +288.7% YoY (vs -509.4% in previous quarter and historical rate +9.1%)
- EBITDA margin 44.3% increased compared to 27.2% same period last year
- Net Debt increased by 2.9 bln rubles since the previous report (6.5% of market cap)
- FCF (LTM) -0.6 bln RUB (negative), 1.3% of market cap
- EV/EBITDA multiple is 5.6x compared to historical level (50th percentile) of 14.1x

------------------------------------------------

2026-08-25

#NKNC #reports

Nizhnekamsknef-m reported for 2026 H1:
- Revenue -6.1% YoY (vs -11.0% in previous half-year and historical rate +7.7%)
- EBITDA -48.6% YoY (vs -42.8% in previous half-year and historical rate -5.7%)
- Net Income -93.8% YoY (vs -94.5% in previous half-year and historical rate +261.1%)
- EBITDA margin 12.9% decreased compared to 23.7% same period last year
- Net Debt decreased by 89.9 bln rubles since the previous report (122.0% of market cap)
- FCF (LTM) +179.8 bln RUB (positive), 243.9% of market cap
- EV/EBITDA multiple is 1.5x compared to historical level (50th percentile) of 4.6x
- EV/EBITDA expected multiple is 1.3x

Growth potential increased by 219.4% to +120.7%

------------------------------------------------

2026-08-25

#MTSS #reports

MTS reported for 2026 q2:
- Revenue +9.2% YoY (vs +14.7% in previous quarter and historical rate +14.9%)
- EBITDA +17.7% YoY (vs +19.8% in previous quarter and historical rate +10.1%)
- EBITDA margin 35.3% increased compared to 32.8% same period last year
- Net Debt decreased by 41.9 bln rubles since the previous report (12.3% of market cap)
- FCF (LTM) +10.6 bln RUB (positive), 3.1% of market cap
- EV/EBITDA multiple is 3.5x compared to historical level (50th percentile) of 4.8x

------------------------------------------------

2026-08-25

#OZPH #reports

Ozon Pharm reported for 2026 q1:
- Revenue +15.6% YoY (vs +8.1% in previous quarter and historical rate +22.7%)
- EBITDA +34.5% YoY (vs +9.6% in previous quarter and historical rate +38.0%)
- Net Income +63.5% YoY (vs +17.9% in previous quarter and historical rate +84.6%)
- EBITDA margin 36.9% increased compared to 31.7% same period last year
- Net Debt decreased by 2 bln rubles since the previous report (3.9% of market cap)
- FCF (LTM) +5.6 bln RUB (positive), 11.2% of market cap
- EV/EBITDA multiple is 4.3x compared to historical level (50th percentile) of 5.9x

------------------------------------------------

2026-08-25

#OZPH #reports

Ozon Pharm reported for 2026 q2:
- Revenue +15.6% YoY (vs +8.1% in previous quarter and historical rate +22.7%)
- EBITDA +34.5% YoY (vs +9.6% in previous quarter and historical rate +38.0%)
- Net Income +125.8% YoY (vs +63.5% in previous quarter and historical rate +88.7%)
- EBITDA margin 36.9% increased compared to 31.7% same period last year
- Net Debt decreased by 2 bln rubles since the previous report (4.0% of market cap)
- FCF (LTM) +5.6 bln RUB (positive), 11.3% of market cap
- EV/EBITDA multiple is 4.2x compared to historical level (50th percentile) of 5.9x

------------------------------------------------

2026-08-25

#ZAYM #reports

Zaymer reported for 2026 q2:
- Revenue -8.8% YoY (vs -3.3% in previous quarter and historical rate +4.9%)
- Net Income -48.8% YoY (vs -52.3% in previous quarter and historical rate -10.1%)
- Net Income margin 9.2% decreased compared to 16.4% same period last year
- P/E multiple is 4x compared to historical level (50th percentile) of 3.5x

------------------------------------------------

2026-08-25

#MBNK #reports

MTS Bank reported for 2026 q2:
- Revenue +22.1% YoY (vs +35.1% in previous quarter and historical rate +19.3%)
- Net Income +89.7% YoY (vs +157.9% in previous quarter and historical rate +53.1%)
- Net Income margin 23.4% increased compared to 15.0% same period last year
- P/E multiple is 1.9x compared to historical level (50th percentile) of 4.2x

------------------------------------------------

2026-08-21

#PHOR #reports

Phosagro reported for 2026 q2:
- Revenue +7.7% YoY (vs -17.5% in previous quarter and historical rate +8.7%)
- EBITDA -26.7% YoY (vs -44.0% in previous quarter and historical rate -5.2%)
- Net Income -33.9% YoY (vs -99.5% in previous quarter and historical rate +11.2%)
- EBITDA margin 22.4% decreased compared to 32.9% same period last year
- Net Debt decreased by 21 bln rubles since the previous report (3.0% of market cap)
- FCF (LTM) -10 bln RUB (negative), 1.5% of market cap
- EV/EBITDA multiple is 7x compared to historical level (50th percentile) of 6.3x
- EV/EBITDA expected multiple is 8.5x

Growth potential decreased by 18.3% to -32.7%

------------------------------------------------

2026-08-21

#CARM #reports

CarMoney reported for 2026 H1:
- Revenue -31.5% YoY (vs +12.7% in previous half-year and historical rate -2.9%)
- Net Income +83.3% YoY (vs +195.8% in previous half-year and historical rate +31.7%)
- Net Income margin 15.2% increased compared to 5.7% same period last year
- P/E multiple is 3.9x compared to historical level (50th percentile) of 9.5x

------------------------------------------------

2026-08-21

#MFON #reports

Megafon reported for 2026 q1:
- Revenue +9.7% YoY (vs +9.7% in previous quarter and historical rate +9.8%)
- EBITDA +4.9% YoY (vs +4.9% in previous quarter and historical rate +8.3%)
- Net Income +13% YoY (vs +3.7% in previous quarter and historical rate +14.8%)
- EBITDA margin 42.5% decreased compared to 44.4% same period last year
- EV/EBITDA multiple is 2.6x compared to historical level (50th percentile) of 0x

------------------------------------------------

2026-08-21

#MFON #reports

Megafon reported for 2026 q2:
- Revenue +9.7% YoY (vs +9.7% in previous quarter and historical rate +9.8%)
- EBITDA +4.9% YoY (vs +4.9% in previous quarter and historical rate +8.3%)
- Net Income +13% YoY (vs +13.0% in previous quarter and historical rate +3.8%)
- EBITDA margin 42.5% decreased compared to 44.4% same period last year
- EV/EBITDA multiple is 2.6x compared to historical level (50th percentile) of 0x

------------------------------------------------

2026-08-21

#AKRN #reports

Acron reported for 2026 q2:
- Revenue +6.5% YoY (vs -22.5% in previous quarter and historical rate +5.6%)
- EBITDA +84.1% YoY (vs +4.5% in previous quarter and historical rate +4.6%)
- Net Income +48.9% YoY (vs -81.5% in previous quarter and historical rate +61.3%)
- EBITDA margin 51.4% increased compared to 29.8% same period last year
- Net Debt decreased by 2.5 bln rubles since the previous report (0.4% of market cap)
- FCF (LTM) -8.2 bln RUB (negative), 1.2% of market cap
- EV/EBITDA multiple is 9.3x compared to historical level (50th percentile) of 12.3x
- EV/EBITDA expected multiple is 9.2x

Growth potential decreased by 5.6% to -26.5%

------------------------------------------------

2026-08-21

#ENPG #reports

En+ Group reported for 2026 H1:
- Revenue -0.8% YoY (vs -15.0% in previous half-year and historical rate +35.5%)
- EBITDA +45.8% YoY (vs -17.4% in previous half-year and historical rate +49.5%)
- Net Income +138.4% YoY (vs -124.9% in previous half-year and historical rate +1003.6%)
- EBITDA margin 22.2% increased compared to 15.1% same period last year
- Net Debt increased by 104.7 bln rubles since the previous report (55.0% of market cap)
- FCF (LTM) -166.6 bln RUB (negative), 87.5% of market cap
- EV/EBITDA multiple is 6.3x compared to historical level (50th percentile) of 11.2x

------------------------------------------------

2026-08-21

#BSPB #reports

Bank Sankt-Peterburg reported for 2026 q2:
- Revenue -3.7% YoY (vs -14.6% in previous quarter and historical rate +6.9%)
- Net Income -38.8% YoY (vs -29.7% in previous quarter and historical rate -13.4%)
- Net Income margin 25.1% decreased compared to 39.5% same period last year
- P/E multiple is 3.7x compared to historical level (50th percentile) of 3.3x

------------------------------------------------

2026-08-20

#HEAD #reports

Head Hunter reported for 2026 q2:
- Revenue 0% YoY (vs -1.5% in previous quarter and historical rate +25.9%)
- EBITDA -9.1% YoY (vs -7.3% in previous quarter and historical rate +30.1%)
- Net Income +4.2% YoY (vs +100.0% in previous quarter and historical rate +153.2%)
- EBITDA margin 47.8% decreased compared to 52.6% same period last year
- Net Debt increased by 10.1 bln rubles since the previous report (7.8% of market cap)
- FCF (LTM) +8.2 bln RUB (positive), 6.4% of market cap
- EV/EBITDA multiple is 6.1x compared to historical level (50th percentile) of 7.5x

------------------------------------------------

2026-08-20

#LEAS #reports

Europlan reported for 2026 q2:
- Revenue -19% YoY (vs -21.7% in previous quarter and historical rate +14.1%)
- Net Income +392.6% YoY (vs +33.4% in previous quarter and historical rate +2.6%)
- Net Income margin 28.9% increased compared to 4.7% same period last year
- P/E multiple is 10.7x compared to historical level (50th percentile) of 7.3x

------------------------------------------------

2026-08-19

#RUAL #reports

Rusal reported for 2026 H1:
- Revenue -2.8% YoY (vs -15.6% in previous half-year and historical rate +11.7%)
- EBITDA +74.3% YoY (vs -38.1% in previous half-year and historical rate +57.7%)
- Net Income +100% YoY (vs -216.1% in previous half-year and historical rate +129.4%)
- EBITDA margin 13.8% increased compared to 7.7% same period last year
- Net Debt increased by 71.3 bln rubles since the previous report (17.8% of market cap)
- FCF (LTM) -145.6 bln RUB (negative), 36.3% of market cap
- EV/EBITDA multiple is 10.7x compared to historical level (50th percentile) of 23.8x
- EV/EBITDA expected multiple is 10.8x

Growth potential decreased by 102.1% to -83.6%

------------------------------------------------

2026-08-19

#CNRU #reports

Cian reported for 2026 q2:
- Revenue +22.8% YoY (vs +17.9% in previous quarter and historical rate +20.3%)
- EBITDA +84.4% YoY (vs +88.9% in previous quarter and historical rate +63.6%)
- Net Income +31.6% YoY (vs +31.6% in previous quarter and historical rate +111.2%)
- EBITDA margin 29.6% increased compared to 19.7% same period last year
- Net Debt increased by 2.4 bln rubles since the previous report (4.7% of market cap)
- FCF (LTM) +7.8 bln RUB (positive), 15.4% of market cap
- EV/EBITDA multiple is 10.9x compared to historical level (50th percentile) of 12.9x

------------------------------------------------

2026-08-14

#RASP #reports

Raspadskaya reported for 2026 H1:
- Revenue -6.3% YoY (vs -24.7% in previous half-year and historical rate -9.2%)
- Net Income +49.9% YoY (vs -919.4% in previous half-year and historical rate +2.9%)
- EBITDA margin 2.4% increased compared to -17.2% same period last year
- Net Debt increased by 4.6 bln rubles since the previous report (5.7% of market cap)
- FCF (LTM) -2.9 bln RUB (negative), 3.6% of market cap
- EV/EBITDA expected multiple is -15.2x

Growth potential decreased by 16.0% to -127.7%

------------------------------------------------

2026-08-14

#SVCB #reports

Sovcombank reported for 2026 q2:
- Revenue +8.6% YoY (vs +47.7% in previous quarter and historical rate +20.9%)
- Net Income +39.6% YoY (vs +57.9% in previous quarter and historical rate +24.2%)
- Net Income margin 19.5% increased compared to 15.2% same period last year
- P/E multiple is 4x compared to historical level (50th percentile) of 4.2x

------------------------------------------------

2026-08-14

#DELI #reports

Delimobil reported for 2026 H1:
- Revenue -48.6% YoY (vs -56.7% in previous half-year and historical rate +4.8%)
- EBITDA +18.6% YoY (vs -80.2% in previous half-year and historical rate -5.3%)
- Net Income +6.3% YoY (vs +17.9% in previous half-year and historical rate +53.1%)
- EBITDA margin 28.3% increased compared to 12.3% same period last year
- Net Debt increased by 5 bln rubles since the previous report (64.3% of market cap)
- FCF (LTM) -4.2 bln RUB (negative), 54.9% of market cap
- EV/EBITDA multiple is 15.6x compared to historical level (50th percentile) of 15.1x

------------------------------------------------

2026-08-13

#VKCO #reports

VK company reported for 2026 q1:
- Revenue +11.7% YoY (vs +11.7% in previous quarter and historical rate +15.4%)
- EBITDA +113% YoY (vs +113.0% in previous quarter and historical rate +43.0%)
- Net Income +100% YoY (vs +73.3% in previous quarter and historical rate -60.2%)
- EBITDA margin 27.4% increased compared to 14.4% same period last year
- Net Debt decreased by 11 bln rubles since the previous report (12.0% of market cap)
- FCF (LTM) -29.6 bln RUB (negative), 32.2% of market cap
- EV/EBITDA multiple is 4.3x compared to historical level (50th percentile) of 19x

------------------------------------------------

2026-08-13

#X5 #reports

X5 Retail Group reported for 2026 q2:
- Revenue +9.9% YoY (vs +11.3% in previous quarter and historical rate +20.2%)
- EBITDA +8.4% YoY (vs +24.9% in previous quarter and historical rate +18.8%)
- Net Income -39.3% YoY (vs -39.3% in previous quarter and historical rate +10.1%)
- EBITDA margin 6.1% has not changed compared to 6.2% same period last year
- Net Debt increased by 716.8 bln rubles since the previous report (140.0% of market cap)
- FCF (LTM) -656.5 bln RUB (negative), 128.2% of market cap
- EV/EBITDA multiple is 5.4x compared to historical level (50th percentile) of 3.6x

------------------------------------------------

2026-08-13

#VKCO #reports

VK company reported for 2026 q2:
- Revenue +11.7% YoY (vs +11.7% in previous quarter and historical rate +15.4%)
- EBITDA +113% YoY (vs +113.0% in previous quarter and historical rate +43.0%)
- Net Income +100% YoY (vs +100.0% in previous quarter and historical rate -58.8%)
- EBITDA margin 27.4% increased compared to 14.4% same period last year
- Net Debt decreased by 11 bln rubles since the previous report (12.0% of market cap)
- FCF (LTM) -29.6 bln RUB (negative), 32.2% of market cap
- EV/EBITDA multiple is 4.3x compared to historical level (50th percentile) of 19x

------------------------------------------------

2026-08-11

#OGKB #reports

OGK-2 reported for 2026 q2:
- Revenue +15.6% YoY (vs +21.8% in previous quarter and historical rate +6.2%)
- EBITDA +96.7% YoY (vs +12.0% in previous quarter and historical rate -14.4%)
- Net Income -10.9% YoY (vs -23.8% in previous quarter and historical rate -45.2%)
- EBITDA margin 8.4% increased compared to 5.0% same period last year
- Net Debt increased by 9.7 bln rubles since the previous report (31.1% of market cap)
- FCF (LTM) -13.2 bln RUB (negative), 42.2% of market cap
- EV/EBITDA multiple is 7.1x compared to historical level (50th percentile) of 3.2x

------------------------------------------------

2026-08-11

#T #reports

TBank reported for 2026 q2:
- Revenue -36.5% YoY (vs +24.9% in previous quarter and historical rate +27.6%)
- Net Income -15.5% YoY (vs +39.0% in previous quarter and historical rate +49.4%)
- Net Income margin 34.7% increased compared to 26.1% same period last year
- P/E multiple is 3.8x compared to historical level (50th percentile) of 5.6x

------------------------------------------------

2026-08-05

#MSNG #reports

Mosenergo reported for 2026 q2:
- Revenue -15.8% YoY (vs +62.9% in previous quarter and historical rate +54.6%)
- EBITDA -85.3% YoY (vs +223.5% in previous quarter and historical rate +96.9%)
- Net Income -161% YoY (vs +20.3% in previous quarter and historical rate -92.1%)
- EBITDA margin 1.5% decreased compared to 8.6% same period last year
- Net Debt decreased by 6 bln rubles since the previous report (9.3% of market cap)
- FCF (LTM) +7.7 bln RUB (positive), 11.9% of market cap
- EV/EBITDA multiple is 0.8x compared to historical level (50th percentile) of 2x

------------------------------------------------

2026-08-04

#BAZA #reports

Basis reported for 2026 q2:
- Revenue +49.3% YoY (vs +10.4% in previous quarter and historical rate +85.6%)
- EBITDA +47.4% YoY (vs -8.4% in previous quarter and historical rate +85.8%)
- Net Income +6.2% YoY (vs +10.4% in previous quarter and historical rate +48.7%)
- EBITDA margin 47.1% decreased compared to 47.7% same period last year
- Net Debt increased by 0.2 bln rubles since the previous report (0.8% of market cap)
- FCF (LTM) -0 bln RUB (negative), 0.2% of market cap
- EV/EBITDA multiple is 5x compared to historical level (50th percentile) of 5.1x

------------------------------------------------

2026-08-03

#LENT #reports

Lenta reported for 2026 q2:
- Revenue +28.8% YoY (vs +23.4% in previous quarter and historical rate +33.5%)
- EBITDA +88.4% YoY (vs +0.7% in previous quarter and historical rate +66.6%)
- Net Income -25.5% YoY (vs -25.5% in previous quarter and historical rate +34.1%)
- EBITDA margin 12.3% increased compared to 8.4% same period last year
- Net Debt increased by 204 bln rubles since the previous report (91.5% of market cap)
- FCF (LTM) -205.2 bln RUB (negative), 92.1% of market cap
- EV/EBITDA multiple is 4.8x compared to historical level (50th percentile) of 3.9x

------------------------------------------------

2026-07-31

#GMKN #reports

Nornickel reported for 2026 H1:
- Revenue +13.3% YoY (vs -10.8% in previous half-year and historical rate +6.6%)
- EBITDA +47.8% YoY (vs -4.1% in previous half-year and historical rate +6.5%)
- Net Income +108.4% YoY (vs +28.5% in previous half-year and historical rate +2253.1%)
- EBITDA margin 46.2% increased compared to 35.4% same period last year
- Net Debt increased by 30.1 bln rubles since the previous report (1.6% of market cap)
- FCF (LTM) +47 bln RUB (positive), 2.6% of market cap
- EV/EBITDA multiple is 5.1x compared to historical level (50th percentile) of 6.9x
- EV/EBITDA expected multiple is 6.5x

Growth potential decreased by 8.7% to +13.2%

------------------------------------------------

2026-07-30

#NLMK #reports

NLMK reported for 2026 q1:
- Revenue -9.1% YoY (vs -13.9% in previous quarter and historical rate -7.4%)
- EBITDA -8.8% YoY (vs -24.9% in previous quarter and historical rate -21.4%)
- Net Income -33% YoY (vs -52.8% in previous quarter and historical rate -35.0%)
- EBITDA margin 17.5% has not changed compared to 17.5% same period last year
- Net Debt increased by 1.8 bln rubles since the previous report (0.4% of market cap)
- FCF (LTM) +22.5 bln RUB (positive), 5.2% of market cap
- EV/EBITDA multiple is 2.6x compared to historical level (50th percentile) of 3x
- EV/EBITDA expected multiple is 4.1x

Growth potential increased by 34.7% to -21.8%

------------------------------------------------

2026-07-30

#NLMK #reports

NLMK reported for 2026 q2:
- Revenue -9.1% YoY (vs -13.9% in previous quarter and historical rate -7.4%)
- EBITDA -8.8% YoY (vs -24.9% in previous quarter and historical rate -21.4%)
- Net Income -33% YoY (vs -33.0% in previous quarter and historical rate -34.8%)
- EBITDA margin 17.5% has not changed compared to 17.5% same period last year
- Net Debt increased by 1.8 bln rubles since the previous report (0.4% of market cap)
- FCF (LTM) +22.5 bln RUB (positive), 5.2% of market cap
- EV/EBITDA multiple is 2.6x compared to historical level (50th percentile) of 3x
- EV/EBITDA expected multiple is 4.1x

Growth potential increased by 34.5% to -22.0%

------------------------------------------------

2026-07-30

#OZON #reports

OZON reported for 2026 q2:
- Revenue +46.8% YoY (vs +48.3% in previous quarter and historical rate +53.7%)
- EBITDA +56% YoY (vs +78.6% in previous quarter and historical rate +96.6%)
- EBITDA margin 16.5% increased compared to 15.5% same period last year
- Net Debt increased by 145.3 bln rubles since the previous report (21.0% of market cap)
- FCF (LTM) -254.5 bln RUB (negative), 36.7% of market cap
- EV/EBITDA multiple is 7.6x compared to historical level (50th percentile) of 16.5x

------------------------------------------------

2026-07-30

#DOMRF #reports

DOM.RF reported for 2026 q2:
- Revenue +46% YoY (vs +44.5% in previous quarter and historical rate +42.6%)
- Net Income +22.2% YoY (vs +82.5% in previous quarter and historical rate +55.7%)
- Net Income margin 42.1% decreased compared to 50.3% same period last year
- P/E multiple is 3.8x compared to historical level (50th percentile) of 4.4x

------------------------------------------------

2026-07-29

#YDEX #reports

Yandex reported for 2026 q2:
- Revenue +16.2% YoY (vs +21.6% in previous quarter and historical rate +35.0%)
- EBITDA +34.6% YoY (vs +49.9% in previous quarter and historical rate +59.6%)
- EBITDA margin 23.0% increased compared to 19.9% same period last year
- Net Debt decreased by 20.5 bln rubles since the previous report (1.3% of market cap)
- FCF (LTM) +160.7 bln RUB (positive), 10.1% of market cap
- EV/EBITDA multiple is 5x compared to historical level (50th percentile) of 9.4x

------------------------------------------------

2026-07-29

#SBER #reports

Sberbank reported for 2026 q2:
- Revenue +20.9% YoY (vs +14.8% in previous quarter and historical rate +15.5%)
- Net Income +20.9% YoY (vs +16.5% in previous quarter and historical rate +40.7%)
- Net Income margin 37.1% has not changed compared to 37.1% same period last year
- P/E multiple is 3.3x compared to historical level (50th percentile) of 4.2x

------------------------------------------------

2026-07-28

#VSEH #reports

VseInstrumenti reported for 2026 q1:
- Revenue -4.1% YoY (vs -2.5% in previous quarter and historical rate +27.5%)
- EBITDA +30.8% YoY (vs +75.7% in previous quarter and historical rate +36.8%)
- Net Income +100% YoY (vs +258.7% in previous quarter and historical rate +11.4%)
- EBITDA margin 8.4% increased compared to 6.2% same period last year
- Net Debt decreased by 1.8 bln rubles since the previous report (5.4% of market cap)
- FCF (LTM) +18.3 bln RUB (positive), 54.1% of market cap
- EV/EBITDA multiple is 2.6x compared to historical level (50th percentile) of 6.9x

------------------------------------------------

2026-07-28

#VTBR #reports

Bank VTB reported for 2026 q2:
- Revenue +82.2% YoY (vs +121.0% in previous quarter and historical rate +22.2%)
- Net Income -33.5% YoY (vs -5.7% in previous quarter and historical rate +45.3%)
- Net Income margin 30.5% decreased compared to 83.6% same period last year
- P/E multiple is 2.8x compared to historical level (50th percentile) of 2x

------------------------------------------------

2026-07-27

#POSI #reports

Positive reported for 2026 q2:
- Revenue +38.9% YoY (vs +45.6% in previous quarter and historical rate +28.3%)
- Net Income +100% YoY (vs +50.0% in previous quarter and historical rate -464.2%)
- EBITDA margin 16.4% increased compared to -20.4% same period last year
- Net Debt increased by 6.1 bln rubles since the previous report (8.8% of market cap)
- FCF (LTM) +6.5 bln RUB (positive), 9.3% of market cap

------------------------------------------------

2026-07-24

#NVTK #reports

Novatek reported for 2026 q1:
- Revenue +4% YoY (vs +4.0% in previous quarter and historical rate -2.9%)
- EBITDA +8.6% YoY (vs +8.6% in previous quarter and historical rate -3.2%)
- Net Income -2.8% YoY (vs -76.4% in previous quarter and historical rate +3.0%)
- EBITDA margin 27.0% increased compared to 25.9% same period last year
- Net Debt decreased by 1.5 bln rubles since the previous report (0.1% of market cap)
- FCF (LTM) +149.8 bln RUB (positive), 5.0% of market cap
- EV/EBITDA multiple is 7.3x compared to historical level (50th percentile) of 8.9x
- EV/EBITDA expected multiple is 5.2x

Growth potential decreased by 3.4% to +34.8%

------------------------------------------------

2026-07-24

#NVTK #reports

Novatek reported for 2026 q2:
- Revenue +4% YoY (vs +4.0% in previous quarter and historical rate -2.9%)
- EBITDA +8.6% YoY (vs +8.6% in previous quarter and historical rate -3.2%)
- Net Income -2.8% YoY (vs -2.8% in previous quarter and historical rate +8.1%)
- EBITDA margin 27.0% increased compared to 25.9% same period last year
- Net Debt decreased by 1.5 bln rubles since the previous report (0.1% of market cap)
- FCF (LTM) +149.8 bln RUB (positive), 5.0% of market cap
- EV/EBITDA multiple is 7.3x compared to historical level (50th percentile) of 8.9x
- EV/EBITDA expected multiple is 5.2x

Growth potential decreased by 3.4% to +34.8%

------------------------------------------------

2026-07-23

#MAGN #reports

MMK reported for 2026 q2:
- Revenue -1.1% YoY (vs -18.6% in previous quarter and historical rate -6.8%)
- EBITDA -27.8% YoY (vs -58.3% in previous quarter and historical rate -26.3%)
- Net Income -816.6% YoY (vs -143.7% in previous quarter and historical rate -142.1%)
- EBITDA margin 10.4% decreased compared to 14.3% same period last year
- Net Debt decreased by 14.7 bln rubles since the previous report (7.8% of market cap)
- FCF (LTM) +12 bln RUB (positive), 6.4% of market cap
- EV/EBITDA multiple is 1.7x compared to historical level (50th percentile) of 2.4x
- EV/EBITDA expected multiple is 3x

Growth potential increased by 32.7% to -12.6%

------------------------------------------------

2026-07-21

#CHMF #reports

Severstal reported for 2026 q2:
- Revenue -8.6% YoY (vs -15.2% in previous quarter and historical rate -0.4%)
- EBITDA -39.7% YoY (vs -54.5% in previous quarter and historical rate -21.3%)
- Net Income -74.1% YoY (vs -99.7% in previous quarter and historical rate -39.7%)
- EBITDA margin 13.6% decreased compared to 20.7% same period last year
- Net Debt increased by 28.2 bln rubles since the previous report (6.2% of market cap)
- FCF (LTM) -86.1 bln RUB (negative), 18.9% of market cap
- EV/EBITDA multiple is 5.4x compared to historical level (50th percentile) of 4.1x
- EV/EBITDA expected multiple is 8.3x

Growth potential increased by 13.1% to -59.3%

------------------------------------------------

2026-06-25

#DIAS #reports

Diasoft reported for 2026 q1:
- Revenue -1.4% YoY (vs -1.4% in previous quarter and historical rate +11.9%)
- EBITDA -51.4% YoY (vs -51.5% in previous quarter and historical rate -15.2%)
- EBITDA margin 16.3% decreased compared to 33.1% same period last year
- Net Debt decreased by 0.4 bln rubles since the previous report (3.8% of market cap)
- FCF (LTM) +1.1 bln RUB (positive), 10.7% of market cap
- EV/EBITDA multiple is 7.2x compared to historical level (50th percentile) of 10.4x

------------------------------------------------

2026-06-25

#DIAS #reports

Diasoft reported for 2025 q4:
- Revenue +6.5% YoY (vs -4.8% in previous quarter and historical rate +13.4%)
- EBITDA +56.3% YoY (vs -59.4% in previous quarter and historical rate -0.1%)
- Net Income -12.9% YoY (vs -12.9% in previous quarter and historical rate -7.7%)
- EBITDA margin 48.6% increased compared to 33.1% same period last year
- Net Debt decreased by 0.4 bln rubles since the previous report (3.8% of market cap)
- FCF (LTM) +1.9 bln RUB (positive), 17.9% of market cap
- EV/EBITDA multiple is 3.3x compared to historical level (50th percentile) of 10.4x

------------------------------------------------

2026-06-19

#AFLT #reports

Aeroflot reported for 2026 q1:
- Revenue +5.7% YoY (vs +2.5% in previous quarter and historical rate +22.2%)
- EBITDA -39.7% YoY (vs -51.0% in previous quarter and historical rate +44.9%)
- Net Income -144.4% YoY (vs +65.4% in previous quarter and historical rate +208.9%)
- EBITDA margin 14.7% decreased compared to 25.8% same period last year
- Net Debt increased by 6.8 bln rubles since the previous report (4.0% of market cap)
- FCF (LTM) -29.2 bln RUB (negative), 17.3% of market cap
- EV/EBITDA multiple is 3x compared to historical level (50th percentile) of 3.3x

------------------------------------------------

2026-06-08

#IVAT #reports

IVA Technologies reported for 2025 q4:
- Revenue -5.7% YoY (vs -5.6% in previous quarter and historical rate +45.7%)
- EBITDA -8.2% YoY (vs -8.1% in previous quarter and historical rate +37.6%)
- Net Income -39.5% YoY (vs -39.5% in previous quarter and historical rate +32.8%)
- EBITDA margin 68.3% decreased compared to 70.2% same period last year
- Net Debt increased by 0 bln rubles since the previous report (0.6% of market cap)
- FCF (LTM) -0.1 bln RUB (negative), 0.9% of market cap
- EV/EBITDA multiple is 4.3x compared to historical level (50th percentile) of 8.3x

------------------------------------------------

2026-06-05

#AFKS #reports

Sistema reported for 2026 q1:
- Revenue +2.6% YoY (vs +5.0% in previous quarter and historical rate +13.3%)
- EBITDA +32.1% YoY (vs +15.6% in previous quarter and historical rate +12.8%)
- EBITDA margin 36.7% increased compared to 28.5% same period last year
- Net Debt decreased by 107.9 bln rubles since the previous report (92.2% of market cap)
- FCF (LTM) +35.2 bln RUB (positive), 30.1% of market cap
- EV/EBITDA multiple is 4.6x compared to historical level (50th percentile) of 7.9x

------------------------------------------------

2026-06-04

#SGZH #reports

Segezha Group reported for 2026 q1:
- Revenue -29% YoY (vs -19.5% in previous quarter and historical rate -0.8%)
- EBITDA -90.2% YoY (vs -322.8% in previous quarter and historical rate -38.3%)
- EBITDA margin 1.2% decreased compared to 8.6% same period last year
- Net Debt increased by 7.9 bln rubles since the previous report (11.9% of market cap)
- FCF (LTM) -34.4 bln RUB (negative), 51.5% of market cap
- EV/EBITDA multiple is -81.3x compared to historical level (50th percentile) of 49.4x
- EV/EBITDA expected multiple is -18.6x

Growth potential increased by 13.7% to -319.2%

------------------------------------------------

2026-06-04

#MSNG #reports

Mosenergo reported for 2025 q4:
- Revenue +62.9% YoY (vs +10.5% in previous quarter and historical rate +49.3%)
- EBITDA +223.5% YoY (vs -9.5% in previous quarter and historical rate +104.0%)
- Net Income -25.5% YoY (vs -25.5% in previous quarter and historical rate -51.8%)
- EBITDA margin 17.0% increased compared to 8.6% same period last year
- Net Debt decreased by 3.2 bln rubles since the previous report (4.4% of market cap)
- FCF (LTM) +0.9 bln RUB (positive), 1.3% of market cap
- EV/EBITDA multiple is 1.1x compared to historical level (50th percentile) of 0x

------------------------------------------------

2026-06-04

#MSNG #reports

Mosenergo reported for 2026 q1:
- Revenue +62.9% YoY (vs +10.5% in previous quarter and historical rate +49.3%)
- EBITDA +223.5% YoY (vs -9.5% in previous quarter and historical rate +104.0%)
- Net Income +20.3% YoY (vs -25.5% in previous quarter and historical rate -35.9%)
- EBITDA margin 17.0% increased compared to 8.6% same period last year
- Net Debt decreased by 3.2 bln rubles since the previous report (4.4% of market cap)
- FCF (LTM) +0.9 bln RUB (positive), 1.3% of market cap
- EV/EBITDA multiple is 1.1x compared to historical level (50th percentile) of 0x

------------------------------------------------

2026-06-02

#ROSN #reports

Rosneft reported for 2026 q1:
- Revenue -11% YoY (vs -23.9% in previous quarter and historical rate +2.7%)
- EBITDA +24% YoY (vs -37.1% in previous quarter and historical rate +13.3%)
- Net Income -41.5% YoY (vs -67.7% in previous quarter and historical rate +62.8%)
- EBITDA margin 35.8% increased compared to 25.7% same period last year
- EV/EBITDA multiple is 3.5x compared to historical level (50th percentile) of 3.3x
- EV/EBITDA expected multiple is 3.1x

Growth potential increased by 37.9% to +18.7%

------------------------------------------------

2026-06-01

#TRNFP #reports

Transneft (pref) reported for 2026 q1:
- Revenue -0.1% YoY (vs +2.0% in previous quarter and historical rate +5.7%)
- EBITDA -2.4% YoY (vs -64.4% in previous quarter and historical rate -4.5%)
- Net Income -8.6% YoY (vs -109.3% in previous quarter and historical rate -20.3%)
- EBITDA margin 42.9% decreased compared to 43.9% same period last year
- Net Debt decreased by 36.8 bln rubles since the previous report (3.6% of market cap)
- FCF (LTM) +69.4 bln RUB (positive), 6.8% of market cap
- EV/EBITDA multiple is 1.6x compared to historical level (50th percentile) of 1.5x

------------------------------------------------

2026-06-01

#NMTP #reports

NMTP reported for 2026 q1:
- Revenue 0% YoY (vs +24.2% in previous quarter and historical rate +6.5%)
- EBITDA -20% YoY (vs +17.2% in previous quarter and historical rate +3.0%)
- Net Income +3% YoY (vs +18.7% in previous quarter and historical rate +8.2%)
- EBITDA margin 64.7% decreased compared to 80.9% same period last year
- Net Debt decreased by 13.6 bln rubles since the previous report (8.1% of market cap)
- FCF (LTM) +31.5 bln RUB (positive), 18.7% of market cap
- EV/EBITDA multiple is 2.9x compared to historical level (50th percentile) of 3.3x

------------------------------------------------

2026-05-30

#PHOR #reports

Phosagro reported for 2026 q1:
- Revenue -17.5% YoY (vs -3.5% in previous quarter and historical rate +4.8%)
- EBITDA -44% YoY (vs -43.8% in previous quarter and historical rate -7.7%)
- Net Income -99.5% YoY (vs -5.6% in previous quarter and historical rate +7.0%)
- EBITDA margin 20.8% decreased compared to 30.6% same period last year
- Net Debt increased by 2.2 bln rubles since the previous report (0.3% of market cap)
- FCF (LTM) -4.5 bln RUB (negative), 0.6% of market cap
- EV/EBITDA multiple is 7.4x compared to historical level (50th percentile) of 6.2x
- EV/EBITDA expected multiple is 9.1x

Growth potential decreased by 17.4% to -40.9%

------------------------------------------------

2026-05-29

#SIBN #reports

Gazprom Neft reported for 2026 q1:
- Revenue -3.7% YoY (vs -13.1% in previous quarter and historical rate +5.5%)
- EBITDA +19% YoY (vs -10.9% in previous quarter and historical rate -2.1%)
- Net Income -5.2% YoY (vs -78.3% in previous quarter and historical rate -29.8%)
- EBITDA margin 30.7% increased compared to 24.9% same period last year
- Net Debt increased by 163.7 bln rubles since the previous report (6.9% of market cap)
- FCF (LTM) -465.9 bln RUB (negative), 19.6% of market cap
- EV/EBITDA multiple is 4.4x compared to historical level (50th percentile) of 3.9x
- EV/EBITDA expected multiple is 4.4x

Growth potential increased by 22.1% to -12.6%

------------------------------------------------

2026-05-29

#GAZP #reports

Gazprom reported for 2026 q1:
- Revenue -0.3% YoY (vs -18.2% in previous quarter and historical rate -0.9%)
- EBITDA +68.1% YoY (vs +18.7% in previous quarter and historical rate +15.8%)
- Net Income -45.9% YoY (vs -36.5% in previous quarter and historical rate -37.4%)
- EBITDA margin 34.9% increased compared to 20.7% same period last year
- Net Debt decreased by 194 bln rubles since the previous report (7.1% of market cap)
- FCF (LTM) -457.6 bln RUB (negative), 16.8% of market cap
- EV/EBITDA multiple is 2.8x compared to historical level (50th percentile) of 4.1x
- EV/EBITDA expected multiple is 3.3x

Growth potential increased by 115.9% to +107.1%

------------------------------------------------

2026-05-29

#HYDR #reports

Rushydro reported for 2026 q1:
- Revenue +19% YoY (vs +15.2% in previous quarter and historical rate +16.7%)
- EBITDA +45.2% YoY (vs +115.9% in previous quarter and historical rate +54.0%)
- Net Income +96.6% YoY (vs +100.0% in previous quarter and historical rate -90.4%)
- EBITDA margin 37.5% increased compared to 30.8% same period last year
- Net Debt increased by 31.3 bln rubles since the previous report (18.1% of market cap)
- FCF (LTM) -259 bln RUB (negative), 149.7% of market cap
- EV/EBITDA multiple is 3.7x compared to historical level (50th percentile) of 5.8x

------------------------------------------------

2026-05-29

#ASTR #reports

Astra reported for 2026 q1:
- Revenue -15.4% YoY (vs +15.3% in previous quarter and historical rate +59.0%)
- EBITDA -123% YoY (vs +28.0% in previous quarter and historical rate +46.0%)
- Net Income -509.4% YoY (vs +29.8% in previous quarter and historical rate -3.8%)
- EBITDA margin -5.0% decreased compared to 18.3% same period last year
- Net Debt decreased by 2 bln rubles since the previous report (3.4% of market cap)
- FCF (LTM) +0.2 bln RUB (positive), 0.3% of market cap
- EV/EBITDA multiple is 7.9x compared to historical level (50th percentile) of 17.9x

------------------------------------------------

2026-05-28

#MRKY #reports

IDGC South reported for 2025 q4:
- Revenue +146.7% YoY (vs +143.1% in previous quarter and historical rate +43.1%)
- EBITDA +218.7% YoY (vs +16.8% in previous quarter and historical rate +59.8%)
- EBITDA margin 21.3% increased compared to 16.5% same period last year
- Net Debt increased by 8.4 bln rubles since the previous report (15.3% of market cap)
- FCF (LTM) -15.7 bln RUB (negative), 28.5% of market cap
- EV/EBITDA multiple is 3.7x compared to historical level (50th percentile) of 2.9x

------------------------------------------------

2026-05-28

#MRKY #reports

IDGC South reported for 2026 q1:
- Revenue +146.7% YoY (vs +143.1% in previous quarter and historical rate +43.1%)
- EBITDA +218.7% YoY (vs +16.8% in previous quarter and historical rate +59.8%)
- Net Income +346.4% YoY (vs +101.8% in previous quarter and historical rate +65.1%)
- EBITDA margin 21.3% increased compared to 16.5% same period last year
- Net Debt increased by 8.4 bln rubles since the previous report (15.3% of market cap)
- FCF (LTM) -15.7 bln RUB (negative), 28.6% of market cap
- EV/EBITDA multiple is 3.7x compared to historical level (50th percentile) of 2.9x

------------------------------------------------

2026-05-28

#MRKU #reports

IDGC Ural reported for 2026 q1:
- Revenue +18.7% YoY (vs +20.2% in previous quarter and historical rate +10.0%)
- EBITDA +54.7% YoY (vs +129.3% in previous quarter and historical rate +34.3%)
- Net Income +97.9% YoY (vs +100.0% in previous quarter and historical rate -47.9%)
- EBITDA margin 30.1% increased compared to 23.1% same period last year
- Net Debt decreased by 3.7 bln rubles since the previous report (7.2% of market cap)
- FCF (LTM) +5.8 bln RUB (positive), 11.2% of market cap
- EV/EBITDA multiple is 2x compared to historical level (50th percentile) of 2.4x

------------------------------------------------

2026-05-27

#OGKB #reports

OGK-2 reported for 2026 q1:
- Revenue +21.8% YoY (vs +10.7% in previous quarter and historical rate +5.1%)
- EBITDA +12% YoY (vs -65.1% in previous quarter and historical rate -26.0%)
- Net Income -23.8% YoY (vs +43.0% in previous quarter and historical rate -45.1%)
- EBITDA margin 10.4% decreased compared to 11.3% same period last year
- Net Debt decreased by 0.5 bln rubles since the previous report (1.3% of market cap)
- FCF (LTM) -3.5 bln RUB (negative), 9.9% of market cap
- EV/EBITDA multiple is 7.7x compared to historical level (50th percentile) of 2x

------------------------------------------------

2026-05-27

#OGKB #reports

OGK-2 reported for 2025 q4:
- Revenue +10.7% YoY (vs +1.5% in previous quarter and historical rate +3.6%)
- EBITDA -65.1% YoY (vs -99.9% in previous quarter and historical rate -30.2%)
- Net Income +43% YoY (vs -260.7% in previous quarter and historical rate -42.6%)
- EBITDA margin 3.4% decreased compared to 10.8% same period last year
- Net Debt increased by 6.9 bln rubles since the previous report (19.3% of market cap)
- FCF (LTM) -21.8 bln RUB (negative), 60.8% of market cap
- EV/EBITDA multiple is 8.3x compared to historical level (50th percentile) of 2x

------------------------------------------------

2026-05-27

#MRKP #reports

IDGC Center & Volga reported for 2026 q1:
- Revenue +13.9% YoY (vs +19.4% in previous quarter and historical rate +13.2%)
- EBITDA +18.6% YoY (vs +127.7% in previous quarter and historical rate +25.8%)
- Net Income +26% YoY (vs +469.5% in previous quarter and historical rate +60.8%)
- EBITDA margin 34.3% increased compared to 33.0% same period last year
- Net Debt decreased by 7.6 bln rubles since the previous report (11.4% of market cap)
- FCF (LTM) +7.9 bln RUB (positive), 11.9% of market cap
- EV/EBITDA multiple is 1.2x compared to historical level (50th percentile) of 1.5x

------------------------------------------------

2026-05-27

#MRKC #reports

IDGC Center reported for 2026 q1:
- Revenue +13.3% YoY (vs +13.0% in previous quarter and historical rate +53.3%)
- EBITDA +5.1% YoY (vs +12.0% in previous quarter and historical rate +28.8%)
- Net Income +21.8% YoY (vs +100.0% in previous quarter and historical rate +55.7%)
- EBITDA margin 24.3% decreased compared to 26.1% same period last year
- Net Debt decreased by 2.8 bln rubles since the previous report (10.2% of market cap)
- FCF (LTM) +2.7 bln RUB (positive), 9.8% of market cap
- EV/EBITDA multiple is 1.7x compared to historical level (50th percentile) of 2.2x

------------------------------------------------

2026-05-27

#MRKZ #reports

IDGC North West reported for 2026 q1:
- Revenue +21.1% YoY (vs +29.0% in previous quarter and historical rate +18.0%)
- EBITDA +39.7% YoY (vs +295.9% in previous quarter and historical rate +57.2%)
- Net Income +57.9% YoY (vs +1347.5% in previous quarter and historical rate -32.8%)
- EBITDA margin 24.0% increased compared to 20.8% same period last year
- Net Debt decreased by 3.1 bln rubles since the previous report (21.3% of market cap)
- FCF (LTM) +3.7 bln RUB (positive), 25.4% of market cap
- EV/EBITDA multiple is 1x compared to historical level (50th percentile) of 2.5x

------------------------------------------------

2026-05-27

#FLOT #reports

SCF Group reported for 2026 q1:
- Revenue +33.5% YoY (vs -52.3% in previous quarter and historical rate +2.0%)
- EBITDA +81.1% YoY (vs -219.6% in previous quarter and historical rate -10.6%)
- Net Income +100% YoY (vs -388.6% in previous quarter and historical rate -79.7%)
- EBITDA margin 51.2% increased compared to 37.7% same period last year
- Net Debt decreased by 2.4 bln rubles since the previous report (1.2% of market cap)
- FCF (LTM) -20.5 bln RUB (negative), 10.3% of market cap
- EV/EBITDA multiple is 42.8x compared to historical level (50th percentile) of 2.6x
- EV/EBITDA expected multiple is 6.8x

Growth potential decreased by 22.3% to -66.9%

------------------------------------------------

2026-05-26

#LEAS #reports

Europlan reported for 2026 q1:
- Revenue -21.7% YoY (vs -13.7% in previous quarter and historical rate +18.4%)
- Net Income +33.4% YoY (vs -39.4% in previous quarter and historical rate -11.2%)
- Net Income margin 22.3% increased compared to 13.1% same period last year
- P/E multiple is 14.2x compared to historical level (50th percentile) of 6.6x

------------------------------------------------

2026-05-26

#MRKV #reports

IDGC Volga reported for 2026 q1:
- Revenue +15.7% YoY (vs +57.6% in previous quarter and historical rate +25.1%)
- EBITDA +11.9% YoY (vs +62.2% in previous quarter and historical rate +55.4%)
- Net Income +26.1% YoY (vs +306.7% in previous quarter and historical rate +89.3%)
- EBITDA margin 18.2% decreased compared to 18.8% same period last year
- Net Debt decreased by 1.9 bln rubles since the previous report (5.4% of market cap)
- FCF (LTM) +2.5 bln RUB (positive), 6.9% of market cap
- EV/EBITDA multiple is 1.6x compared to historical level (50th percentile) of 1.5x

------------------------------------------------

2026-05-22

#MOEX #reports

MOEX reported for 2026 q1:
- Revenue +17.3% YoY (vs +1.2% in previous quarter and historical rate +26.4%)
- Net Income +32.2% YoY (vs -18.3% in previous quarter and historical rate +22.2%)
- Net Income margin 48.2% increased compared to 42.8% same period last year
- P/E multiple is 6.2x compared to historical level (50th percentile) of 6.4x

------------------------------------------------

2026-05-22

#CNRU #reports

Cian reported for 2026 q1:
- Revenue +17.9% YoY (vs +21.3% in previous quarter and historical rate +21.7%)
- EBITDA +88.9% YoY (vs +0.4% in previous quarter and historical rate +58.3%)
- EBITDA margin 32.5% increased compared to 20.2% same period last year
- Net Debt decreased by 0.7 bln rubles since the previous report (1.5% of market cap)
- FCF (LTM) +9.2 bln RUB (positive), 18.5% of market cap
- EV/EBITDA multiple is 11.7x compared to historical level (50th percentile) of 14x

------------------------------------------------

2026-05-22

#MTSS #reports

MTS reported for 2026 q1:
- Revenue +14.7% YoY (vs +16.4% in previous quarter and historical rate +15.2%)
- EBITDA +19.8% YoY (vs +23.7% in previous quarter and historical rate +10.5%)
- EBITDA margin 33.0% increased compared to 31.6% same period last year
- Net Debt increased by 46.2 bln rubles since the previous report (10.5% of market cap)
- FCF (LTM) -58.7 bln RUB (negative), 13.4% of market cap
- EV/EBITDA multiple is 4.2x compared to historical level (50th percentile) of 4.8x

------------------------------------------------

2026-05-22

#IRAO #reports

Inter RAO reported for 2026 q1:
- Revenue +18.6% YoY (vs +13.2% in previous quarter and historical rate +11.7%)
- EBITDA +6.1% YoY (vs -21.5% in previous quarter and historical rate -1.6%)
- Net Income -1.5% YoY (vs -45.2% in previous quarter and historical rate +6.8%)
- EBITDA margin 10.0% decreased compared to 11.2% same period last year
- Net Debt decreased by 142.4 bln rubles since the previous report (42.1% of market cap)
- FCF (LTM) +167.3 bln RUB (positive), 49.5% of market cap
- EV/EBITDA multiple is 0.2x compared to historical level (50th percentile) of 1x

General information

Aeroflot - Russian Airlines PJSC provides airline services. The Company offers flight information, car rentals, online check-in, fleet management, and cargo handling services. Aeroflot - Russian Airlines serves passengers worldwide.

Dividend yield for the last twelve months 14.7%
Free cash flow yield -24.3% (LTM)
Share price is 24.0% higher than minimum and 53.5% lower than maximum for the last 3 years
The company is overvalued by EV / LTM EBITDA multiple compared to target level (3.3x vs
)

Key Financials (Download financials)

Ticker: AFLT

Share price, RUB: (+1.4%)35.93

year average price 46.57

year start price 50.10 2025-10-15

max close price 60.23 2025-12-18

min close price 28.98 2026-07-17

current price 36.08 2026-10-14

Common stocks: 3 975 771 215

Dividend Yield: 14.7%

FCF Yield LTM: -24.3%

EV / LTM EBITDA:3.3x

EV / EBITDA annualized: 3.0x

Target EV / EBITDA (hist percentile):

EV / LTM EBITDA mutiple calculation

Market Cap (m RUB): 142 849

Net Debt (m RUB): 495 141

EV (Enterprise Value): 637 990

EBITDA LTM (m RUB): 194 423

Net Income LTM (m RUB): 30 630

EV / LTM EBITDA: 3.3x

Net Debt / LTM EBITDA (if EBITDA > 0): 2.5x

Average daily trading volume for the week, RUB mln: 749

[auto extract] P / E 4.7x

[auto extract] P / E ann-d3.1x

[auto extract] P / B 4.9x

EBITDA margin ann-d 23.0%

Net income margin ann-d 5.0%

Revenue and EBITDA

Quarterly values (m RUB)

Change (y/y)

Cash Flow

FCF (m RUB), before FX effects elimination

Net Debt / Cash and Equivalents (m RUB)

Share price and dividends (Download history)

Share price

Payment RUB per share

Multiple and potential

EV / LTM EBITDA and 50% percentile

Potential dynamics

Daily trade volumes

Millions of RUB

P/B and P/E multipliers

P / B

P / E

Фьючерсы

Show/Hide

Название	Инструмент	Дата экспирации	Последняя цена	За день	Дневной объем млн руб	Цена акции	Контанго / бэквордация	Annualized
Фьючерсный контракт AFLT-12.26	AFZ6	2026-12-18	3689.00	+1.5%	152.5	35.92	+2.7%	+16.1%
Фьючерсный контракт AFLT-3.27	AFH7	2027-03-19	3765.00	+1.3%	0.9	35.92	+4.8%	+11.6%

MSFO data *The values are shown in mln. The % change shows the difference from the same period last year

View as Pivot Table Export as Pivot Table (xlsx)

Income

Q	Revenue	Gross profit	Operating income	Net income	PercentProfit	PercentLoss


2026 q2	228 644+2%	24 269-62%	11 376-76%	5 464-59%	-15 704+9%
2026 q1	201 109+6%	1 716-91%	-11 937<-100%	3 031-91%	-19 465+37%
2025 q4 ( 15075 , 15133 )	225 778+3%	-5 194<-100%	-1 700-65%	11 911<-100%	-10 876+74%
2025 q3	261 702+1%	61 207>+200%	32 891+86%	5 567-17%	-20 899-18%
2025 q2	224 539>+200%	63 523+65%	47 436+15%	13 300-52%	-14 462-7%
2025 q1 ( 10023 , 10991 )	190 242+10%	19 102-38%	26 878>+200%	32 638>+200%	-14 230-56%
2024 q4 ( 9359 , 9410 )	220 228+29%	17 074-85%	-4 916<-100%	-16 727<-100%	-6 242<-100%
2024 q3	259 342+37%	13 280-82%	17 649<-100%	6 717+58%	-25 387-70%
2024 q2	41 178-71%	38 388>+200%	41 178<-100%	27 665>+200%	-15 579-80%
2024 q1	173 586+54%	30 795<-100%	1 109<-100%	4 809+44%	-32 588-42%
2023 q4	171 090>+200%	111 693	97 301	4 448	8 093
2023 q3	188 928+41%	73 491+105%	-9 322-21%	4 246-54%	-84 962+47%
2023 q2	139 697+72%	2 362-77%	-55 507<-100%	3 934-98%	-76 555>+200%
2023 q1	112 479	-5 293	-46 493	3 340	-56 636
2022 q4	14 593-89%
2022 q3	133 652-20%	35 785+53%	-11 765<-100%	9 265>+200%	-57 617>+200%
2022 q2	81 132-32%	10 479+98%	201 686<-100%	261 224>+200%	-20 083+101%
2021 q4	129 513+91%	-13 029-63%	-18 358-58%	3 467>+200%	-10 958+9%
2021 q3	167 072+97%	23 396<-100%	11 635<-100%	3 047+178%	-10 617-20%
2021 q2	119 650>+200%	5 290<-100%	-2 594-93%	3 164>+200%	-10 004-17%
2021 q1	75 498-39%	-20 672+57%	-25 143+12%	2 653+40%	-9 828-17%
2020 q4	67 969-56%	-35 398>+200%	-43 802>+200%	909<-100%	-10 057+2%
2020 q3	84 861-60%	-10 636<-100%	-21 136<-100%	1 097-43%	-13 238-7%
2020 q2	25 458-85%	-32 963<-100%	-35 786<-100%	1 035-56%	-12 115-9%
2020 q1	123 894-10%	-13 156+123%	-22 484+43%	1 897+26%	-11 842-19%
2019 q4	153 898+6%	-1 032-83%	-6 764-82%	-332<-100%	-9 852-76%
2019 q3	212 543+6%	47 077-5%	29 089+124%	1 934+8%	-14 295-56%
2019 q2	173 399+13%	20 517-1%	6 933<-100%	2 378+18%	-13 356-71%
2019 q1	138 041+23%	-5 899+85%	-15 746+51%	1 506-22%	-14 547+46%
2018 q4	145 225+13%	-6 231>+200%	-38 313>+200%	1 063+37%	-40 628>+200%
2018 q3	200 523+18%	49 514+45%	12 997-46%	1 790+14%	-32 362>+200%
2018 q2	153 880+17%	20 649+63%	-19 963<-100%	2 020-28%	-45 466>+200%
2018 q1	111 942+9%	-3 196-35%	-10 415+95%	1 943-1%	-9 938>+200%
2017 q4	128 159-22%	-1 450<-100%	-4 091>+200%	778-67%	-1 895-16%
2017 q3	169 915+8%	34 164-22%	24 261-41%	1 566-86%	-2 171-10%
2017 q2	131 735+18%	12 633+9%	8 229>+200%	2 812-29%	-2 121-16%
2017 q1	103 125>+200%	-4 936	-5 339<-100%	1 971	-2 038
2016 q4	163 391-91%	3 977	-1 254-99%	2 391	-2 244
2016 q3	157 482+18%	43 676+41%	41 331>+200%	11 075+113%	-2 419-81%
2016 q2 ( 49 , 50 )	111 912>+200%	11 625	1 234>+200%	3 945	-2 537
2016 q1	11 616-89%		3-98%
2015 q4	1 921 463>+200%		-83 833<-100%
2015 q3	133 043	30 942	5 367<-100%	5 202	-13 051
2015 q2	2 068+100%		3-97%
2015 q1	109 011+55%		158<-100%
2014 q4	83 210+25%	3 987>+200%	6 695<-100%	388-7%	-9 061>+200%
2014 q3			-29 583<-100%
2014 q2 ( 56 , 57 )	0<-100%	-692<-100%	105>+200%	1 308+32%	-1 217-63%
2014 q1	70 141+9%	-692-79%	-953<-100%	1 308	-1 217
2013 q4	66 347	707	-4 940<-100%	417	-2 151
2013 q3	94 172+23%	21 688+112%	17 192>+200%	862-68%	-1 203+6%
2013 q2	64 090+16%	2 591<-100%	23-80%	990	-3 308
2013 q1	64 090	-3 308	23-80%
2012 q4			251-93%
2012 q3	76 485	10 215	4 559>+200%	2 663	-1 134
2012 q2	55 375	-1 085	110-98%
2012 q1			110
2011 q4			3 610
2011 q3			67
2011 q2			5 272>+200%
2010 q2			274+24%
2010 q1			274
2009 q3			2 340>+200%
2009 q2			221
2008 q3			682

Balance

Implied interest rate for 2026 q2:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (15 704 - 5 464) * 4 / (495 141 - -15 823)

Q	Total equity	Total assets	Net debt	Implied interest rate	NetDebt / LTM EBITDA


2026 q2	29 110+46%	1 101 2500%	495 141+8%	8.0%	2.55x
2026 q1	34 115<-100%	1 136 768+4%	525 760+6%	12.1%	2.25x
2025 q4 ( 15075 , 15133 )	50 706<-100%	1 126 499-3%	518 989-11%	-0.8%	2.05x
2025 q3	46 151<-100%	1 141 6840%	515 299-7%	11.5%	1.86x
2025 q2	19 981<-100%	1 099 3330%	459 704-16%	1.0%	2.01x
2025 q1 ( 10023 , 10991 )	-14 442-85%	1 092 402-2%	495 946-19%	-14.4%	2.44x
2024 q4 ( 9359 , 9410 )	-72 497-27%	1 156 896+4%	580 634-4%		2.72x
2024 q3	-52 465-73%	1 138 089+3%	552 643-6%	13.1%	2.06x
2024 q2	-56 467-70%	1 102 302+4%	546 778+12%	-8.6%	1.80x
2024 q1	-97 645	1 110 270	608 640	17.9%	2.21x
2023 q4	-98 754	1 114 014	602 743		2.51x
2023 q3	-195 996	1 107 334	588 071	53.8%	3.46x
2023 q2	-186 613	1 059 786	489 614	57.8%	4.12x
2023 q1					4.76x
2022 q4					5.35x
2022 q3					6.25x
2022 q2					5.19x
2021 q4	-146 438+27%	1 109 450+9%	693 650+7%	4.3%	6.03x
2021 q3	-120 980-35%	1 100 429+8%	679 228-7%	4.4%	7.50x
2021 q2	-130 625+26%	1 064 546+9%	658 448+2%	4.1%	11.72x
2021 q1	-150 246+26%	995 748-5%	662 935-6%	4.3%	31.80x
2020 q4	-115 346<-100%	1 016 204+9%	645 638+18%	5.6%	24.83x
2020 q3	-185 701>+200%	1 014 343+6%	731 673+29%	6.6%	12.75x
2020 q2	-103 730>+200%	975 6900%	644 455+17%	6.9%	5.85x
2020 q1	-119 018+165%	1 050 280+6%	705 201+18%	5.6%	4.43x
2019 q4	1 950-96%	933 318+195%	546 863>+200%		3.25x
2019 q3	-7 153<-100%	959 287+185%	567 885>+200%	8.8%	4.45x
2019 q2	-27 576<-100%	976 881+169%	552 201<-100%	8.0%	5.84x
2019 q1	-44 933<-100%	995 243+197%	599 418>+200%	8.7%	6.72x
2018 q4	45 335-33%	316 626-2%	68 613+35%	237.8%	7.39x
2018 q3	64 843-7%	336 795+2%	38 523-22%	340.6%	0.35x
2018 q2	37 545+31%	362 606+4%	-353<-100%		-0.02x
2018 q1	58 368	335 365	29 941	112.1%	0.50x
2017 q4	67 299+65%	323 330+8%	50 725-51%	9.1%	1.23x
2017 q3	69 804+72%	329 7220%	49 220-52%	5.1%	1.33x
2017 q2	28 669<-100%	347 623+6%	39 754-66%	-6.6%
2017 q1
2016 q4	40 769<-100%	299 307-5%	103 624-45%	-0.6%
2016 q3	40 653<-100%	329 802+9%	102 146-40%	-33.3%
2016 q2 ( 49 , 50 )	-3 974-55%	328 491+8%	118 345-11%	-4.7%
2016 q1
2015 q4	-36 120+167%	315 194+13%	187 972+12%
2015 q3	-21 653<-100%	301 728+20%	169 092+88%	17.5%
2015 q2	-8 763<-100%	304 137+18%	132 345+84%
2015 q1
2014 q4	-13 505<-100%	277 718+33%	167 250+155%	19.6%
2014 q3	47 737-26%	251 266+15%	90 166+46%
2014 q2 ( 56 , 57 )	49 637+5%	257 877+17%	72 020+10%	-0.4%
2014 q1
2013 q4	54 480+10%	209 184+10%	65 603+4%	9.7%
2013 q3	64 399+20%	218 491+15%	61 734+4%	2.1%
2013 q2	47 166+9%	219 626+23%	65 200+26%	13.2%
2013 q1
2012 q4	49 395	189 707	63 277
2012 q3	53 694	189 364	59 367	-9.7%
2012 q2	43 226	178 430	51 726
2012 q1
2011 q4
2011 q3
2011 q2
2010 q2	28 233	140 000	44 942
2010 q1
2009 q3	34 712	119 889	41 194
2009 q2
2008 q3

Cashflow

Q	Operating cashflow	Investing cashflow	Financial cashflow


2026 q2	47 952-8%	-17 338-78%	-51 328<-100%
2026 q1	24 612-53%	8 687<-100%	-8 096-66%
2025 q4 ( 15075 , 15133 )	37 472-26%	-33 460+61%	-18 583-45%
2025 q3	22 927-16%	-55 241<-100%	27 373<-100%
2025 q2	52 076-26%	-80 037+123%	9 841<-100%
2025 q1 ( 10023 , 10991 )	51 958-7%	-17 073-17%	-23 871-39%
2024 q4 ( 9359 , 9410 )	50 483-29%	-20 773-51%	-33 882-8%
2024 q3	27 290-26%	2 459-60%	-32 490-12%
2024 q2	70 284+103%	-35 920+16%	-38 860<-100%
2024 q1	55 780+59%	-20 683<-100%	-38 858+106%
2023 q4	70 613>+200%	-42 661>+200%	-36 896+65%
2023 q3	36 800+97%	6 214+116%	-36 998>+200%
2023 q2	34 596+184%	-30 848<-100%	8 831<-100%
2023 q1	35 187	3 114	-18 833
2022 q4	19 836+4%	-5 365<-100%	-22 299+16%
2022 q3	18 641-1%	2 873<-100%	-11 032-73%
2022 q2	12 198-70%	10 123>+200%	-11 478-34%
2021 q4	19 140<-100%	3 358+60%	-19 143<-100%
2021 q3	18 811+32%	-1 561-85%	-41 160+171%
2021 q2	40 871>+200%	2 645<-100%	-17 337<-100%
2021 q1	16 024+16%	-3 535-2%	-33 107<-100%
2020 q4	-10 284<-100%	2 094<-100%	69 268<-100%
2020 q3	14 256-52%	-10 577-50%	-15 163-55%
2020 q2	5 226-90%	-1 811-77%	8 815<-100%
2020 q1	13 818-68%	-3 621-64%	3 947<-100%
2019 q4	25 493<-100%	-7 349-6%	-19 975-45%
2019 q3	29 959-11%	-21 045+41%	-33 946-39%
2019 q2	53 629-28%	-7 765+110%	-46 361+96%
2019 q1	43 144>+200%	-9 986<-100%	-15 204-35%
2018 q4	-16 586+124%	-7 846<-100%	-36 545>+200%
2018 q3	33 614>+200%	-14 930>+200%	-55 415+78%
2018 q2	74 443+152%	-3 699<-100%	-23 677>+200%
2018 q1	10 291-51%	7 471+112%	-23 550>+200%
2017 q4	-7 418<-100%	4 965+67%	-3 478-83%
2017 q3	4 562-76%	-2 096<-100%	-31 162+57%
2017 q2	29 490-22%	7 980<-100%	-7 574-64%
2017 q1	20 798	3 520<-100%	-4 607-78%
2016 q4	9 837-44%	2 969<-100%	-19 884>+200%
2016 q3	19 397+13%	6 578<-100%	-19 883+86%
2016 q2 ( 49 , 50 )	37 641	-5 249+47%	-20 845>+200%
2016 q1		-5 249	-20 845>+200%
2015 q4	17 416	-14 029>+200%	-5 268+44%
2015 q3	17 167	-7 135>+200%	-10 682+72%
2015 q2		-3 578	-6 858+59%
2015 q1			-6 858+59%
2014 q4		-4 623	-3 668
2014 q3		-1 644>+200%	-6 213+4%
2014 q2 ( 56 , 57 )			-4 316-38%
2014 q1			-4 316-38%
2013 q4
2013 q3	8 958+37%	-353<-100%	-5 958+29%
2013 q2	10 586+19%	567<-100%	-6 968+44%
2013 q1	10 586	567<-100%	-6 968+44%
2012 q4			-3 103+123%
2012 q3	6 543	647<-100%	-4 630+122%
2012 q2	8 912	-1 486-63%	-4 834+124%
2012 q1		-1 486	-4 834
2011 q4			-1 390
2011 q3		-3 775	-2 088
2011 q2		-3 980	-2 156
2010 q2
2010 q1
2009 q3
2009 q2
2008 q3

RSBU data *The values are shown in mln. The % change shows the difference from the same period last year

View as Pivot Table Export as Pivot Table (xlsx)

Income

Q	Revenue	Gross profit	Operating income	Net income	PercentProfit	PercentLoss


2026 q2	193 216+3%	-8 749<-100%	-15 530<-100%	11 984-77%	1 735-53%	-11 186+19%
2026 q1	172 344+6%	-3 545-52%	-9 178-26%	-12 571<-100%	1 554-36%	-11 766+40%
2025 q4	191 829+3%	-9 834<-100%	-18 798>+200%	-6 786+55%	1 890-53%	-11 164+23%
2025 q3	218 419+2%	20 401-30%	14 565-40%	22 050<-100%	2 827-10%	-10 801+22%
2025 q2	187 030+12%	8 094+5%	2 121-22%	51 205+21%	3 696+44%	-9 439-1%
2025 q1	163 123+12%	-7 407<-100%	-12 478>+200%	56 569<-100%	2 418-18%	-8 429-13%
2024 q4	186 774+33%	6 559+109%	-359-82%	-4 370<-100%	4 044+34%	-9 044-20%
2024 q3	214 123+41%	29 122+118%	24 112+160%	-8 974-31%	3 151+29%	-8 863-32%
2024 q2	166 947+47%	7 717<-100%	2 717<-100%	42 227<-100%	2 559+12%	-9 567-16%
2024 q1	145 084+58%	1 462<-100%	-2 781-71%	-6 925-79%	2 956+84%	-9 651-7%
2023 q4	140 195+70%	3 133<-100%	-1 982-67%	65 180<-100%	3 021+62%	-11 371+41%
2023 q3	151 908+36%	13 352<-100%	9 269<-100%	-12 956-42%	2 439+30%	-13 072+38%
2023 q2	113 429+64%	-3 314-85%	-7 361-74%	-47 998<-100%	2 295+56%	-11 387+4%
2023 q1	91 980	-5 898	-9 683	-33 682	1 607	-10 332
2022 q4	82 443-22%	-1 592-78%	-6 093-63%	-72 693>+200%	1 865+89%	-8 047>+200%
2022 q3	111 569+3%	-4 127<-100%	-9 202+49%	-22 337<-100%	1 872+111%	-9 451>+200%
2022 q2	69 368	-22 112	-28 726	40 358	1 474	-10 977
2021 q4	105 606+100%	-7 160-72%	-16 441-51%	-10 734-65%	989+1%	-1 971+34%
2021 q3	108 571+97%	2 133<-100%	-6 174-77%	731<-100%	888+127%	-1 817+64%
2021 q1	58 873-42%	-23 470+5%	-30 423-3%	-24 902+54%	775>+200%	-1 483>+200%
2020 q4	52 816-59%	-25 694>+200%	-33 665+161%	-30 972>+200%	976>+200%	-1 469>+200%
2020 q3	55 246-67%	-20 402<-100%	-26 605<-100%	-23 261<-100%	391+45%	-1 111<-100%
2020 q2	20 837-85%	-33 474<-100%	-39 107>+200%	-26 156<-100%	374-23%	-1 041>+200%
2020 q1	100 867-12%	-22 398+18%	-31 224+3%	-16 139-4%	142-61%	-260>+200%
2019 q4	129 604+5%	-1 000-93%	-12 923-49%	-1 960-85%	134-72%	-102
2019 q3	169 300+4%	26 284-5%	15 242-7%	21 367-6%	270-67%	0
2019 q2	138 837+11%	2 521+7%	-8 811+4%	2 730+74%	483-50%	-34
2019 q1	114 026+21%	-19 013+64%	-30 303+43%	-16 850+93%	360-42%	-51
2018 q4	123 356+16%	-13 382<-100%	-25 288+72%	-12 830<-100%	478-41%
2018 q3	162 184+14%	27 625-20%	16 392-29%	22 809-7%	827-22%
2018 q2	124 963+13%	2 365-81%	-8 462<-100%	1 568-78%	960-29%
2018 q1	94 195+7%	-11 594>+200%	-21 255+92%	-8 750+86%	621-38%
2017 q4	105 957	1 644	-14 670	1 508	812	0
2017 q3	142 506	34 491	23 056	24 629	1 066	-55
2017 q2	110 408	12 275	1 134	7 010	1 354	-344
2017 q1	87 779	-2 029	-11 053	-4 704	1 004	-402

Balance

Implied interest rate for 2026 q2:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (11 186 - 1 735) * 4 / (130 793 - 0)

Q	Total equity	Total assets	Net debt


2026 q2	5 126-55%	894 459-1%	130 793>+200%
2026 q1	14 174	924 420-8%	147 384<-100%
2025 q4	26 745<-100%	933 998-2%	146 408<-100%
2025 q3	33 531	931 658	110 691
2025 q2	11 482<-100%	902 748-2%	34 800<-100%
2025 q1		999 791+7%	1 072 725 892 241>+200%
2024 q4	-75 340-23%	957 079+2%	-7 944<-100%
2024 q3
2024 q2	-61 996-59%	919 046+5%	-1 097-87%
2024 q1	-104 223+7%	931 2010%	11 514+43%
2023 q4	-97 299+43%	934 268+19%	8 047-14%
2023 q3	-162 478+139%	904 202+15%	8 180-74%
2023 q2	-149 523+120%	872 476+11%	-8 448<-100%
2023 q1	-97 299	934 268	8 047
2022 q4	-67 842<-100%	784 707+198%	9 332-81%
2022 q3	-67 842<-100%	784 707>+200%	31 558+10%
2022 q2	-67 842	784 707	31 558
2021 q4	7 669-86%	262 919-3%	49 525>+200%
2021 q3	29 836>+200%	261 454+27%	28 631-27%
2021 q1	28 375-47%	260 455+26%	20 010-2%
2020 q4	53 276-24%	271 035+36%	2 181-57%
2020 q3	4 171-94%	206 553+11%	39 321<-100%
2020 q2	27 432-37%	204 553+5%	28 132<-100%
2020 q1	53 588+23%	206 020+4%	20 490<-100%
2019 q4	69 726+16%	198 932+16%	5 042<-100%
2019 q3	71 686-2%	186 7370%	-8 234-76%
2019 q2	43 280-24%	195 461-9%	-26 051-64%
2019 q1	43 406-38%	198 767+1%	-20 154-54%
2018 q4	60 256-23%	171 652-7%	-12 372-64%
2018 q3	73 086-7%	186 249+1%	-34 804
2018 q2	57 317-27%	215 536+17%	-72 248
2018 q1	69 971-11%	197 561+7%	-43 855
2017 q4	78 722	184 506	-34 094
2017 q3	78 722	184 506
2017 q2	78 722	184 506
2017 q1	78 722	184 506

More information for subscribed users:
detailed calculation of
Potential and Created Value,
commodities affecting the company

📊 Фундаментальная аналитика AFLT на Frontier — мультипликаторы, финансы, дивиденды, потенциал