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

ИНН: 7708503727

E-disclosure page: 4543

Рост выручки -42.3%

Рост EBITDA -10.1%

Рост выручки hist -8.6%

Рост EBITDA hist -3.8%

Net Debt / EBITDA 6.1x

Net Debt / Total Equity 0.9x

EBIT / Interest Payment 1.2x

млн руб

LTM Выручка 1 906 202

LTM EBITDA 686 319

LTM Операционная прибыль 314 935

LTM Чистая прибыль 40 851

Чистый долг 4 165 867

Собственный капитал 4 645 221

Interest payment 270 416

Последний отчетный период 2026 H1

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)

Облигации

Show/Hide

Название	ISIN	Тип	Доходность	Валюта	Цена	Объем торгов (млн р.)	Купон	Ставка купона	Премия	Дата погашения/оферты	Дюрация, лет
РЖД 1Б-01	RU000A101TT2	фикс	+21.9%	RUB	90.8%	0.91	86.1	17.3%	-	2030-06-14	3.8
РЖД 1Р-53R	RU000A10F8P9	фикс	+16.0%	RUB	88.3%	0.96	8.8	10.8%	-	2030-04-07	3.6
РЖД 1Р-41R	RU000A10B495	фикс	+16.0%	RUB	104.0%	0.43	42.8	17.2%	-	2029-03-20	2.5
РЖД 1Р-50R	RU000A10DZW3	фикс	+16.0%	RUB	101.0%	1.41	12.6	15.4%	-	2029-11-08	3.2
РЖД 1Р-43R	RU000A10BTA6	фикс	+15.9%	RUB	102.2%	0.17	13.1	15.9%	-	2029-05-31	2.7
РЖД 1Р-42R	RU000A10BGF2	фикс	+15.9%	RUB	105.3%	0.38	14.3	17.4%	-	2029-04-06	2.6
РЖД 1Р-52R	RU000A10EN11	фикс	+15.8%	RUB	99.1%	0.46	11.9	14.5%	-	2029-10-09	3.1
РЖД 1Р-40R	RU000A10B115	фикс	+15.8%	RUB	108.0%	1.62	14.5	17.7%	-	2030-05-15	3.7
РЖД-30 обл	RU000A0JUAH8	фикс	+15.8%	RUB	101.2%	0.01	79.7	16.0%	-	2028-11-07	2.2
РЖД 1Р-45R	RU000A10CDZ5	фикс	+15.8%	RUB	97.8%	0.29	11.4	13.9%	-	2029-06-24	2.8
РЖД БО-17	RU000A0JWHU2	фикс	+15.6%	RUB	82.8%	0.00	49.1	9.9%	-	2031-05-14	4.7
РЖД 1Р-18R	RU000A101H84	фикс	+15.6%	RUB	100.1%	0.01	81.4	16.3%	-	2030-02-20	3.5
РЖД Б01P1R	RU000A0JXN05	фикс	+15.6%	RUB	104.8%	0.02	91.8	18.4%	-	2028-05-26	1.7
РЖД-28 обл	RU000A0JTU85	фикс	+15.6%	RUB	104.1%	0.18	90.3	18.1%	-	2028-03-21	1.6
РЖД 1Р-44R	RU000A10C8C0	фикс	+15.5%	RUB	98.9%	1.13	11.5	14.0%	-	2029-02-10	2.4
РЖД 1Р-37R	RU000A10AZ45	фикс	+15.5%	RUB	108.6%	3.54	16.0	19.5%	-	2028-08-24	2.0
РЖД-32 обл	RU000A0JSGV0	фикс	+15.4%	RUB	98.7%	0.01	70.8	14.2%	-	2028-01-12	1.4
РЖД 1Р-47R	RU000A10D541	фикс	+15.4%	RUB	103.3%	0.02	13.0	15.9%	-	2029-07-05	2.8
РЖД 1Р-38R	RU000A10AZ60	фикс	+15.4%	RUB	109.6%	1.78	14.7	17.9%	-	2030-03-02	3.5
РЖД Б01P2R	RU000A0JXQ44	фикс	+15.3%	RUB	99.2%	0.00	71.8	14.4%	-	2028-04-18	1.6
РЖД Б01P3R	RU000A0JXR84	фикс	+15.3%	RUB	105.4%	0.00	89.5	18.0%	-	2028-11-08	2.2
РЖДЗО28-3Р	RU000A1089U1	фикс	+15.3%	RUB	87.4%	0.09	3 725.0	7.4%	-	2028-09-18	2.0
РЖД 1Р-07R	RU000A0ZZ9R4	фикс	+15.2%	RUB	104.7%	0.27	89.8	18.0%	-	2028-06-06	1.8
РЖД 1Р-36R	RU000A10AUE8	фикс	+15.1%	RUB	111.0%	0.90	16.4	20.0%	-	2028-11-22	2.2
РЖД Б01P4R	RU000A0JXZB2	фикс	+15.1%	RUB	99.7%	0.00	72.3	14.5%	-	2028-02-08	1.4
РЖД 1Р-14R	RU000A1008D7	фикс	+15.0%	RUB	88.4%	0.02	45.4	9.1%	-	2029-05-04	2.7
РЖД 1Р-13R	RU000A1007Z2	фикс	+14.8%	RUB	89.2%	0.03	45.4	9.1%	-	2029-03-19	2.5
РЖД 1Р-05R	RU000A0ZYU05	фикс	+14.6%	RUB	100.3%	0.01	76.3	15.3%	-	2027-02-12	0.4
РЖД 1Р-06R	RU000A0ZZ4P9	фикс	+14.3%	RUB	104.4%	0.01	92.3	18.5%	-	2027-10-14	1.1
РЖД 1Р-21R	RU000A102QP4	фикс	+14.3%	RUB	95.0%	0.15	34.2	6.9%	-	2027-06-11	0.8
РЖД-41 обл	RU000A0JX1S1	фикс	+14.2%	RUB	102.2%	0.27	119.7	24.0%	-	2026-12-07	0.3
РЖД 1Р-24R	RU000A104SX0	фикс	+14.1%	RUB	98.9%	0.09	59.2	11.9%	-	2027-04-30	0.7
РЖД 1Р-20R	RU000A101M04	фикс	+13.7%	RUB	97.0%	0.46	36.7	7.4%	-	2027-03-15	0.5
РЖДЗО28-1Р	RU000A1089X5	фикс	+13.0%	RUB	88.7%	6.43	3 299.0	6.6%	-	2028-03-02	1.5
РЖД 1Р-30R	RU000A107PU5	фикс	+12.9%	RUB	100.4%	0.98	30.9	12.4%	-	2031-02-03	4.4
РЖД 1Р-34R	RU000A10ASY0	фикс	+12.8%	RUB	113.0%	0.00	16.5	20.1%	-	2028-07-03	1.8
РЖД 1Р-29R	RU000A107936	фикс	+12.4%	RUB	102.1%	0.03	31.3	12.6%	-	2030-11-15	4.2
РЖД 1Р-15R	RU000A1009L8	фикс	+11.7%	RUB	98.6%	0.00	21.9	8.8%	-	2027-04-07	0.6
РЖД 1Р-39R	RU000A10B0T2	фикс	+11.6%	RUB	119.5%	0.00	14.7	17.9%	-	2030-02-27	3.5
РЖД 1Р-46R	RU000A10D1H3	плав	+11.5%	RUB	99.6%	0.03	13.3	15.7%	-	2028-10-27	2.2
РЖД 1Р-26R	RU000A106K43	плав	+11.5%	RUB	99.5%	0.03	13.3	15.6%	-13.5%	2028-07-19	1.9
РЖД 1Р-33R	RU000A109PF2	плав	+11.4%	RUB	99.4%	0.07	13.1	15.5%	-13.1%	2028-10-29	2.2
РЖД 1Р-49R	RU000A10DJR7	плав	+11.3%	RUB	100.0%	0.02	13.2	15.6%	-	2028-09-13	2.0
РЖД 1Р-54R	RU000A10FV69	плав	+11.3%	RUB	99.6%	0.16	13.7	16.1%	-	2029-11-08	3.2
РЖД 1Р-32R	RU000A108Z85	плав	+11.3%	RUB	98.7%	1.30	12.8	15.1%	-12.8%	2029-08-18	3.0
РЖД 1Р-28R	RU000A106ZL5	плав	+11.2%	RUB	98.1%	0.63	12.9	15.2%	-13.1%	2030-09-20	4.1
РЖД 1Р-08R	RU000A0ZZGT5	плав	+11.0%	RUB	99.8%	0.04	79.8	16.0%	+8.2%	2028-08-03	1.9
РЖД 1Р-27R	RU000A106VV3	плав	+10.4%	RUB	100.1%	0.06	13.3	15.6%	-13.4%	2027-09-09	1.0
РЖД 1Р-51R	RU000A10E8P0	фикс	+9.1%	CNY	97.0%	16.44	6.3	7.6%	-	2029-09-23	3.1
РЖДЗО26-2Р	RU000A1084Q0	фикс	+8.8%	RUB	100.0%	0.90	3 837.5	7.7%	-	2026-09-10	0.0
РЖД 1Р-09R	RU000A0ZZRY2	плав	+8.5%	RUB	102.9%	0.05	73.9	14.8%	+10.8%	2033-10-14	7.1
РЖДЗО282ФР	RU000A1089W7	фикс	+7.2%	CHF	91.3%	0.83	59.8	1.2%	-	2028-04-03	1.6
РЖД 1Б-08	RU000A102S72	плав	+0.9%	RUB	96.2%	45.24	81.4 тыс	16.3%	+33 901.1%	2036-05-30	9.7

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 H1	1 024 266+15%	192 834+35%	29 341<-100%	4 728+166%	-150 153+14%
2025 H2 ( 15199 , 15661 )	881 936-38%	122 101-17%	11 510-79%	7 517+171%	-120 263>+200%
2025 H1 ( 13067 , 14960 )	892 026-44%	142 715-44%	-7 142<-100%	1 777-27%	-131 827+22%
2024 H2 ( 9631 , 11785 , 13066 )	1 418 636-8%	147 665-4%	56 034+36%	2 771+22%	-5 630-91%
2024 H1	1 598 870+8%	254 863+3%	114 052-11%	2 423-17%	-108 208+125%
2023 H2	1 543 825+23%	154 527-6%	41 339+1%	2 266-46%	-65 820+8%
2023 H1	1 473 681+21%	248 001+113%	128 747+80%	2 928-44%	-48 018-20%
2022 H2	1 250 793-3%	165 131>+200%	40 878+15%	4 173+99%	-60 698+18%
2022 H1	1 217 579-2%	116 378+196%	71 710>+200%	5 272+91%	-59 713+33%
2021 H2	1 288 213+8%	47 779+27%	35 469<-100%	2 097+60%	-51 271-6%
2021 H1	1 240 288+14%	39 364<-100%	15 203<-100%	2 756-12%	-44 978+2%
2020 H2	1 193 986-6%	37 584+8%	-6 272<-100%	1 307-14%	-54 443+9%
2020 H1	1 085 226-12%	-9 939<-100%	-46 627<-100%	3 124-32%	-44 224+17%
2019 H2	1 269 931	34 687	48 635	1 511	-49 791
2019 H1	1 237 585	124 358	107 103	4 586	-37 840

Balance

Implied interest rate for 2026 H1:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (150 153 - 4 728) * 2 / (4 165 867 - -589)

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


2026 H1	4 645 221+1%	10 782 954+9%	4 165 867+7%	7.0%	6.07x
2025 H2 ( 15199 , 15661 )	4 615 062-1%	10 575 933+9%	4 076 864+30%	5.5%	5.54x
2025 H1 ( 13067 , 14960 )	4 622 097-2%	9 856 260+15%	3 876 173+34%	6.7%	4.05x
2024 H2 ( 9631 , 11785 , 13066 )	4 644 889+1%	9 660 835+18%	3 125 478+38%	0.2%	3.57x
2024 H1	4 701 647+6%	8 582 266+16%	2 898 391+2%	7.3%	3.62x
2023 H2	4 587 764	8 200 358	2 258 343	5.6%	2.88x
2023 H1	4 437 336	7 426 554	2 840 840	4.4%	3.55x
2022 H2					3.85x
2022 H1					4.32x
2021 H2	3 782 569+28%	6 693 046+17%	1 974 013+3%	5.0%	4.79x
2021 H1	3 045 031+14%	5 769 446+8%	2 110 856+20%	4.0%	5.93x
2020 H2	2 949 278	5 727 851	1 921 110	5.5%	6.65x
2020 H1	2 659 523	5 358 739	1 763 737	4.7%	5.91x
2019 H2
2019 H1

Cashflow

Q	Operating cashflow	Investing cashflow	Financial cashflow


2026 H1	694 603+36%	-448 674-28%	-407 409>+200%
2025 H2 ( 15199 , 15661 )	189 193-75%	-381 146-46%	-26 114<-100%
2025 H1 ( 13067 , 14960 )	509 844+57%	-624 146-11%	-110 498<-100%
2024 H2 ( 9631 , 11785 , 13066 )	745 061+52%	-703 0340%	186 094-24%
2024 H1	325 751-11%	-701 122+29%	322 716+101%
2023 H2	489 170-12%	-705 143+69%	244 248>+200%
2023 H1	365 939+33%	-544 256+23%	160 802
2022 H2	552 932+44%	-416 916+13%	9 449+132%
2022 H1	274 134+12%	-443 443+14%
2021 H2	384 696+38%	-368 767+10%	4 070-94%
2021 H1	245 319+104%	-389 711+6%	120 348-52%
2020 H2	279 716+21%	-336 772+8%	63 521-22%
2020 H1	120 004-48%	-366 020+9%	248 640>+200%
2019 H2	230 759	-310 598	81 859
2019 H1	232 912	-336 269	63 088

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		11<-100%	11<-100%	12<-100%	12<-100%	-12<-100%
2026 q1
2025 q4		21<-100%	-146 336<-100%	-26 549<-100%	-5 517<-100%	130 923<-100%
2025 q3		-407 513<-100%
2025 q2		407 492<-100%	292 671<-100%	53 098<-100%	11 034<-100%	-261 846<-100%
2025 q1		21<-100%	22<-100%	24<-100%	23<-100%	-23<-100%
2024 q4		612 533<-100%	405 502<-100%	14 037<-100%	8 816<-100%	-477 297<-100%
2024 q3	00%	00%	00%	00%	00%	00%
2024 q2	21<-100%	-166 504<-100%	-109 946<-100%	-13 228<-100%	-4 900<-100%	115 560<-100%
2024 q1	0<-100%	166 525>+200%	109 968>+200%	13 252>+200%	4 923>+200%	-115 583>+200%
2023 q4		-709 910<-100%	-461 237<-100%	-106 574>+200%	-1 066<-100%	272 815<-100%
2023 q3	0<-100%	0<-100%	0<-100%	0<-100%	0<-100%	0+100%
2023 q2	1 387 699+117%	287 675+92%	187 269+83%	61 872+18%	403-41%	-101 690>+200%
2023 q1	21	21	22	24	23	-23
2022 q4		104 731	60 662+100%	-27 140<-100%	606	-34 871
2022 q3	652 175+100%	152 396	107 231	40 721	430	-25 795
2022 q2	640 962+100%	149 461+100%	102 389	52 376	680	-21 418
2021 q4			0	0+100%
2021 q3	0<-100%
2021 q2	0<-100%	0<-100%
2020 q4				-9		0
2020 q3	5<-100%	5<-100%	6<-100%	6<-100%	6-99%	-6<-100%
2020 q2	11<-100%	11<-100%	11<-100%	12<-100%	12-98%	-12<-100%
2019 q4
2019 q3	446 316	64 810	28 221	-8 136	604	-19 556
2019 q2	439 839	58 270	21 523	-4 321	593	-19 789

Balance

Implied interest rate for 2026 q2:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (12 - 12) * 4 / (0 - 0)

Q	Total equity	Total assets	Net debt


2026 q2	12		0-99%
2026 q1	12		0-98%
2025 q4	13	16
2025 q3		16	29
2025 q2		16	14
2025 q1		16	4
2024 q4			1 458 183
2024 q3
2024 q2
2024 q1
2023 q4
2023 q3		16	4
2023 q2		16	29
2023 q1
2022 q4			1 820 389
2022 q3
2022 q2
2021 q4
2021 q3
2021 q2
2020 q4			-12
2020 q3
2020 q2
2019 q4
2019 q3
2019 q2