2026-04-30

#PIKK #reports

PIK Group reported for 2025 H2:
- Revenue +7.5% YoY (vs +23.9% in previous half-year and historical rate +11.3%)
- EBITDA +51.7% YoY (vs -23.0% in previous half-year and historical rate +12.2%)
- Net Income +100% YoY (vs -21.6% in previous half-year and historical rate +30.2%)
- EBITDA margin 28.0% increased compared to 19.9% same period last year
- Net Debt decreased by 50.6 bln rubles since the previous report (14.3% of market cap)
- FCF (LTM) -11.8 bln RUB (negative), 3.3% of market cap
- EV/EBITDA multiple is 4.7x compared to historical level (50th percentile) of 10.7x
- EV/EBITDA expected multiple is 4.3x


Growth potential increased by 40.4% to +147.1%

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

2026-04-30

#PHOR #reports

Phosagro reported for 2025 q4:
- Revenue -3.5% YoY (vs +10.6% in previous quarter and historical rate +3.3%)
- EBITDA -43.8% YoY (vs +12.1% in previous quarter and historical rate -7.6%)
- Net Income -5.6% YoY (vs +77.6% in previous quarter and historical rate +12.3%)
- EBITDA margin 23.2% decreased compared to 39.9% same period last year
- Net Debt increased by 27.6 bln rubles since the previous report (3.2% of market cap)
- FCF (LTM) +60.1 bln RUB (positive), 6.9% of market cap
- EV/EBITDA multiple is 6.8x compared to historical level (50th percentile) of 6.1x
- EV/EBITDA expected multiple is 7.2x


Growth potential decreased by 18.5% to -17.4%

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

2026-04-30

#EUTR #reports

Evrotrans AO reported for 2025 H2:
- Revenue -23.9% YoY (vs +30.2% in previous half-year and historical rate +62.8%)
- EBITDA -32.8% YoY (vs +46.2% in previous half-year and historical rate +49.4%)
- Net Income -30.3% YoY (vs +45.0% in previous half-year and historical rate +122.5%)
- EBITDA margin 8.1% decreased compared to 9.2% same period last year
- Net Debt decreased by 10.5 bln rubles since the previous report (78.7% of market cap)
- FCF (LTM) +2 bln RUB (positive), 15.3% of market cap
- EV/EBITDA multiple is 3.8x compared to historical level (50th percentile) of 4.9x

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

2026-04-30

#MVID #reports

M Video reported for 2025 H2:
- Revenue -38.5% YoY (vs -15.2% in previous half-year and historical rate -3.7%)
- EBITDA -145.1% YoY (vs -68.5% in previous half-year and historical rate -32.0%)
- Net Income -292.9% YoY (vs -143.6% in previous half-year and historical rate -346.9%)
- EBITDA margin -6.2% decreased compared to 8.5% same period last year
- Net Debt increased by 47 bln rubles since the previous report (425.4% of market cap)
- FCF (LTM) -53.1 bln RUB (negative), 480.3% of market cap
- EV/EBITDA multiple is -49.6x compared to historical level (50th percentile) of 6x

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

2026-04-30

#MGNT #reports

Magnit reported for 2025 q4:
- Revenue +16% YoY (vs +16.0% in previous quarter and historical rate +14.4%)
- EBITDA +126.1% YoY (vs +126.1% in previous quarter and historical rate +25.4%)
- Net Income -188.9% YoY (vs -188.9% in previous quarter and historical rate -20.3%)
- EBITDA margin 11.7% increased compared to 6.0% same period last year
- Net Debt increased by 333.1 bln rubles since the previous report (184.1% of market cap)
- FCF (LTM) -843.7 bln RUB (negative), 466.2% of market cap
- EV/EBITDA multiple is 4.3x compared to historical level (50th percentile) of 4x

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

2026-04-30

#GAZP #reports

Gazprom reported for 2025 q4:
- Revenue -18.2% YoY (vs -10.9% in previous quarter and historical rate -3.3%)
- EBITDA +47.5% YoY (vs +32.9% in previous quarter and historical rate +9.8%)
- Net Income -36.5% YoY (vs +100.0% in previous quarter and historical rate -36.7%)
- EBITDA margin 54.7% increased compared to 30.3% same period last year
- Net Debt increased by 218.3 bln rubles since the previous report (7.6% of market cap)
- FCF (LTM) -821.6 bln RUB (negative), 28.6% of market cap
- EV/EBITDA multiple is 3x compared to historical level (50th percentile) of 4.1x
- EV/EBITDA expected multiple is 4x


Growth potential increased by 134.1% to +25.1%

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

2026-04-30

#DGTL #reports

Digital Habits reported for 2025 H2:
- Revenue +87% YoY (vs +106500.0% in previous half-year and historical rate +87.0%)
- EBITDA +9.6% YoY (vs +63600.0% in previous half-year and historical rate +9.6%)
- Net Income +1.2% YoY (vs in previous half-year and historical rate +1.2%)
- EBITDA margin 59.8% decreased compared to 101.9% same period last year
- Net Debt increased by 0.1 bln rubles since the previous report (2.2% of market cap)
- FCF (LTM) +0.1 bln RUB (positive), 2.0% of market cap
- EV/EBITDA multiple is 4.7x compared to historical level (50th percentile) of 4.4x

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

2026-04-30

#UGLD #reports

Yuzhuralzoloto Group reported for 2025 H2:
- Revenue +54.8% YoY (vs +29.4% in previous half-year and historical rate +26.6%)
- EBITDA +36.7% YoY (vs +12.4% in previous half-year and historical rate +27.0%)
- Net Income +156.3% YoY (vs +34.4% in previous half-year and historical rate -11.6%)
- EBITDA margin 37.7% decreased compared to 42.7% same period last year
- Net Debt increased by 10.1 bln rubles since the previous report (6.0% of market cap)
- FCF (LTM) -7.7 bln RUB (negative), 4.6% of market cap
- EV/EBITDA multiple is 6.8x compared to historical level (50th percentile) of 9.6x
- EV/EBITDA expected multiple is 6.6x


Growth potential changed insignificantly and equals +11.7%

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

2026-04-29

#EELT #reports

EuroElTech reported for 2025 q4:
- Revenue +251.7% YoY (vs -26.2% in previous quarter and historical rate +23.5%)
- EBITDA +356.5% YoY (vs -25.9% in previous quarter and historical rate +21.4%)
- Net Income +48.5% YoY (vs -17.6% in previous quarter and historical rate -6.6%)
- EBITDA margin 14.3% increased compared to 11.0% same period last year
- Net Debt decreased by 0.2 bln rubles since the previous report (4.5% of market cap)
- FCF (LTM) +0.7 bln RUB (positive), 15.6% of market cap
- EV/EBITDA multiple is 3.5x compared to historical level (50th percentile) of 5.8x

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

2026-04-29

#ELFV #reports

EL5-Energo reported for 2025 q4:
- Revenue +24.5% YoY (vs +15.8% in previous quarter and historical rate +18.7%)
- EBITDA -4.1% YoY (vs -32.7% in previous quarter and historical rate +55.6%)
- EBITDA margin 19.0% decreased compared to 24.7% same period last year
- Net Debt decreased by 2.7 bln rubles since the previous report (15.8% of market cap)
- FCF (LTM) +9.5 bln RUB (positive), 56.5% of market cap
- EV/EBITDA multiple is 1.7x compared to historical level (50th percentile) of 3.8x

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

2026-04-29

#ELFV #reports

EL5-Energo reported for 2026 q1:
- Revenue +24.5% YoY (vs +15.8% in previous quarter and historical rate +18.7%)
- EBITDA -4.1% YoY (vs -32.7% in previous quarter and historical rate +55.6%)
- Net Income +2.2% YoY (vs +23.6% in previous quarter and historical rate +27.4%)
- EBITDA margin 19.0% decreased compared to 24.7% same period last year
- Net Debt decreased by 2.7 bln rubles since the previous report (15.8% of market cap)
- FCF (LTM) +9.5 bln RUB (positive), 56.5% of market cap
- EV/EBITDA multiple is 1.7x compared to historical level (50th percentile) of 3.8x

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

2026-04-29

#LMBZ #reports

Lambumiz reported for 2025 H2:
- Revenue +5% YoY (vs -3.0% in previous half-year and historical rate +2.4%)
- EBITDA -58.3% YoY (vs -1.9% in previous half-year and historical rate +48.6%)
- Net Income -51.8% YoY (vs +10.1% in previous half-year and historical rate -51.2%)
- EBITDA margin 6.1% decreased compared to 15.4% same period last year
- Net Debt decreased by 26 bln rubles since the previous report (307.7% of market cap)
- FCF (LTM) +26 bln RUB (positive), 308.0% of market cap
- EV/EBITDA multiple is -76.2x compared to historical level (50th percentile) of 22.8x

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

2026-04-29

#X5 #reports

X5 Retail Group reported for 2026 q1:
- Revenue +11.3% YoY (vs +14.9% in previous quarter and historical rate +21.0%)
- EBITDA +24.9% YoY (vs +48.6% in previous quarter and historical rate +18.0%)
- EBITDA margin 5.2% increased compared to 4.7% same period last year
- Net Debt increased by 107 bln rubles since the previous report (18.4% of market cap)
- FCF (LTM) +14.7 bln RUB (positive), 2.5% of market cap
- EV/EBITDA multiple is 3.2x compared to historical level (50th percentile) of 3.6x

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

2026-04-29

#DOMRF #reports

DOM.RF reported for 2026 q1:
- Revenue +44.5% YoY (vs +90.8% in previous quarter and historical rate +41.2%)
- Net Income +82.5% YoY (vs +244.7% in previous quarter and historical rate +57.8%)
- Net Income margin 47.1% increased compared to 37.3% same period last year
- P/E multiple is 3.9x compared to historical level (50th percentile) of 4.4x

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

2026-04-29

#SPBE #reports

SPB Exchange reported for 2025 H2:
- Revenue +18.6% YoY (vs +36.3% in previous half-year and historical rate -9.5%)
- Net Income -2.3% YoY (vs -83.0% in previous half-year and historical rate +82.9%)
- Net Income margin 32.6% decreased compared to 39.5% same period last year
- P/E multiple is 39.5x compared to historical level (50th percentile) of 20.4x

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

2026-04-29

#SBER #reports

Sberbank reported for 2026 q1:
- Revenue +14.8% YoY (vs +26.5% in previous quarter and historical rate +15.3%)
- Net Income +16.5% YoY (vs +12.9% in previous quarter and historical rate +55.6%)
- Net Income margin 40.0% increased compared to 39.5% same period last year
- P/E multiple is 4.1x compared to historical level (50th percentile) of 4.2x

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

2026-04-29

#SELG #reports

Seligdar reported for 2025 q4:
- Revenue +59.5% YoY (vs +51.0% in previous quarter and historical rate +40.0%)
- EBITDA +75.6% YoY (vs +34.2% in previous quarter and historical rate +36.4%)
- Net Income +10.8% YoY (vs +11.9% in previous quarter and historical rate -43.0%)
- EBITDA margin 46.1% increased compared to 41.9% same period last year
- Net Debt increased by 34.8 bln rubles since the previous report (70.6% of market cap)
- FCF (LTM) -73 bln RUB (negative), 148.1% of market cap
- EV/EBITDA multiple is 6.5x compared to historical level (50th percentile) of 8.5x
- EV/EBITDA expected multiple is 9.8x


Growth potential decreased by 80.5% to -102.2%

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

2026-04-29

#ROLO #reports

Rusolovo reported for 2025 H2:
- Revenue +18.3% YoY (vs +28.7% in previous half-year and historical rate +21.3%)
- Net Income -33.2% YoY (vs -60.4% in previous half-year and historical rate -42.2%)
- EBITDA margin -7.7% increased compared to -15.6% same period last year
- Net Debt increased by 3 bln rubles since the previous report (24.3% of market cap)
- FCF (LTM) -7.4 bln RUB (negative), 61.0% of market cap
- EV/EBITDA expected multiple is -28.9x


Growth potential increased by 45.6% to -382.4%

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

2026-04-28

#ABRD #reports

Abrau Durso reported for 2025 H2:
- Revenue +8% YoY (vs +8.0% in previous half-year and historical rate +25.4%)
- EBITDA +9.3% YoY (vs +9.3% in previous half-year and historical rate +26.5%)
- Net Income +3.6% YoY (vs -20.4% in previous half-year and historical rate -36.8%)
- EBITDA margin 20.8% increased compared to 20.5% same period last year
- Net Debt decreased by 0.1 bln rubles since the previous report (0.6% of market cap)
- FCF (LTM) +0.7 bln RUB (positive), 4.4% of market cap
- EV/EBITDA multiple is 5.8x compared to historical level (50th percentile) of 8.4x

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

2026-04-28

#VSEH #reports

VseInstrumenti reported for 2025 q4:
- Revenue -2.5% YoY (vs +7.4% in previous quarter and historical rate +30.4%)
- EBITDA +75.7% YoY (vs +28.4% in previous quarter and historical rate +33.9%)
- Net Income +258.7% YoY (vs +100.0% in previous quarter and historical rate +0.3%)
- EBITDA margin 10.8% increased compared to 6.0% same period last year
- Net Debt decreased by 3.4 bln rubles since the previous report (9.4% of market cap)
- FCF (LTM) +14.2 bln RUB (positive), 39.5% of market cap
- EV/EBITDA multiple is 2.9x compared to historical level (50th percentile) of 7x

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

2026-04-28

#HNFG #reports

Henderson reported for 2025 H2:
- Revenue +13.1% YoY (vs +17.1% in previous half-year and historical rate +25.0%)
- EBITDA +59.1% YoY (vs -1.7% in previous half-year and historical rate +34.1%)
- Net Income -17.9% YoY (vs -32.7% in previous half-year and historical rate +56.1%)
- EBITDA margin 42.3% increased compared to 30.1% same period last year
- Net Debt increased by 9.7 bln rubles since the previous report (59.0% of market cap)
- FCF (LTM) -10.6 bln RUB (negative), 64.7% of market cap
- EV/EBITDA multiple is 3.5x compared to historical level (50th percentile) of 4.2x

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

2026-04-28

#VTBR #reports

Bank VTB reported for 2026 q1:
- Revenue +121% YoY (vs +67.3% in previous quarter and historical rate +21.2%)
- Net Income -5.7% YoY (vs -30.7% in previous quarter and historical rate +64.7%)
- Net Income margin 48.1% decreased compared to 112.7% same period last year
- P/E multiple is 2.3x compared to historical level (50th percentile) of 2x

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

2026-04-28

#OZON #reports

OZON reported for 2026 q1:
- Revenue +48.3% YoY (vs +43.3% in previous quarter and historical rate +54.8%)
- EBITDA +78.6% YoY (vs +203.3% in previous quarter and historical rate +92.0%)
- EBITDA margin 15.2% increased compared to 12.6% same period last year
- Net Debt increased by 92.7 bln rubles since the previous report (10.0% of market cap)
- FCF (LTM) -158.1 bln RUB (negative), 17.0% of market cap
- EV/EBITDA multiple is 9.1x compared to historical level (50th percentile) of 16.6x

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

2026-04-28

#YDEX #reports

Yandex reported for 2026 q1:
- Revenue +21.6% YoY (vs +28.2% in previous quarter and historical rate +38.2%)
- EBITDA +49.9% YoY (vs +80.2% in previous quarter and historical rate +58.3%)
- EBITDA margin 19.7% increased compared to 16.0% same period last year
- Net Debt decreased by 7.8 bln rubles since the previous report (0.5% of market cap)
- FCF (LTM) +108.9 bln RUB (positive), 6.6% of market cap
- EV/EBITDA multiple is 5.7x compared to historical level (50th percentile) of 9.7x

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

2026-04-27

#POSI #reports

Positive reported for 2026 q1:
- Revenue +45.6% YoY (vs +35.5% in previous quarter and historical rate +29.2%)
- Net Income +50% YoY (vs +45.9% in previous quarter and historical rate -478.0%)
- EBITDA margin -4.5% increased compared to -67.0% same period last year
- Net Debt decreased by 14.3 bln rubles since the previous report (19.2% of market cap)
- FCF (LTM) +5.4 bln RUB (positive), 7.3% of market cap

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

2026-04-27

#UWGN #reports

Uniwagon reported for 2025 H2:
- Revenue -79.9% YoY (vs -25.5% in previous half-year and historical rate +46.3%)
- EBITDA -104.4% YoY (vs -9.0% in previous half-year and historical rate +79.1%)
- Net Income -100.3% YoY (vs +0.5% in previous half-year and historical rate -980.4%)
- EBITDA margin -3.4% decreased compared to 15.3% same period last year
- Net Debt increased by 3.3 bln rubles since the previous report (4.3% of market cap)
- FCF (LTM) +8.3 bln RUB (positive), 10.8% of market cap
- EV/EBITDA multiple is 2.6x compared to historical level (50th percentile) of 2.8x

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

2026-04-27

#GLRX #reports

GLORAX reported for 2025 H2:
- Revenue +14.4% YoY (vs +45.3% in previous half-year and historical rate +97.5%)
- EBITDA +6.7% YoY (vs +57.7% in previous half-year and historical rate +107.2%)
- Net Income +27.8% YoY (vs +272.7% in previous half-year and historical rate +137.5%)
- EBITDA margin 21.3% decreased compared to 22.9% same period last year
- Net Debt increased by 17.1 bln rubles since the previous report (103.6% of market cap)
- FCF (LTM) -28.8 bln RUB (negative), 175.2% of market cap
- EV/EBITDA multiple is 8.1x compared to historical level (50th percentile) of 8.9x

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

2026-04-24

#SMLT #reports

Samolet reported for 2025 H2:
- Revenue +16.4% YoY (vs +0.1% in previous half-year and historical rate +32.1%)
- EBITDA +25.8% YoY (vs +18.1% in previous half-year and historical rate +40.8%)
- Net Income -220.2% YoY (vs -60.9% in previous half-year and historical rate +121.1%)
- EBITDA margin 26.0% increased compared to 24.1% same period last year
- Net Debt increased by 63.7 bln rubles since the previous report (157.1% of market cap)
- FCF (LTM) -127.1 bln RUB (negative), 313.5% of market cap
- EV/EBITDA multiple is 7.9x compared to historical level (50th percentile) of 13.7x
- EV/EBITDA expected multiple is 7.4x


Growth potential changed insignificantly and equals +20.4%

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

2026-04-23

#MAGN #reports

MMK reported for 2026 q1:
- Revenue -18.6% YoY (vs -12.0% in previous quarter and historical rate -7.5%)
- EBITDA -58.3% YoY (vs -15.6% in previous quarter and historical rate -24.7%)
- Net Income -143.7% YoY (vs -313.9% in previous quarter and historical rate -56.2%)
- EBITDA margin 6.6% decreased compared to 12.9% same period last year
- Net Debt increased by 13.4 bln rubles since the previous report (4.4% of market cap)
- FCF (LTM) -6.4 bln RUB (negative), 2.1% of market cap
- EV/EBITDA multiple is 3.4x compared to historical level (50th percentile) of 2.3x
- EV/EBITDA expected multiple is 161.3x


Growth potential decreased by 2.1% to -78.5%

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

2026-04-23

#BELU #reports

Beluga reported for 2025 q4:
- Revenue +2.2% YoY (vs +2.2% in previous quarter and historical rate +16.1%)
- EBITDA +8% YoY (vs +8.0% in previous quarter and historical rate +7.7%)
- Net Income +15% YoY (vs +15.0% in previous quarter and historical rate -6.0%)
- EBITDA margin 15.0% increased compared to 14.2% same period last year
- Net Debt increased by 2 bln rubles since the previous report (5.6% of market cap)
- FCF (LTM) +2.7 bln RUB (positive), 7.4% of market cap
- EV/EBITDA multiple is 3.7x compared to historical level (50th percentile) of 5.1x

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

2026-04-21

#OKEY #reports

OKEY reported for 2025 H2:
- Revenue -69.7% YoY (vs +2.9% in previous half-year and historical rate -8.3%)
- EBITDA -40.9% YoY (vs +27.4% in previous half-year and historical rate +5.1%)
- Net Income -322.2% YoY (vs +100.0% in previous half-year and historical rate -155.9%)
- EBITDA margin 18.6% increased compared to 9.6% same period last year
- Net Debt decreased by 13.7 bln rubles since the previous report (126.6% of market cap)
- FCF (LTM) -25 bln RUB (negative), 230.6% of market cap
- EV/EBITDA multiple is 3.6x compared to historical level (50th percentile) of 2.8x

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

2026-04-21

#CHMF #reports

Severstal reported for 2026 q1:
- Revenue -15.2% YoY (vs +1.6% in previous quarter and historical rate 0.0%)
- EBITDA -54.5% YoY (vs -47.3% in previous quarter and historical rate -18.1%)
- Net Income -99.7% YoY (vs -153.0% in previous quarter and historical rate -32.3%)
- EBITDA margin 11.8% decreased compared to 22.1% same period last year
- Net Debt increased by 41.7 bln rubles since the previous report (6.1% of market cap)
- FCF (LTM) -51.6 bln RUB (negative), 7.6% of market cap
- EV/EBITDA multiple is 6.4x compared to historical level (50th percentile) of 3.9x
- EV/EBITDA expected multiple is 92.7x


Growth potential decreased by 8.2% to -103.4%

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

2026-04-17

#VRSB #reports

TNS Energo Voronezh reported for 2025 H2:
- Revenue -98% YoY (vs -65.8% in previous half-year and historical rate +12.1%)
- EBITDA -99.9% YoY (vs -66.6% in previous half-year and historical rate +45.5%)
- Net Income +100% YoY (vs -63.6% in previous half-year and historical rate +328.5%)
- EBITDA margin 5.3% decreased compared to 196.6% same period last year
- Net Debt increased by 66.5 bln rubles since the previous report (331.8% of market cap)
- FCF (LTM) -133.1 bln RUB (negative), 664.1% of market cap
- EV/EBITDA multiple is 0x compared to historical level (50th percentile) of 0.3x

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

2026-04-17

#TNSE #reports

TNS energy reported for 2025 H2:
- Revenue +14.9% YoY (vs +10.8% in previous half-year and historical rate +8.6%)
- EBITDA +583.9% YoY (vs +7.2% in previous half-year and historical rate +33.3%)
- Net Income +100% YoY (vs +100.0% in previous half-year and historical rate +51.1%)
- EBITDA margin 7.0% increased compared to 1.2% same period last year
- Net Debt decreased by 9.5 bln rubles since the previous report (19.8% of market cap)
- FCF (LTM) +14 bln RUB (positive), 29.1% of market cap
- EV/EBITDA multiple is 0.8x compared to historical level (50th percentile) of 1.6x

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

2026-04-17

#NNSB #reports

TNS Energo NN reported for 2025 H2:
- Revenue -97.4% YoY (vs -98.8% in previous half-year and historical rate +34.3%)
- EBITDA +0.9% YoY (vs -0.3% in previous half-year and historical rate +66.8%)
- Net Income +100% YoY (vs -66.6% in previous half-year and historical rate -790.7%)
- EBITDA margin 728.9% increased compared to 18.8% same period last year
- Net Debt decreased by 3.2 bln rubles since the previous report (20.5% of market cap)
- FCF (LTM) +5.4 bln RUB (positive), 34.6% of market cap
- EV/EBITDA multiple is 0x compared to historical level (50th percentile) of 0x

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

2026-04-17

#MISB #reports

TNS Energo Mari el reported for 2025 H2:
- Revenue +13% YoY (vs +9.9% in previous half-year and historical rate +7.7%)
- EBITDA +9.2% YoY (vs +134.8% in previous half-year and historical rate +57.9%)
- Net Income -31.5% YoY (vs +18.1% in previous half-year and historical rate +151.0%)
- EBITDA margin 8.8% decreased compared to 9.1% same period last year
- Net Debt decreased by 0.4 bln rubles since the previous report (6.7% of market cap)
- FCF (LTM) +1 bln RUB (positive), 15.7% of market cap
- EV/EBITDA multiple is 4.6x compared to historical level (50th percentile) of 10x

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

2026-04-17

#KBSB #reports

TNS Energo Kuban reported for 2025 H2:
- Revenue -99% YoY (vs -98.8% in previous half-year and historical rate +30.5%)
- EBITDA +0.3% YoY (vs +0.1% in previous half-year and historical rate +1.7%)
- Net Income +309.4% YoY (vs +40.8% in previous half-year and historical rate +4.6%)
- EBITDA margin 2850.8% increased compared to 28.6% same period last year
- Net Debt decreased by 3.5 bln rubles since the previous report (22.0% of market cap)
- FCF (LTM) -130.1 bln RUB (negative), 809.6% of market cap
- EV/EBITDA multiple is 0x compared to historical level (50th percentile) of 0x

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

2026-04-17

#GEMC #reports

United Medical Group reported for 2025 H2:
- Revenue +5.8% YoY (vs +2.2% in previous half-year and historical rate +11.0%)
- EBITDA -11.7% YoY (vs +0.2% in previous half-year and historical rate +23.7%)
- Net Income -86.4% YoY (vs +25.7% in previous half-year and historical rate +135318.5%)
- EBITDA margin 40.5% decreased compared to 48.5% same period last year
- Net Debt increased by 24.1 bln rubles since the previous report (31.0% of market cap)
- FCF (LTM) -17.7 bln RUB (negative), 22.8% of market cap
- EV/EBITDA multiple is 8.2x compared to historical level (50th percentile) of 6.8x

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

2026-04-17

#KMAZ #reports

Kamaz reported for 2025 H2:
- Revenue +10.7% YoY (vs -17.9% in previous half-year and historical rate +9.1%)
- EBITDA -34.6% YoY (vs -164.0% in previous half-year and historical rate -30.9%)
- Net Income -309.7% YoY (vs -941.7% in previous half-year and historical rate +1084.9%)
- EBITDA margin 3.9% decreased compared to 6.6% same period last year
- Net Debt increased by 78 bln rubles since the previous report (145.7% of market cap)
- FCF (LTM) -60.1 bln RUB (negative), 112.3% of market cap
- EV/EBITDA multiple is -69.4x compared to historical level (50th percentile) of 5.9x

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

2026-04-17

#SVAV #reports

Sollers reported for 2025 H2:
- Revenue -22.4% YoY (vs -42.2% in previous half-year and historical rate -6.9%)
- EBITDA +429% YoY (vs -98.9% in previous half-year and historical rate +1.6%)
- Net Income +65.3% YoY (vs -176.6% in previous half-year and historical rate -72.7%)
- EBITDA margin 22.0% increased compared to 3.2% same period last year
- Net Debt increased by 15.4 bln rubles since the previous report (104.8% of market cap)
- FCF (LTM) +2.9 bln RUB (positive), 19.5% of market cap
- EV/EBITDA multiple is 3.6x compared to historical level (50th percentile) of 4.4x

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

2026-04-16

#AFKS #reports

Sistema reported for 2025 q4:
- Revenue +5% YoY (vs +13.4% in previous quarter and historical rate +13.6%)
- EBITDA -70.6% YoY (vs +21.1% in previous quarter and historical rate +2.0%)
- Net Income -1349.5% YoY (vs -1349.5% in previous quarter and historical rate -574.9%)
- EBITDA margin 6.8% decreased compared to 24.4% same period last year
- Net Debt decreased by 406.2 bln rubles since the previous report (336.0% of market cap)
- FCF (LTM) +275.3 bln RUB (positive), 227.7% of market cap
- EV/EBITDA multiple is 5x compared to historical level (50th percentile) of 7.9x

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

2026-04-16

#ETLN #reports

Etalon reported for 2025 H2:
- Revenue +3.6% YoY (vs +35.0% in previous half-year and historical rate +27.0%)
- EBITDA -21.6% YoY (vs +42.8% in previous half-year and historical rate +34.3%)
- EBITDA margin 14.0% decreased compared to 18.6% same period last year
- Net Debt increased by 19.7 bln rubles since the previous report (142.5% of market cap)
- FCF (LTM) -41.7 bln RUB (negative), 301.9% of market cap
- EV/EBITDA multiple is 9.1x compared to historical level (50th percentile) of 14x


Growth potential decreased by 778.3% to -710.6%

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

2026-04-16

#SGZH #reports

Segezha Group reported for 2025 q4:
- Revenue -19.5% YoY (vs -13.2% in previous quarter and historical rate -1.8%)
- EBITDA -2489.8% YoY (vs -81.6% in previous quarter and historical rate -47.9%)
- Net Income -421% YoY (vs -421.0% in previous quarter and historical rate -4159.4%)
- EBITDA margin -161.5% decreased compared to 5.4% same period last year
- Net Debt increased by 6.3 bln rubles since the previous report (6.9% of market cap)
- FCF (LTM) -30.5 bln RUB (negative), 33.8% of market cap
- EV/EBITDA multiple is -4.7x compared to historical level (50th percentile) of 39.8x
- EV/EBITDA expected multiple is -3.9x


Growth potential decreased by 249.7% to -551.8%

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

2026-04-16

#ELMT #reports

Element reported for 2025 H2:
- Revenue -6.8% YoY (vs -18.9% in previous half-year and historical rate +18.9%)
- EBITDA -75.4% YoY (vs -35.8% in previous half-year and historical rate +11.5%)
- Net Income -196% YoY (vs -47.3% in previous half-year and historical rate +84.3%)
- EBITDA margin 5.9% decreased compared to 22.3% same period last year
- Net Debt decreased by 8 bln rubles since the previous report (11.9% of market cap)
- FCF (LTM) +4.5 bln RUB (positive), 6.8% of market cap
- EV/EBITDA multiple is 13.9x compared to historical level (50th percentile) of 7.9x

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

2026-04-15

#OZPH #reports

Ozon Pharm reported for 2025 q4:
- Revenue +36.8% YoY (vs +52.7% in previous quarter and historical rate +21.2%)
- EBITDA +16.3% YoY (vs +109.2% in previous quarter and historical rate +36.5%)
- Net Income +4.3% YoY (vs -37.2% in previous quarter and historical rate +45.3%)
- EBITDA margin 42.1% decreased compared to 49.5% same period last year
- Net Debt decreased by 1.3 bln rubles since the previous report (2.2% of market cap)
- FCF (LTM) +1.6 bln RUB (positive), 2.7% of market cap
- EV/EBITDA multiple is 5.7x compared to historical level (50th percentile) of 6.4x

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

2026-04-13

#ROSN #reports

Rosneft reported for 2025 q4:
- Revenue -23.9% YoY (vs -17.3% in previous quarter and historical rate +1.1%)
- EBITDA -37.1% YoY (vs -19.9% in previous quarter and historical rate +9.4%)
- Net Income -67.7% YoY (vs -68.7% in previous quarter and historical rate +72.3%)
- EBITDA margin 27.2% decreased compared to 32.8% same period last year
- EV/EBITDA multiple is 4.1x compared to historical level (50th percentile) of 3.3x
- EV/EBITDA expected multiple is 3.7x


Growth potential increased by 6.9% to -16.0%

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

2026-04-13

#BANE #reports

Bashneft reported for 2025 q4:
- Revenue -13.7% YoY (vs -13.7% in previous quarter and historical rate +1.6%)
- EBITDA -60.1% YoY (vs +3811700.0% in previous quarter and historical rate +13.9%)
- Net Income -54.1% YoY (vs -54.1% in previous quarter and historical rate -40.3%)
- EBITDA margin 15.2% decreased compared to 32.9% same period last year
- EV/EBITDA multiple is 2.5x compared to historical level (50th percentile) of 2.2x
- EV/EBITDA expected multiple is 3.1x

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

2026-04-10

#SIBN #reports

Gazprom Neft reported for 2025 q4:
- Revenue -13.1% YoY (vs -10.8% in previous quarter and historical rate +3.6%)
- EBITDA -10.9% YoY (vs -18.0% in previous quarter and historical rate -6.1%)
- Net Income -78.3% YoY (vs +39.2% in previous quarter and historical rate -32.6%)
- EBITDA margin 27.8% increased compared to 27.1% same period last year
- Net Debt increased by 311.2 bln rubles since the previous report (12.4% of market cap)
- FCF (LTM) -353.5 bln RUB (negative), 14.1% of market cap
- EV/EBITDA multiple is 4.6x compared to historical level (50th percentile) of 3.8x
- EV/EBITDA expected multiple is 4.5x


Growth potential increased by 7.4% to -18.2%

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

2026-04-10

#LSNG #reports

Lenenergo reported for 2025 H2:
- Revenue +77.8% YoY (vs -47.3% in previous half-year and historical rate +14.1%)
- EBITDA +310.7% YoY (vs -35.5% in previous half-year and historical rate +23.8%)
- Net Income +104.4% YoY (vs +5.5% in previous half-year and historical rate +26.9%)
- EBITDA margin 37.8% increased compared to 16.4% same period last year
- Net Debt increased by 0.4 bln rubles since the previous report (0.3% of market cap)
- FCF (LTM) +11.5 bln RUB (positive), 7.1% of market cap
- EV/EBITDA multiple is 2.2x compared to historical level (50th percentile) of 3.6x

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

2026-04-09

#TGKN #reports

TGK-14 reported for 2025 H2:
- Revenue +9.5% YoY (vs +14.6% in previous half-year and historical rate +14.7%)
- EBITDA -36.7% YoY (vs +13.9% in previous half-year and historical rate +23.1%)
- Net Income -114.7% YoY (vs -37.1% in previous half-year and historical rate -39.1%)
- EBITDA margin 14.1% decreased compared to 24.3% same period last year
- Net Debt increased by 0.3 bln rubles since the previous report (3.7% of market cap)
- FCF (LTM) -4.4 bln RUB (negative), 52.9% of market cap
- EV/EBITDA multiple is 6.3x compared to historical level (50th percentile) of 5.9x

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

2026-04-09

#FESH #reports

FESCO reported for 2025 H2:
- Revenue -8.8% YoY (vs +11.9% in previous half-year and historical rate +5.4%)
- EBITDA -14.4% YoY (vs +29.4% in previous half-year and historical rate +10.7%)
- Net Income +4.5% YoY (vs -60.2% in previous half-year and historical rate +103.8%)
- EBITDA margin 29.1% decreased compared to 31.0% same period last year
- Net Debt increased by 0.3 bln rubles since the previous report (0.1% of market cap)
- FCF (LTM) +8.2 bln RUB (positive), 3.8% of market cap
- EV/EBITDA multiple is 5x compared to historical level (50th percentile) of 4.7x
- EV/EBITDA expected multiple is 8.3x


Growth potential increased by 26.9% to -46.9%

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

2026-04-07

#POSI #reports

Positive reported for 2025 q4:
- Revenue +35.5% YoY (vs -6.4% in previous quarter and historical rate +26.3%)
- EBITDA +41.3% YoY (vs +681.6% in previous quarter and historical rate -16.2%)
- Net Income +45.9% YoY (vs +11.1% in previous quarter and historical rate -487.6%)
- EBITDA margin 71.2% increased compared to 68.3% same period last year
- Net Debt decreased by 0.4 bln rubles since the previous report (0.5% of market cap)
- FCF (LTM) -1.1 bln RUB (negative), 1.4% of market cap
- EV/EBITDA multiple is 8.1x compared to historical level (50th percentile) of 19.1x

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

2026-04-07

#MRKS #reports

IDGC Siberia reported for 2025 q4:
- Revenue +106.1% YoY (vs +106.1% in previous quarter and historical rate +36.8%)
- EBITDA -39.1% YoY (vs +233.8% in previous quarter and historical rate +73.0%)
- Net Income +292.7% YoY (vs +292.7% in previous quarter and historical rate -74.5%)
- EBITDA margin 10.8% decreased compared to 36.6% same period last year
- Net Debt decreased by 3.3 bln rubles since the previous report (7.0% of market cap)
- FCF (LTM) +5.1 bln RUB (positive), 10.7% of market cap
- EV/EBITDA multiple is 5.8x compared to historical level (50th percentile) of 9.4x

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

2026-04-06

#MRKZ #reports

IDGC North West reported for 2025 q4:
- Revenue +29% YoY (vs +34.5% in previous quarter and historical rate +19.3%)
- EBITDA +295.9% YoY (vs +124.1% in previous quarter and historical rate +70.6%)
- Net Income +1347.5% YoY (vs +100.0% in previous quarter and historical rate -33.4%)
- EBITDA margin 25.1% increased compared to 8.2% same period last year
- Net Debt decreased by 1.5 bln rubles since the previous report (13.4% of market cap)
- FCF (LTM) +1.1 bln RUB (positive), 10.1% of market cap
- EV/EBITDA multiple is 1.1x compared to historical level (50th percentile) of 2.5x

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

2026-04-03

#CARM #reports

CarMoney reported for 2025 H2:
- Revenue +26359.5% YoY (vs -23.7% in previous half-year and historical rate +29.9%)
- Net Income +32085.5% YoY (vs -59.1% in previous half-year and historical rate +21.4%)
- Net Income margin 15.8% increased compared to 13.0% same period last year
- P/E multiple is 0.1x compared to historical level (50th percentile) of 11.1x

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

2026-04-02

#ASTR #reports

Astra reported for 2025 q4:
- Revenue +15.3% YoY (vs +4.0% in previous quarter and historical rate +77.0%)
- EBITDA +28% YoY (vs -30.0% in previous quarter and historical rate +72.9%)
- Net Income +29.8% YoY (vs -74.0% in previous quarter and historical rate +42.1%)
- EBITDA margin 59.4% increased compared to 53.5% same period last year
- EV/EBITDA multiple is 6.8x compared to historical level (50th percentile) of 19.8x

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

2026-03-31

#MSRS #reports

Rosseti Moscow Region reported for 2025 q4:
- Revenue +20.1% YoY (vs +18.1% in previous quarter and historical rate +11.7%)
- EBITDA -55.7% YoY (vs +2288000.0% in previous quarter and historical rate +26.0%)
- Net Income +100% YoY (vs +24.0% in previous quarter and historical rate +31.4%)
- EBITDA margin 32.9% decreased compared to 89.3% same period last year
- Net Debt decreased by 5.8 bln rubles since the previous report (6.6% of market cap)
- FCF (LTM) -6 bln RUB (negative), 6.8% of market cap
- EV/EBITDA multiple is 1.7x compared to historical level (50th percentile) of 2x

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

2026-03-31

#MRKV #reports

IDGC Volga reported for 2025 q4:
- Revenue +57.6% YoY (vs +55.4% in previous quarter and historical rate +26.3%)
- EBITDA +62.2% YoY (vs +66.7% in previous quarter and historical rate +53.2%)
- Net Income +306.7% YoY (vs +132.2% in previous quarter and historical rate +95.5%)
- EBITDA margin 18.7% increased compared to 18.1% same period last year
- Net Debt increased by 1.2 bln rubles since the previous report (3.4% of market cap)
- FCF (LTM) +3.4 bln RUB (positive), 9.4% of market cap
- EV/EBITDA multiple is 1.7x compared to historical level (50th percentile) of 1.5x

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

2026-03-31

#FEES #reports

FGC UES reported for 2025 q3:
- Revenue +27.4% YoY (vs +27.4% in previous quarter and historical rate +15.7%)
- Net Income +100% YoY (vs +123.5% in previous quarter and historical rate -41.2%)
- EBITDA margin 31.5% increased compared to -11.2% same period last year
- Net Debt increased by 41.3 bln rubles since the previous report (27.4% of market cap)
- FCF (LTM) -62.7 bln RUB (negative), 41.6% of market cap

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

2026-03-31

#FEES #reports

FGC UES reported for 2025 q4:
- Revenue +27.4% YoY (vs +27.4% in previous quarter and historical rate +15.7%)
- Net Income +100% YoY (vs +100.0% in previous quarter and historical rate -27.0%)
- EBITDA margin 31.5% increased compared to -11.2% same period last year
- Net Debt increased by 41.3 bln rubles since the previous report (28.1% of market cap)
- FCF (LTM) -62.7 bln RUB (negative), 42.6% of market cap

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

2026-03-31

#NMTP #reports

NMTP reported for 2025 q4:
- Revenue +24.2% YoY (vs +8.4% in previous quarter and historical rate +8.6%)
- EBITDA +17.2% YoY (vs +9.6% in previous quarter and historical rate +8.2%)
- Net Income +18.7% YoY (vs +19.5% in previous quarter and historical rate +8.7%)
- EBITDA margin 58.3% decreased compared to 61.7% same period last year
- EV/EBITDA multiple is 2.8x compared to historical level (50th percentile) of 3.2x

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

2026-03-31

#AQUA #reports

RUS AQUA reported for 2025 H2:
- Revenue +9.9% YoY (vs -45.0% in previous half-year and historical rate +8.5%)
- EBITDA -35.7% YoY (vs -67.9% in previous half-year and historical rate -15.7%)
- Net Income -43.1% YoY (vs -427.1% in previous half-year and historical rate -7.5%)
- EBITDA margin 21.9% decreased compared to 37.5% same period last year
- Net Debt decreased by 0.8 bln rubles since the previous report (2.1% of market cap)
- FCF (LTM) -1.3 bln RUB (negative), 3.4% of market cap
- EV/EBITDA multiple is 9.4x compared to historical level (50th percentile) of 6.8x
- EV/EBITDA expected multiple is 11.5x


Growth potential increased by 3.6% to -56.6%

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

2026-03-29

#TRNFP #reports

Transneft (pref) reported for 2025 q4:
- Revenue +2% YoY (vs +1.9% in previous quarter and historical rate +6.5%)
- EBITDA -64.4% YoY (vs +32.1% in previous quarter and historical rate -3.1%)
- Net Income -109.3% YoY (vs -2.5% in previous quarter and historical rate -21.3%)
- EBITDA margin 10.6% decreased compared to 30.3% same period last year
- Net Debt decreased by 79.3 bln rubles since the previous report (7.9% of market cap)
- FCF (LTM) +23.4 bln RUB (positive), 2.3% of market cap
- EV/EBITDA multiple is 1.6x compared to historical level (50th percentile) of 1.4x

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

2026-03-26

#NLMK #reports

NLMK reported for 2025 q3:
- Revenue -18.3% YoY (vs -18.3% in previous quarter and historical rate -8.1%)
- EBITDA -37.8% YoY (vs -37.8% in previous quarter and historical rate -23.3%)
- Net Income -52.8% YoY (vs -37.6% in previous quarter and historical rate -35.4%)
- EBITDA margin 15.4% decreased compared to 20.2% same period last year
- Net Debt decreased by 12.8 bln rubles since the previous report (2.2% of market cap)
- FCF (LTM) +35.8 bln RUB (positive), 6.1% of market cap
- EV/EBITDA multiple is 3.4x compared to historical level (50th percentile) of 2.8x
- EV/EBITDA expected multiple is 15.5x


Growth potential decreased by 3.8% to -69.0%

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

2026-03-26

#NLMK #reports

NLMK reported for 2025 q4:
- Revenue -18.3% YoY (vs -18.3% in previous quarter and historical rate -8.1%)
- EBITDA -37.8% YoY (vs -37.8% in previous quarter and historical rate -23.3%)
- Net Income -52.8% YoY (vs -52.8% in previous quarter and historical rate -35.2%)
- EBITDA margin 15.4% decreased compared to 20.2% same period last year
- Net Debt decreased by 12.8 bln rubles since the previous report (2.2% of market cap)
- FCF (LTM) +35.8 bln RUB (positive), 6.1% of market cap
- EV/EBITDA multiple is 3.4x compared to historical level (50th percentile) of 2.8x
- EV/EBITDA expected multiple is 15.5x


Growth potential decreased by 3.8% to -69.0%

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

2026-03-26

#DATA #reports

ArenaData reported for 2025 H2:
- Revenue +100.7% YoY (vs -41.8% in previous half-year and historical rate +54.6%)
- EBITDA +220.2% YoY (vs -298.2% in previous half-year and historical rate +43.9%)
- EBITDA margin 57.7% increased compared to 36.2% same period last year
- Net Debt decreased by 2 bln rubles since the previous report (8.4% of market cap)
- FCF (LTM) +2.1 bln RUB (positive), 8.9% of market cap
- EV/EBITDA multiple is 6.9x compared to historical level (50th percentile) of 13.7x

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

2026-03-26

#MTLR #reports

Mechel reported for 2025 q3:
- Revenue -25.8% YoY (vs -25.8% in previous quarter and historical rate -14.5%)
- EBITDA -115.4% YoY (vs -115.4% in previous quarter and historical rate -84.1%)
- Net Income -64.1% YoY (vs -153.5% in previous quarter and historical rate -37377.8%)
- EBITDA margin -2.1% decreased compared to 10.2% same period last year
- EV/EBITDA multiple is -19.4x compared to historical level (50th percentile) of 6.5x
- EV/EBITDA expected multiple is -7.1x


Growth potential decreased by 330.0% to -1632.6%

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

2026-03-26

#MTLR #reports

Mechel reported for 2025 q4:
- Revenue -25.8% YoY (vs -25.8% in previous quarter and historical rate -14.5%)
- EBITDA -115.4% YoY (vs -115.4% in previous quarter and historical rate -84.1%)
- Net Income -64.1% YoY (vs -64.1% in previous quarter and historical rate -37382.1%)
- EBITDA margin -2.1% decreased compared to 10.2% same period last year
- EV/EBITDA multiple is -19.4x compared to historical level (50th percentile) of 6.5x
- EV/EBITDA expected multiple is -7.1x


Growth potential decreased by 330.0% to -1632.6%

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

2026-03-26

#LENT #reports

Lenta reported for 2025 q4:
- Revenue +22.2% YoY (vs +26.8% in previous quarter and historical rate +28.9%)
- EBITDA +156.2% YoY (vs +15.5% in previous quarter and historical rate +63.0%)
- Net Income +59.7% YoY (vs +59.7% in previous quarter and historical rate +6.9%)
- EBITDA margin 17.0% increased compared to 8.1% same period last year
- Net Debt increased by 86.2 bln rubles since the previous report (34.3% of market cap)
- FCF (LTM) -96.9 bln RUB (negative), 38.5% of market cap
- EV/EBITDA multiple is 3.6x compared to historical level (50th percentile) of 4.2x

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

2026-03-26

#CNRU #reports

Cian reported for 2025 q4:
- Revenue +21.3% YoY (vs +28.8% in previous quarter and historical rate +23.5%)
- EBITDA +0.4% YoY (vs +250.5% in previous quarter and historical rate +67.6%)
- EBITDA margin 16.7% decreased compared to 20.2% same period last year
- Net Debt increased by 6 bln rubles since the previous report (12.0% of market cap)
- FCF (LTM) +6.7 bln RUB (positive), 13.6% of market cap
- EV/EBITDA multiple is 14.2x compared to historical level (50th percentile) of 14.8x

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

2026-03-25

#LSRG #reports

LSR Group reported for 2025 H2:
- Revenue +1% YoY (vs +13.2% in previous half-year and historical rate +25.9%)
- EBITDA -15.1% YoY (vs +3.6% in previous half-year and historical rate +28.2%)
- Net Income -45% YoY (vs -156.9% in previous half-year and historical rate +31.0%)
- EBITDA margin 26.8% decreased compared to 31.9% same period last year
- Net Debt increased by 71.8 bln rubles since the previous report (102.4% of market cap)
- FCF (LTM) -139.9 bln RUB (negative), 199.6% of market cap
- EV/EBITDA multiple is 6.6x compared to historical level (50th percentile) of 5.7x

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

2026-03-25

#ZAYM #reports

Zaymer reported for 2025 q4:
- Revenue +11% YoY (vs +18.5% in previous quarter and historical rate +4.2%)
- Net Income -8.9% YoY (vs +31.0% in previous quarter and historical rate +1.7%)
- Net Income margin 19.2% decreased compared to 23.3% same period last year
- P/E multiple is 3.4x compared to historical level (50th percentile) of 3.5x

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

2026-03-24

#VKCO #reports

VK company reported for 2025 q3:
- Revenue +12.9% YoY (vs +12.9% in previous quarter and historical rate +11.8%)
- Net Income +73.3% YoY (vs +2.4% in previous quarter and historical rate -79.7%)
- EBITDA margin 16.8% increased compared to -5.5% same period last year

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

2026-03-24

#VKCO #reports

VK company reported for 2025 q4:
- Revenue +12.9% YoY (vs +12.9% in previous quarter and historical rate +11.8%)
- Net Income +73.3% YoY (vs +73.3% in previous quarter and historical rate -60.7%)
- EBITDA margin 16.8% increased compared to -5.5% same period last year

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

2026-03-24

#RUAL #reports

Rusal reported for 2025 H2:
- Revenue -15.6% YoY (vs +27.0% in previous half-year and historical rate +9.5%)
- EBITDA -38.1% YoY (vs -19.1% in previous half-year and historical rate +30.0%)
- Net Income -216.1% YoY (vs -114.8% in previous half-year and historical rate +132.1%)
- EBITDA margin 2.7% decreased compared to 3.7% same period last year
- Net Debt increased by 75.1 bln rubles since the previous report (12.0% of market cap)
- FCF (LTM) -1.4 bln RUB (negative), 0.2% of market cap
- EV/EBITDA multiple is 19.3x compared to historical level (50th percentile) of 22.5x
- EV/EBITDA expected multiple is 13.1x


Growth potential decreased by 36.1% to -91.2%

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

2026-03-20

#ENPG #reports

En+ Group reported for 2025 H2:
- Revenue -15% YoY (vs +22.5% in previous half-year and historical rate +33.6%)
- EBITDA -17.4% YoY (vs -7.4% in previous half-year and historical rate +32.3%)
- Net Income -124.9% YoY (vs -66.5% in previous half-year and historical rate +984.0%)
- EBITDA margin 11.3% decreased compared to 11.6% same period last year
- Net Debt increased by 66.8 bln rubles since the previous report (22.6% of market cap)
- FCF (LTM) +122.7 bln RUB (positive), 41.6% of market cap
- EV/EBITDA multiple is 8.1x compared to historical level (50th percentile) of 11.1x

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

2026-03-20

#LKOH #reports

Lukoil reported for 2025 q3:
- Revenue -96.1% YoY (vs -96.1% in previous quarter and historical rate -20.3%)
- EBITDA -44.6% YoY (vs -44.6% in previous quarter and historical rate -10.6%)
- Net Income -108.3% YoY (vs -51.2% in previous quarter and historical rate -36.8%)
- EBITDA margin 266.8% increased compared to 18.7% same period last year
- Net Debt decreased by 6.6 bln rubles since the previous report (0.2% of market cap)
- FCF (LTM) -1137 bln RUB (negative), 28.2% of market cap
- EV/EBITDA multiple is 3.8x compared to historical level (50th percentile) of 2x
- EV/EBITDA expected multiple is 3.4x


Growth potential increased by 4.8% to -45.6%

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

2026-03-20

#LKOH #reports

Lukoil reported for 2025 q4:
- Revenue -96.1% YoY (vs -96.1% in previous quarter and historical rate -20.3%)
- EBITDA -44.6% YoY (vs -44.6% in previous quarter and historical rate -10.6%)
- Net Income -108.3% YoY (vs -108.3% in previous quarter and historical rate -43.9%)
- EBITDA margin 266.8% increased compared to 18.7% same period last year
- Net Debt decreased by 6.6 bln rubles since the previous report (0.2% of market cap)
- FCF (LTM) -1137 bln RUB (negative), 28.2% of market cap
- EV/EBITDA multiple is 3.8x compared to historical level (50th percentile) of 2x
- EV/EBITDA expected multiple is 3.4x


Growth potential increased by 4.8% to -45.6%

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

2026-03-20

#X5 #reports

X5 Retail Group reported for 2025 q4:
- Revenue +14.9% YoY (vs +18.5% in previous quarter and historical rate +21.3%)
- EBITDA +48.6% YoY (vs +0.6% in previous quarter and historical rate +15.5%)
- EBITDA margin 6.4% increased compared to 4.9% same period last year
- Net Debt decreased by 28.3 bln rubles since the previous report (4.6% of market cap)
- FCF (LTM) +3.8 bln RUB (positive), 0.6% of market cap
- EV/EBITDA multiple is 3.1x compared to historical level (50th percentile) of 3.5x

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

2026-03-19

#HYDR #reports

Rushydro reported for 2025 q4:
- Revenue +15.2% YoY (vs +12.1% in previous quarter and historical rate +16.8%)
- EBITDA +115.9% YoY (vs -5.5% in previous quarter and historical rate +51.8%)
- Net Income +100% YoY (vs -888.9% in previous quarter and historical rate -95.2%)
- EBITDA margin 46.1% increased compared to 24.6% same period last year
- Net Debt increased by 87.7 bln rubles since the previous report (42.4% of market cap)
- FCF (LTM) -254.2 bln RUB (negative), 122.9% of market cap
- EV/EBITDA multiple is 4.2x compared to historical level (50th percentile) of 5.9x

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

2026-03-18

#MRKU #reports

IDGC Ural reported for 2025 q4:
- Revenue -25.3% YoY (vs +15.4% in previous quarter and historical rate +6.9%)
- EBITDA -0.6% YoY (vs +29.9% in previous quarter and historical rate +30.5%)
- Net Income +161.3% YoY (vs +57.7% in previous quarter and historical rate +68.8%)
- EBITDA margin 15.9% increased compared to 11.9% same period last year
- Net Debt decreased by 5.2 bln rubles since the previous report (11.1% of market cap)
- FCF (LTM) +1.1 bln RUB (positive), 2.4% of market cap
- EV/EBITDA multiple is 2.6x compared to historical level (50th percentile) of 2.4x

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

2026-03-16

#PLZL #reports

Polyus reported for 2025 q3:
- Revenue -9.8% YoY (vs -9.8% in previous quarter and historical rate +37.5%)
- EBITDA -19% YoY (vs -19.0% in previous quarter and historical rate +51.0%)
- Net Income -2.6% YoY (vs +20.5% in previous quarter and historical rate +61.4%)
- EBITDA margin 63.9% decreased compared to 71.1% same period last year
- Net Debt increased by 23.8 bln rubles since the previous report (1.0% of market cap)
- FCF (LTM) +235.3 bln RUB (positive), 10.4% of market cap
- EV/EBITDA multiple is 6.1x compared to historical level (50th percentile) of 5.6x
- EV/EBITDA expected multiple is 5.4x


Growth potential decreased by 34.9% to +2.4%

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

2026-03-16

#PLZL #reports

Polyus reported for 2025 q4:
- Revenue -9.8% YoY (vs -9.8% in previous quarter and historical rate +37.5%)
- EBITDA -19% YoY (vs -19.0% in previous quarter and historical rate +51.0%)
- Net Income -2.6% YoY (vs -2.6% in previous quarter and historical rate +65.0%)
- EBITDA margin 63.9% decreased compared to 71.1% same period last year
- Net Debt increased by 23.8 bln rubles since the previous report (1.0% of market cap)
- FCF (LTM) +235.3 bln RUB (positive), 10.3% of market cap
- EV/EBITDA multiple is 6.1x compared to historical level (50th percentile) of 5.6x
- EV/EBITDA expected multiple is 5.4x


Growth potential decreased by 34.9% to +2.4%

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

2026-03-13

#FLOT #reports

SCF Group reported for 2025 q4:
- Revenue -52.3% YoY (vs -39.6% in previous quarter and historical rate +2.1%)
- EBITDA -219.6% YoY (vs -61.2% in previous quarter and historical rate -8.9%)
- Net Income -388.6% YoY (vs -81.5% in previous quarter and historical rate -97.6%)
- EBITDA margin -125.8% decreased compared to 50.2% same period last year
- Net Debt increased by 38.6 bln rubles since the previous report (18.3% of market cap)
- FCF (LTM) -23.2 bln RUB (negative), 11.0% of market cap
- EV/EBITDA multiple is -97.2x compared to historical level (50th percentile) of 2.6x
- EV/EBITDA expected multiple is 4x


Growth potential decreased by 152.8% to -39.1%

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

2026-03-13

#SVCB #reports

Sovcombank reported for 2025 q4:
- Revenue +353.6% YoY (vs +5.2% in previous quarter and historical rate +30.8%)
- Net Income -12% YoY (vs -3.5% in previous quarter and historical rate +50.2%)
- Net Income margin 13.0% decreased compared to 67.0% same period last year
- P/E multiple is 6.1x compared to historical level (50th percentile) of 4x

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

2026-03-12

#RENI #reports

Renessans reported for 2025 q4:
- Revenue +3.8% YoY (vs +32.5% in previous quarter and historical rate +25.9%)
- Net Income -34.8% YoY (vs -38.0% in previous quarter and historical rate +27.1%)
- Net Income margin 8.5% decreased compared to 13.5% same period last year
- P/E multiple is 4.7x compared to historical level (50th percentile) of 4.3x

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

2026-03-12

#TATN #reports

Tatneft reported for 2025 q3:
- Revenue -14.5% YoY (vs -14.5% in previous quarter and historical rate +8.9%)
- EBITDA -23.2% YoY (vs -23.2% in previous quarter and historical rate -1.4%)
- Net Income +1384.4% YoY (vs -64.2% in previous quarter and historical rate +2702.5%)
- EBITDA margin 19.5% decreased compared to 21.7% same period last year
- Net Debt decreased by 24.9 bln rubles since the previous report (1.7% of market cap)
- FCF (LTM) +84.2 bln RUB (positive), 5.7% of market cap
- EV/EBITDA multiple is 4.4x compared to historical level (50th percentile) of 3.3x
- EV/EBITDA expected multiple is 4.6x


Growth potential increased by 22.3% to -28.7%

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

2026-03-12

#TATN #reports

Tatneft reported for 2025 q4:
- Revenue -14.5% YoY (vs -14.5% in previous quarter and historical rate +8.9%)
- EBITDA -23.2% YoY (vs -23.2% in previous quarter and historical rate -1.4%)
- Net Income +1384.4% YoY (vs +1384.4% in previous quarter and historical rate +2821.8%)
- EBITDA margin 19.5% decreased compared to 21.7% same period last year
- Net Debt decreased by 24.9 bln rubles since the previous report (1.7% of market cap)
- FCF (LTM) +84.2 bln RUB (positive), 5.7% of market cap
- EV/EBITDA multiple is 4.4x compared to historical level (50th percentile) of 3.3x
- EV/EBITDA expected multiple is 4.6x


Growth potential increased by 22.3% to -28.7%

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

2026-03-12

#DELI #reports

Delimobil reported for 2025 H2:
- Revenue +6% YoY (vs +15.9% in previous half-year and historical rate +27.6%)
- EBITDA -38.9% YoY (vs -7.3% in previous half-year and historical rate +9.7%)
- Net Income -249.5% YoY (vs -469.8% in previous half-year and historical rate +9.4%)
- EBITDA margin 11.4% decreased compared to 19.7% same period last year
- Net Debt decreased by 0.7 bln rubles since the previous report (4.4% of market cap)
- FCF (LTM) -0.3 bln RUB (negative), 1.7% of market cap
- EV/EBITDA multiple is 12.6x compared to historical level (50th percentile) of 14.5x

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

2026-03-06

#MFON #reports

Megafon reported for 2025 q3:
- Revenue +7.8% YoY (vs +7.8% in previous quarter and historical rate +9.1%)
- EBITDA +15% YoY (vs +15.0% in previous quarter and historical rate +11.4%)
- Net Income +3.7% YoY (vs -36.2% in previous quarter and historical rate +8.9%)
- EBITDA margin 40.8% increased compared to 38.2% same period last year
- EV/EBITDA multiple is 2.2x compared to historical level (50th percentile) of 0x

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

2026-03-06

#MFON #reports

Megafon reported for 2025 q4:
- Revenue +7.8% YoY (vs +7.8% in previous quarter and historical rate +9.1%)
- EBITDA +15% YoY (vs +15.0% in previous quarter and historical rate +11.4%)
- Net Income +3.7% YoY (vs +3.7% in previous quarter and historical rate +15.0%)
- EBITDA margin 40.8% increased compared to 38.2% same period last year
- EV/EBITDA multiple is 2.2x compared to historical level (50th percentile) of 0x

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

2026-03-06

#RAGR #reports

Rusagro reported for 2025 q3:
- Revenue -8.5% YoY (vs +50.0% in previous quarter and historical rate +20.6%)
- EBITDA -30.4% YoY (vs +83.4% in previous quarter and historical rate +27.3%)
- Net Income -45.2% YoY (vs +19.6% in previous quarter and historical rate +790.8%)
- EBITDA margin 17.0% decreased compared to 22.4% same period last year
- Net Debt increased by 50.5 bln rubles since the previous report (43.8% of market cap)
- FCF (LTM) -115.4 bln RUB (negative), 100.1% of market cap
- EV/EBITDA multiple is 5.7x compared to historical level (50th percentile) of 4.5x
- EV/EBITDA expected multiple is 13.1x


Growth potential decreased by 74.7% to -191.5%

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

2026-03-06

#RAGR #reports

Rusagro reported for 2025 q4:
- Revenue -8.5% YoY (vs +50.0% in previous quarter and historical rate +20.6%)
- EBITDA -30.4% YoY (vs +83.4% in previous quarter and historical rate +27.3%)
- Net Income -45.2% YoY (vs -45.2% in previous quarter and historical rate +796.5%)
- EBITDA margin 17.0% decreased compared to 22.4% same period last year
- Net Debt increased by 50.5 bln rubles since the previous report (43.7% of market cap)
- FCF (LTM) -115.4 bln RUB (negative), 99.8% of market cap
- EV/EBITDA multiple is 5.7x compared to historical level (50th percentile) of 4.5x
- EV/EBITDA expected multiple is 13.1x


Growth potential decreased by 74.7% to -191.5%

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

2026-03-06

#WUSH #reports

Whoosh reported for 2025 H2:
- Revenue -11.5% YoY (vs -14.8% in previous half-year and historical rate +29.6%)
- EBITDA -20.5% YoY (vs -73.5% in previous half-year and historical rate +7.2%)
- Net Income -92.3% YoY (vs -140.0% in previous half-year and historical rate +26.1%)
- EBITDA margin 34.4% decreased compared to 38.3% same period last year
- Net Debt increased by 0.5 bln rubles since the previous report (4.1% of market cap)
- FCF (LTM) -3 bln RUB (negative), 27.0% of market cap
- EV/EBITDA multiple is 7.6x compared to historical level (50th percentile) of 7x

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

2026-03-06

#HEAD #reports

Head Hunter reported for 2025 q4:
- Revenue +0.4% YoY (vs +1.9% in previous quarter and historical rate +34.5%)
- EBITDA +7% YoY (vs -5.4% in previous quarter and historical rate +40.9%)
- EBITDA margin 56.6% increased compared to 53.1% same period last year
- Net Debt increased by 4 bln rubles since the previous report (2.9% of market cap)
- FCF (LTM) +17.8 bln RUB (positive), 12.7% of market cap
- EV/EBITDA multiple is 6.1x compared to historical level (50th percentile) of 8x

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

2026-03-06

#BSPB #reports

Bank Sankt-Peterburg reported for 2025 q4:
- Revenue +32.4% YoY (vs -2.8% in previous quarter and historical rate +10.8%)
- Net Income -24.9% YoY (vs -33.9% in previous quarter and historical rate +16.2%)
- Net Income margin 97.7% decreased compared to 172.3% same period last year
- P/E multiple is 2.8x compared to historical level (50th percentile) of 2.6x

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

2026-03-05

#MTSS #reports

MTS reported for 2025 q4:
- Revenue +16.4% YoY (vs +18.5% in previous quarter and historical rate +14.3%)
- EBITDA +23.7% YoY (vs +17.4% in previous quarter and historical rate +8.7%)
- EBITDA margin 28.8% increased compared to 27.1% same period last year
- Net Debt increased by 32 bln rubles since the previous report (7.4% of market cap)
- FCF (LTM) -4.4 bln RUB (negative), 1.0% of market cap
- EV/EBITDA multiple is 3.9x compared to historical level (50th percentile) of 4.5x

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

2026-03-05

#MOEX #reports

MOEX reported for 2025 q4:
- Revenue -8% YoY (vs -12.6% in previous quarter and historical rate +27.5%)
- Net Income -115.8% YoY (vs -25.1% in previous quarter and historical rate +17.8%)
- Net Income margin -8.9% decreased compared to 51.5% same period last year
- P/E multiple is 9.5x compared to historical level (50th percentile) of 6.4x

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

2026-03-04

#AFLT #reports

Aeroflot reported for 2025 q4:
- Revenue +2.5% YoY (vs +0.9% in previous quarter and historical rate +20.5%)
- EBITDA -51% YoY (vs +116.9% in previous quarter and historical rate +50.9%)
- Net Income +65.4% YoY (vs +86.4% in previous quarter and historical rate +241.0%)
- EBITDA margin 10.1% decreased compared to 21.1% same period last year
- Net Debt increased by 3.7 bln rubles since the previous report (1.7% of market cap)
- FCF (LTM) +62.2 bln RUB (positive), 29.5% of market cap
- EV/EBITDA multiple is 2.9x compared to historical level (50th percentile) of 3.4x

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

2026-03-04

#TRMK #reports

TMK (pipe) reported for 2025 q3:
- Revenue -34.5% YoY (vs -34.5% in previous quarter and historical rate -13.3%)
- EBITDA -43.4% YoY (vs -43.4% in previous quarter and historical rate -19.4%)
- Net Income +14.9% YoY (vs -78.9% in previous quarter and historical rate -19.4%)
- EBITDA margin 9.1% decreased compared to 10.5% same period last year
- Net Debt decreased by 1.4 bln rubles since the previous report (1.3% of market cap)
- FCF (LTM) -28.8 bln RUB (negative), 26.8% of market cap
- EV/EBITDA multiple is 7.3x compared to historical level (50th percentile) of 6x
- EV/EBITDA expected multiple is 8.5x


Growth potential decreased by 54.8% to -95.6%