Try our mobile app

General information

  • Pretty weak financial results growth rate 8.1% (average between last period year over year growth for revenue and EBITDA), there is slowdown compared to average historical growth rates (13.1%)
  • Dividend yield for the last twelve months 0.0%
  • Free cash flow yield -118.8% (LTM)
  • Share price is 123.0% higher than minimum and 28.5% lower than maximum for the last 3 years
  • The company is overvalued by EV / LTM EBITDA multiple compared to target level (12.2x vs
    )
  • Fundamental value created in LTM (estimate)

Key Financials (Download financials)

Ticker: ETLN
Share price, RUB:  (+3.0%)93.17
year average price 83.69  


year start price 61.00 2023-03-31

min close price 60.38 2023-04-04

max close price 101.68 2024-02-28

current price 91.80 2024-03-29
Common stocks: 383 450 000

Dividend Yield:  0.0%
FCF Yield LTM: -118.8%
EV / LTM EBITDA: 12.2x
EV / EBITDA annualized: 9.9x
Last revenue growth (y/y):  17.2%
Last growth of EBITDA (y/y):  -1.0%
Historical revenue growth:  4.8%
Historical growth of EBITDA:  21.3%
Target EV / EBITDA (hist percentile):
Fundamental value created in LTM:
Fundamental value created in LTM:
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 35 726
Net Debt (m RUB): 119 491
EV (Enterprise Value): 155 217
EBITDA LTM (m RUB): 12 738
EV / LTM EBITDA: 12.2x
Average daily trading volume for the week, RUB mln: 224.70

Revenue and EBITDA

Semi-Annual 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

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

Выручка и прибыль строительных компаний в РФ по месяцам (млрд руб)

ДатаВыручкаРост выручки г/гПрибыльРост прибыли г/г
2021-11977.90.0% 0.0%
2021-121513.00.0%140.20.0%
2022-01560.40.0%37.60.0%
2022-02672.50.0%53.60.0%
2022-03806.60.0%-38.40.0%
2022-04844.70.0%86.50.0%
2022-05825.10.0%59.30.0%
2022-06972.30.0%1.80.0%
2022-071000.10.0%81.70.0%
2022-081035.70.0%52.50.0%
2022-091088.40.0%-60.60.0%
2022-101141.30.0%91.40.0%
2022-111154.8+18.1%107.6 
2022-121700.0+12.4%93.5-33.3%
2023-01715.7+27.7%141.0+275.0%
2023-02747.1+11.1%33.8-36.9%
2023-03929.9+15.3%-21.9-43.0%
2023-041030.9+22.0%106.3+22.9%
2023-051056.6+28.1%73.7+24.3%
2023-061145.2+17.8%29.5+1 538.9%
2023-071112.2+11.2%76.3-6.6%
2023-081148.9+10.9%124.7+137.5%
2023-091313.0+20.6%-75.0+23.8%
2023-101229.8+7.8%94.2+3.1%
2023-111235.1+7.0%114.5+6.4%
2023-121783.8+4.9%137.9+47.5%
2024-01799.0+11.6%  
Кол-во зарегистрированных договоров ипотечного кредитования в Москве
Месяц Первичка (ДДУ)Динамика рост г/г
2022-1211 043.0 
2023-0311 464.0 
2023-0411 633.0 
2023-0613 123.0 
2023-0814 202.0 
2023-11126 544.0 
Месяц Первичка и вторичкаДинамика рост г/г
2022-127 462.0 
2023-014 794.0 
2023-024 175.0 
2023-037 217.0 
2023-066 442.0 
2023-089 957.0 
2023-0912 286.0 
2023-1010 580.0 
2023-119 675.0 
2024-015 127.0 
Объем текущего строительства
Дата Строится, м² Динамика м/м Динамика г/г
2017-10885 486  
2017-11874 690-1.2% 
2017-12867 811-0.8% 
2018-01779 315-10.2% 
2018-02856 292+9.9% 
2018-03856 2920.0% 
2018-04856 2920.0% 
2018-05940 545+9.8% 
2018-06940 5450.0% 
2018-07979 331+4.1% 
2018-08979 3310.0% 
2018-09979 3310.0% 
2018-10945 113-3.5%+6.7%
2018-111 131 436+19.7%+29.4%
2018-121 131 4290.0%+30.4%
2019-01964 514-14.8%+23.8%
2019-02964 5140.0%+12.6%
2019-03964 5140.0%+12.6%
2019-04964 5210.0%+12.6%
2019-05964 5210.0%+2.5%
2019-06964 5210.0%+2.5%
2019-07915 608-5.1%-6.5%
2019-08817 226-10.7%-16.6%
2019-09817 0860.0%-16.6%
2019-10817 0860.0%-13.5%
2019-11909 718+11.3%-19.6%
2019-12964 337+6.0%-14.8%
2020-01979 085+1.5%+1.5%
2020-02948 249-3.1%-1.7%
2020-03948 2490.0%-1.7%
2020-04912 072-3.8%-5.4%
2020-05860 510-5.7%-10.8%
2020-06955 455+11.0%-0.9%
2020-07929 872-2.7%+1.6%
2020-08985 182+5.9%+20.6%
2020-09937 188-4.9%+14.7%
2020-10925 705-1.2%+13.3%
2020-11988 098+6.7%+8.6%
2021-01824 210-16.6%-15.8%
2021-02793 491-3.7%-16.3%
2021-03794 286+0.1%-16.2%
2021-04794 3190.0%-12.9%
2021-05871 518+9.7%+1.3%
2021-06871 3450.0%-8.8%
2021-07909 948+4.4%-2.1%
2021-08924 639+1.6%-6.1%
2021-09882 881-4.5%-5.8%
2021-10917 206+3.9%-0.9%
2021-11875 121-4.6%-11.4%
2021-12844 100-3.5%-14.6%
2022-01814 315-3.5%-1.2%
2022-023 177-99.6%-99.6%
2022-02702 514-13.7%-11.5%
2022-033 177-99.5%-99.6%
2022-0368 769-90.2%-91.3%
2022-03715 555+1.9%-9.9%
2022-0468 769-90.4%-91.3%
2022-043 177-99.6%-99.6%
2022-05678 355+21 252.1%-22.2%
2022-051 906-40.0%-99.8%
2022-0568 769+2 064.6%-92.1%
2022-061 906-97.2%-99.8%
2022-06772 874+1 023.9%-11.3%
2022-0668 7690.0%-92.1%
2022-0768 7690.0%-92.4%
2022-071 906-97.2%-99.8%
2022-071 055 791+1 435.3%+16.0%
2022-0868 769-93.5%-92.6%
2022-081 093 399+3.6%+18.3%
2022-0813 573-98.7%-98.5%
2022-091 127 416+8 206.3%+27.7%
2022-0968 769+406.7%-92.2%
2022-0913 5730.0%-98.5%
2022-1013 5730.0%-98.5%
2022-101 186-91.3%-99.9%
2022-101 158 462+8 435.0%+26.3%
2022-1068 769+406.7%-92.5%
2022-111 186-98.3%-99.9%
2022-111 149 949+1 572.2%+31.4%
2022-1168 7690.0%-92.1%
2022-121 163 702+1 592.2%+37.9%
2022-121 186-98.3%-99.9%
2022-1213 573-80.3%-98.4%
2022-1268 7690.0%-91.9%
2023-01927 491+1 248.7%+13.9%
2023-011 186-98.3%-99.9%
2023-0168 7690.0%-91.6%
2023-02890 105+1 194.3%+26.7%
2023-021 186-98.3%-99.8%
2023-0268 7690.0%-90.2%
2023-0213 573-80.3%-98.1%
2023-031 186-91.3%-99.8%
2023-0323 197+70.9%-96.8%
2023-032 471-81.8%-99.7%
2023-0313 5730.0%-98.1%
2023-03920 083+6 678.8%+28.6%
2023-0468 769-92.5%+2 064.6%
2023-041 186-99.9%-62.7%
2023-0413 573-98.5%+327.2%
2023-04956 776+4.0%+30 015.7%
2023-051 186-99.9%-98.3%
2023-0513 573-98.6%-80.3%
2023-05922 037-3.6%+1 240.8%
2023-0613 573-98.5%-80.3%
2023-062 471-99.7%-96.4%
2023-0668 769-92.5%0.0%
2023-06933 414+1.2%+1 257.3%
2023-061 186-99.9%-98.3%
2023-071 1860.0%-99.9%
2023-0713 573+1 044.4%-98.7%
2023-07893 525+75 239.4%-15.4%
2023-072 471+108.3%-99.8%
2023-0768 769+5 698.4%-93.5%
2023-082 471-96.4%-81.8%
2023-081 186-98.3%-91.3%
2023-0814 028-79.6%+3.4%
2023-08873 739+1 170.5%+6 337.3%
2023-0868 7690.0%+406.7%
2023-0968 7690.0%+406.7%
2023-092 471-96.4%-81.8%
2023-09886 706+1 189.4%+6 432.9%
2023-091 186-98.3%-91.3%
2023-0914 028-79.6%+3.4%
2023-1014 0280.0%-79.6%
2023-101 186-91.5%-98.3%
2023-1068 769+390.2%0.0%
2023-10909 014+6 380.0%+1 221.8%
2023-102 471-82.4%-96.4%
2023-1114 028+467.7%-79.6%
2023-11907 747+36 636.0%+1 220.0%
2023-112 107-14.7%-96.9%
2023-1168 769+2 683.0%0.0%
2023-111 190-51.8%-98.3%
2023-1268 769+5 678.9%0.0%
2023-12888 380+74 553.8%+1 191.8%
2023-122 107+77.1%-96.9%
2023-1214 028+1 078.8%-79.6%
2023-121 1900.0%-98.3%
2024-01823 038+69 062.9%+1 096.8%
2024-012 107+77.1%-96.9%
2024-0114 028+1 078.8%-79.6%
2024-0168 769+5 678.9%0.0%
2024-011 1900.0%-98.3%
2024-02860 678+72 225.9%+6 241.1%
2024-0214 028+1 078.8%+3.4%
2024-0268 769+5 678.9%+406.7%
2024-022 107+77.1%-84.5%
2024-03929 266+44 003.7%+1.0%
2024-0314 028+565.8%-98.5%
2024-032 1070.0%-99.8%
2024-0368 769+3 163.8%-92.5%