Enhanced Investments - Financial Portal

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

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

2026-05-21

#T #reports

TBank reported for 2026 q1:
- Revenue +24.9% YoY (vs +20.1% in previous quarter and historical rate +33.8%)
- Net Income +39% YoY (vs +85.7% in previous quarter and historical rate +67.4%)
- Net Income margin 23.5% increased compared to 21.2% same period last year
- P/E multiple is 4.1x compared to historical level (50th percentile) of 5.9x

Growth potential decreased by 12.0% to +81.1%

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

2026-05-21

#MSRS #reports

Rosseti Moscow Region reported for 2026 q1:
- Revenue +21.9% YoY (vs +20.1% in previous quarter and historical rate +11.8%)
- EBITDA +27% YoY (vs -55.7% in previous quarter and historical rate +23.7%)
- Net Income +34.1% YoY (vs +100.0% in previous quarter and historical rate +24.0%)
- EBITDA margin 34.7% increased compared to 33.3% same period last year
- Net Debt decreased by 7.3 bln rubles since the previous report (7.9% of market cap)
- FCF (LTM) +8.2 bln RUB (positive), 8.9% of market cap
- EV/EBITDA multiple is 1.5x compared to historical level (50th percentile) of 2x

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

2026-05-21

#MBNK #reports

MTS Bank reported for 2026 q1:
- Revenue +35.1% YoY (vs +8.1% in previous quarter and historical rate +20.3%)
- Net Income +157.9% YoY (vs +869.0% in previous quarter and historical rate +62.3%)
- Net Income margin 12.7% increased compared to 6.7% same period last year
- P/E multiple is 3x compared to historical level (50th percentile) of 4.3x

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

2026-05-15

#AKRN #reports

Acron reported for 2025 q4:
- Revenue -22.5% YoY (vs -4.3% in previous quarter and historical rate +2.6%)
- EBITDA +4.5% YoY (vs -12.3% in previous quarter and historical rate +0.8%)
- EBITDA margin 31.3% increased compared to 23.3% same period last year
- Net Debt increased by 4 bln rubles since the previous report (0.6% of market cap)
- FCF (LTM) -8.7 bln RUB (negative), 1.2% of market cap
- EV/EBITDA multiple is 12.2x compared to historical level (50th percentile) of 12.2x
- EV/EBITDA expected multiple is 9.8x

Growth potential decreased by 2.7% to -31.9%

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

2026-05-15

#HEAD #reports

Head Hunter reported for 2026 q1:
- Revenue -1.5% YoY (vs +0.4% in previous quarter and historical rate +32.4%)
- EBITDA -7.3% YoY (vs +7.0% in previous quarter and historical rate +37.5%)
- EBITDA margin 48.2% decreased compared to 51.2% same period last year
- Net Debt decreased by 2.2 bln rubles since the previous report (1.6% of market cap)
- FCF (LTM) +14.6 bln RUB (positive), 11.2% of market cap
- EV/EBITDA multiple is 5.6x compared to historical level (50th percentile) of 7.9x

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

2026-05-15

#AKRN #reports

Acron reported for 2026 q1:
- Revenue -22.5% YoY (vs -4.3% in previous quarter and historical rate +2.6%)
- EBITDA +4.5% YoY (vs -12.3% in previous quarter and historical rate +0.8%)
- Net Income -81.5% YoY (vs +331.8% in previous quarter and historical rate +48.5%)
- EBITDA margin 31.3% increased compared to 23.3% same period last year
- Net Debt increased by 4 bln rubles since the previous report (0.6% of market cap)
- FCF (LTM) -8.7 bln RUB (negative), 1.2% of market cap
- EV/EBITDA multiple is 12.2x compared to historical level (50th percentile) of 12.2x
- EV/EBITDA expected multiple is 9.8x

Growth potential decreased by 2.7% to -31.9%

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

2026-05-15

#SVCB #reports

Sovcombank reported for 2026 q1:
- Revenue +113.9% YoY (vs +86.8% in previous quarter and historical rate +29.3%)
- Net Income +63.9% YoY (vs -21.5% in previous quarter and historical rate +38.1%)
- Net Income margin 26.3% decreased compared to 34.4% same period last year
- P/E multiple is 4.9x compared to historical level (50th percentile) of 4.2x

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

2026-05-15

#ZAYM #reports

Zaymer reported for 2026 q1:
- Revenue -3.3% YoY (vs +11.0% in previous quarter and historical rate +4.7%)
- Net Income -52.3% YoY (vs -8.9% in previous quarter and historical rate -4.2%)
- Net Income margin 8.4% decreased compared to 17.1% same period last year
- P/E multiple is 3.9x compared to historical level (50th percentile) of 3.5x

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

2026-05-15

#BSPB #reports

Bank Sankt-Peterburg reported for 2026 q1:
- Revenue -14.6% YoY (vs +32.4% in previous quarter and historical rate +6.7%)
- Net Income -29.7% YoY (vs -66.4% in previous quarter and historical rate -6.9%)
- Net Income margin 49.7% decreased compared to 60.5% same period last year
- P/E multiple is 4.3x compared to historical level (50th percentile) of 3.2x

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

2026-05-14

#RTKM #reports

Rostelecom reported for 2026 q1:
- Revenue +9.9% YoY (vs +15.6% in previous quarter and historical rate +12.3%)
- EBITDA +13.3% YoY (vs +19.3% in previous quarter and historical rate +9.9%)
- Net Income +9.5% YoY (vs -94.7% in previous quarter and historical rate -6.6%)
- EBITDA margin 39.6% increased compared to 38.4% same period last year
- Net Debt increased by 24.4 bln rubles since the previous report (13.0% of market cap)
- FCF (LTM) -277.8 bln RUB (negative), 147.3% of market cap
- EV/EBITDA multiple is 2.9x compared to historical level (50th percentile) of 3.4x

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

2026-05-13

#BAZA #reports

Basis reported for 2026 q1:
- Revenue +10.4% YoY (vs +233.5% in previous quarter and historical rate +94.7%)
- EBITDA -8.4% YoY (vs +340.2% in previous quarter and historical rate +95.4%)
- Net Income +10.4% YoY (vs -1.5% in previous quarter and historical rate +30.4%)
- EBITDA margin 39.6% decreased compared to 47.7% same period last year
- Net Debt increased by 0.9 bln rubles since the previous report (4.6% of market cap)
- FCF (LTM) +0.1 bln RUB (positive), 0.6% of market cap
- EV/EBITDA multiple is 5.5x compared to historical level (50th percentile) of 5.7x

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

2026-05-04

#LENT #reports

Lenta reported for 2026 q1:
- Revenue +23.4% YoY (vs +22.2% in previous quarter and historical rate +31.3%)
- EBITDA +0.7% YoY (vs +19.3% in previous quarter and historical rate +56.8%)
- EBITDA margin 5.3% decreased compared to 6.6% same period last year
- Net Debt increased by 21.5 bln rubles since the previous report (9.7% of market cap)
- FCF (LTM) +2.8 bln RUB (positive), 1.3% of market cap
- EV/EBITDA multiple is 3.5x compared to historical level (50th percentile) of 4.2x

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

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%

General information

Mosenergo PAO, also known as TGK-3, produces and distributes electricity and thermal energy within Moscow and the Moscow Region limits. The Company has a monopoly on energy in the Moscow market. Mosenergo also supplies electricity to the wholesale market. The Company operates branch offices, power stations, and electrical networks.

Dividend yield for the last twelve months 31.2%
Free cash flow yield 1.4% (LTM)
Share price is 21.5% higher than minimum and 55.7% lower than maximum for the last 3 years
The company is undervalued by EV / LTM EBITDA multiple compared to target level (0.8x vs
)

Key Financials (Download financials)

Ticker: MSNG

Share price, RUB: (-0.1%)1.593

year average price 2.0472

year start price 2.0670 2025-08-03

max close price 2.6395 2026-01-27

min close price 1.3115 2026-07-17

current price 1.5930 2026-08-02

Common stocks: 39 749 359 700

Dividend Yield: 31.2%

FCF Yield LTM: 1.4%

EV / LTM EBITDA:0.8x

EV / EBITDA annualized: 0.4x

Target EV / EBITDA (hist percentile):

EV / LTM EBITDA mutiple calculation

Market Cap (m RUB): 63 321

Net Debt (m RUB): -30 621

EV (Enterprise Value): 32 700

EBITDA LTM (m RUB): 38 780

Net Income LTM (m RUB): 22 505

EV / LTM EBITDA: 0.8x

Net Debt / LTM EBITDA (if EBITDA > 0): -0.8x

Average daily trading volume for the week, RUB mln: 79

[auto extract] P / E 2.9x

[auto extract] P / E ann-d1.2x

[auto extract] P / B 0.2x

EBITDA margin ann-d 17.0%

Net income margin ann-d 11.6%

Revenue and EBITDA

Quarterly values (m RUB)

Change (y/y)

Cash Flow

FCF (m RUB), before FX effects elimination

Net Debt / Cash and Equivalents (m RUB)

Share price and dividends (Download history)

Share price

Payment RUB per share

Multiple and potential

EV / LTM EBITDA and 50% percentile

Potential dynamics

Daily trade volumes

Millions of RUB

P/B and P/E multipliers

P / B

P / E

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 q1	118 359+31%		16 073+29%	13 731+20%	1 379-32%	-294+34%
2025 q4	72 672+11%		-3 793>+200%	-1 706<-100%	1 983+3%	-756>+200%
2025 q3	72 672+11%		-3 793>+200%	-1 706<-100%	1 983+3%	-756>+200%
2025 q1	90 455		12 422	11 412	2 026	-219
2024 q4	65 744-63%		-458<-100%	2 112-55%	1 927+61%	-250+5%
2024 q3	65 744+68%		-458-94%	2 112<-100%	1 927+56%	-250+31%
2023 q4	178 578+129%		5 294-21%	4 719-5%	1 201-17%	-237-38%
2023 q3	39 198+8%		-7 519+161%	-4 834>+200%	1 234+9%	-190-63%
2023 q2	43 193+1%		-2 557+35%	-934+22%	1 198-37%	-164-56%
2023 q1	43 193-43%		-2 557<-100%	-934<-100%	1 198-16%	-164-71%
2022 q4	77 834+11%		6 692<-100%	4 945<-100%	1 452+29%	-385-2%
2022 q3	36 270-4%		-2 884-6%	-1 290-25%	1 131+26%	-513+35%
2022 q2	42 604+8%		-1 894>+200%	-766+105%	1 909+163%	-375+11%
2022 q1	75 173-4%		15 282+33%	13 080+39%	1 433+115%	-572+75%
2021 q4	69 841+19%		-5 428<-100%	-4 447<-100%	1 124+16%	-392-13%
2021 q3	37 665+29%		-3 080+13%	-1 726+38%	899-17%	-380-36%
2021 q2	39 620+20%		-404-24%	-373<-100%	726-54%	-337-35%
2021 q1	78 032+30%		11 498+57%	9 440+66%	668-26%	-327-75%
2020 q4	58 800+4%		3 537<-100%	2 701<-100%	965-15%	-450+74%
2020 q3	29 156-1%		-2 718+99%	-1 248>+200%	1 085-30%	-592+53%
2020 q2	33 153-10%		-529<-100%	896-57%	1 581+30%	-518+150%
2020 q1	59 799-11%		7 308-41%	5 696-47%	902-35%	-1 315>+200%
2019 q4	56 399-10%		-6 061-97%	-3 025<-100%	1 131-15%	-258-62%
2019 q3	29 523+4%	321<-100%	-1 365-11%	-106-91%	1 542+11%	-386-65%
2019 q2	36 763+4%	40<-100%	1 554-48%	2 068-17%	1 218-3%	-207-78%
2019 q1	67 092-7%		12 485-20%	10 662-16%	1 384+18%	-202-73%
2018 q4	62 882+4%		-189 457<-100%	7 375-8%	1 327+5%	-672-1%
2018 q3	28 320-9%	-421<-100%	-1 533<-100%	-1 202<-100%	1 394+8%	-1 114+37%
2018 q2	35 471-7%	-126	3 008-35%	2 490-21%	1 254+32%	-939-42%
2018 q1	72 197+9%		15 545+17%	12 742+12%	1 168-34%	-750-16%
2017 q4	60 711-4%		9 730-47%	7 980-51%	1 263-83%	-680-80%
2017 q3	31 164<-100%	27	1 565<-100%	2 294<-100%	1 287<-100%	-812<-100%
2017 q2	38 125+15%		4 625>+200%	3 166+74%	951+1%	-1 630+149%
2017 q1	66 056+6%		13 290+38%	11 362+38%	1 770+150%	-892+19%
2016 q4	63 008+11%		18 520<-100%	16 129<-100%	7 448+27%	-3 344-25%
2016 q3	-63 924<-100%		-13 429+195%	-12 712+113%	-783<-100%	821<-100%
2016 q2	33 172+1%		926+108%	1 815+128%	940-57%	-654-57%
2016 q1	62 596>+200%		9 619+22%	8 206+10%	707>+200%	-750-38%
2015 q4	56 849+5%		-5 691>+200%	-4 042-39%	5 879<-100%	-4 464+55%
2015 q3	25 988+7%		-4 550+20%	-5 963+62%	702+150%	-3 695>+200%
2015 q2	32 685+10%		446<-100%	797>+200%	2 202+61%	-1 505>+200%
2015 q1	7 433-86%		7 880+16%	7 430+1%	157-96%	-1 219-60%
2014 q4	53 944-66%		-487<-100%	-6 612<-100%	-3 557<-100%	-2 883>+200%
2014 q3	24 400<-100%		-3 801-77%	-3 684-45%	281<-100%	-1 230<-100%
2014 q2	29 766-65%		-916<-100%	201-95%	1 368>+200%	-202-47%
2014 q1	53 322+100%	1 261+29%	6 775-25%	7 355<-100%	4 394>+200%	-3 046>+200%
2013 q4	157 1390%		6 5340%	6 3130%	1 6080%	-132+3%
2013 q3	-111 200>+200%		-16 200+73%	-6 642-11%	-450-19%	590+61%
2013 q2	84 693<-100%		5 733<-100%	4 358<-100%	4250%	-378+5%
2013 q1	0<-100%	977	9 004+50%	-2<-100%	16-98%	-16-75%
2012 q4	157 139-2%		6 534-40%	6 316-36%	1 608+26%	-128-35%
2012 q3	-5 286		-9 356	-7 464	-553	367
2012 q2	-27 620		-44	-133	427	-361
2012 q1	58 026		5 984	5 302	780	-64
2011 q4	161 119		10 887	9 892	1 277	-198

Balance

Implied interest rate for 2019 q4:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (258 - 1 131) * 4 / (14 305 - 0)

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


2026 q1	321 957	374 850	-30 621		-0.79x
2025 q4	378 920+1%	447 1650%	-27 445-10%		-1.10x
2025 q3					-1.10x
2025 q1					-1.11x
2024 q4	374 581-4%	448 184-4%	-30 459-21%		-1.11x
2024 q3					-1.36x
2023 q4	391 439	465 650	-38 607
2023 q3	395 628-2%	460 996-4%	-44 000
2023 q2	400 439-1%	473 998-2%	-48 126
2023 q1
2022 q4
2022 q3	403 946+22%	481 346+20%
2022 q2	403 946+22%	481 346+17%
2022 q1	329 044-3%	393 130-5%	-31 230+56%		1.66x
2021 q4	315 964-4%	379 058-7%	-34 328+47%		0.47x
2021 q3	330 207+1%	402 133-1%	-27 599+18%		0.29x
2021 q2	331 933+1%	410 568-2%	-32 666+46%		0.13x
2021 q1	339 413+2%	414 049-1%	-20 047+186%		0.43x
2020 q4	329 791+1%	406 991-1%	-23 274<-100%		0.42x
2020 q3	327 682+17%	407 337+21%	-23 328-34%		-1.29x
2020 q2	329 028+17%	416 915+21%	-22 430-48%		-1.22x
2020 q1	332 224+15%	417 646+21%	-7 004-66%		1.10x
2019 q4	326 450+18%	412 681+26%	14 305<-100%	-24.4%	0.91x
2019 q3	280 408+3%	335 488+3%	-35 106+59%		-0.80x
2019 q2	281 439+3%	344 251+5%	-43 470+195%		-0.99x
2019 q1	287 691+3%	344 649+1%	-20 459+94%		-0.54x
2018 q4	277 027+4%	328 159-2%	-21 439<-100%		-0.52x
2018 q3	271 795+5%	325 979-1%	-22 088>+200%		-0.54x
2018 q2	272 982+6%	327 639+1%	-14 712<-100%		-0.33x
2018 q1	279 094+9%	342 637-1%	-10 566<-100%		-0.23x
2017 q4	266 352+9%	334 847-2%	2 961<-100%	-78.8%	0.07x
2017 q3	258 379+8%	328 450-1%	-3 199-80%		-0.08x
2017 q2	256 414+7%	325 989-3%	4 616<-100%	58.8%	0.12x
2017 q1	256 795+5%	347 079+2%	13 551	-25.9%	0.39x
2016 q4	245 433+2%	341 274-2%	-25 154+103%		0.57x
2016 q3	238 899<-100%	331 7240%	-16 362-73%		1.50x
2016 q2	239 690-4%	337 067-4%	-21 155+66%		1.28x
2016 q1	245 433-1%	341 132-2%			1.62x
2015 q4	241 695	348 198	-12 369		2.16x
2015 q3	-279 3640%	330 407	-60 824		1.74x
2015 q2	248 581-3%	349 534-4%	-12 759-7%		1.73x
2015 q1	249 128-5%	347 8750%	-7 142+57%		3.06x
2014 q4
2014 q3	-280 629<-100%
2014 q2	257 146+22%	363 263+33%	-13 7130%
2014 q1	263 398+24%	347 914+26%	-4 540-75%
2013 q4	259 122+26%	338 956+27%	-2 675-84%
2013 q3	208 634+1%	268 767	-5 621
2013 q2	210 086+2%	272 391	-13 652
2013 q1	212 991+4%	275 139	-18 430
2012 q4	205 636+3%	267 744	-16 934
2012 q3	205 636
2012 q2	205 636
2012 q1	205 636
2011 q4	200 033

Cashflow

Q	Operating cashflow	Investing cashflow	Financial cashflow


2026 q1	6 212+2%	-6 114+2%	-98-12%
2025 q4	3 753-17%	-3 642+26%	-111-93%
2025 q3	3 753-17%	-3 642+26%	-111-93%
2025 q1	6 103	-5 992	-111
2024 q4	4 513-62%	-2 880-62%	-1 689-17%
2024 q3	4 513-64%	-2 880	-1 689-56%
2023 q4	11 885+159%	-7 649	-2 026>+200%
2023 q3	12 486-16%		-3 865-57%
2023 q2	4 121-48%	-9 324<-100%	-147-98%
2023 q1		-9 324+145%	-147+15%
2022 q4	4 582-54%		-179-97%
2022 q3	14 849+136%		-9 006+142%
2022 q2	7 929-40%	1 842<-100%	-7 711
2022 q1	3 992-15%	-3 804-40%	-128+33%
2021 q4	9 932>+200%	-12 924>+200%	-5 723-25%
2021 q3	6 283-19%	-4 385<-100%	-3 718-54%
2021 q2	13 289-18%	-2 871-75%
2021 q1	4 686+83%	-6 361+101%	-96>+200%
2020 q4	1 428-32%	-2 698-93%	-7 677<-100%
2020 q3	7 727+72%	2 163<-100%	-8 149-3%
2020 q2	16 202-6%	-11 674+180%	-803+28%
2020 q1	2 559-58%	-3 168+48%	-17-55%
2019 q4	2 101-72%	-38 160+106%	22 022
2019 q3	4 495-53%	-2 998+52%	-8 371<-100%
2019 q2	17 229+29%	-4 170+81%	-628-95%
2019 q1	6 122+22%	-2 135<-100%	-38-99%
2018 q4	7 567-32%	-18 523+9%
2018 q3	9 615-8%	-1 967-8%	0<-100%
2018 q2	13 388-2%	-2 300<-100%	-12 079-50%
2018 q1	5 025-27%	8 684<-100%	-7 500>+200%
2017 q4	11 061-15%	-16 974-3%	-940+19%
2017 q3	10 408>+200%	-2 147-56%	240<-100%
2017 q2	13 692+41%	15 068<-100%	-24 213>+200%
2017 q1	6 906-14%	-2 527>+200%	-8<-100%
2016 q4	13 023<-100%	-17 575<-100%	-789<-100%
2016 q3	893-96%	-4 846-70%	-28-98%
2016 q2	9 723+8%	-698-72%	-2 924<-100%
2016 q1	8 051+26%	-549-94%	160<-100%
2015 q4	-14 159<-100%	3 098<-100%	1 732<-100%
2015 q3	20 656<-100%	-15 950+63%	-1 407<-100%
2015 q2	9 039<-100%	-2 477-51%	4 920-71%
2015 q1	6 375+70%	-9 686+42%	-6 166<-100%
2014 q4	19 171>+200%	-779	-28 082<-100%
2014 q3	-7 052<-100%	-9 775+25%	21 998<-100%
2014 q2	-2 234<-100%	-5 054+149%	16 902<-100%
2014 q1	3 759-46%	-6 813+11%	4 920<-100%
2013 q4	767-35%		7 144>+200%
2013 q3	1 009<-100%	-7 802-11%	-1 441<-100%
2013 q2	3 296-55%	-2 026-69%	-1 170>+200%
2013 q1	6 995+108%	-6 158+24%	-20
2012 q4	1 173-72%		219<-100%
2012 q3	-1 309	-8 812	425
2012 q2	7 259	-6 588	-44
2012 q1	3 366	-4 968
2011 q4	4 141		-688

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	60 786+15%	-1 843>+200%	-2 352>+200%	-1 395<-100%	1 181-40%	-149+75%
2026 q1	118 166+31%	16 859+36%	16 331+37%	13 053+26%	999-49%	-112+33%
2025 q4	73 174+12%	1 144-71%	477-86%	-150<-100%	1 856-7%	-94+9%
2025 q2	52 797	-81	-601	647	1 977	-86
2025 q1	90 235	12 396	11 895	10 339	1 959	-85
2024 q4	65 4900%	3 986-41%	3 431-44%	2 713-44%	1 993+70%	-86-4%
2023 q4	65 629-10%	6 708-30%	6 116-32%	4 884+10%	1 172+34%	-90-7%
2023 q3	51 660+43%	2 622<-100%	2 102<-100%	2 716<-100%	1 083+45%	-92-11%
2023 q2	64 232+51%	7 768>+200%	7 270>+200%	6 775+145%	1 025-45%	-93-56%
2022 q4	73 083+5%	9 645-14%	8 931-5%	4 430-27%	874	-97
2022 q3	36 219-4%	-2 505+40%	-2 926+64%	-1 163-6%	746	-103
2022 q2	42 451+7%	1 208+12%	730-32%	2 764+110%	1 849	-211
2022 q1	75 205-4%	13 364-6%	12 978-6%	14 693+27%	1 392+131%	-351+120%
2021 q4	69 520+18%	11 254+25%	9 447+32%	6 106-2%
2021 q3	37 538+29%	-1 788-20%	-1 788-20%	-1 239+120%
2021 q2	39 664+20%	1 077+31%	1 077+31%	1 316-26%
2021 q1	78 071+30%	14 209+49%	13 816+45%	11 551+69%	603	-159
2020 q4	58 790+5%	9 016+39%	7 136+10%	6 221+17%
2020 q3	29 176-2%	-2 244+15%	-2 244+15%	-563+132%
2020 q2	33 172-10%	823-32%	823-32%	1 7870%
2020 q1	59 875-11%	9 551-19%	9 551-19%	6 821-36%
2019 q4	56 160-11%	6 481-35%	6 481-35%	5 298-43%
2019 q3	29 640+4%	-1 958+132%	-1 958+132%	-242-76%
2019 q2	36 819+4%	1 212-66%	1 212-66%	1 792-31%
2019 q1	67 163-7%	11 791-25%	11 791-25%	10 580-18%
2018 q4	62 859	9 982	9 982	9 339
2018 q3	28 419	-843	-843	-1 026
2018 q2	35 513	3 546	3 546	2 588
2018 q1	72 255	15 656	15 656	12 868

Balance

Q	Total equity	Total assets	Net debt


2026 q2	348 960	420 622
2026 q1	361 155	430 970
2025 q4	348 102	409 595
2025 q2
2025 q1
2024 q4
2023 q4	332 752+4%	395 689+4%	-38 663+11%
2023 q3	325 700+2%	376 171-1%	-44 519
2023 q2	327 021+2%	384 820+1%	-48 021
2022 q4	320 884	379 597	-34 777-13%
2022 q3	320 884	379 597
2022 q2	320 884	379 597
2022 q1	323 848+5%	388 833+4%	-36 005-10%
2021 q4			-39 958+29%
2021 q3			-32 476+5%
2021 q2			-37 521+21%
2021 q1	309 155	372 530	-39 958+29%
2020 q4			-31 001+106%
2020 q3			-31 001+106%
2020 q2			-31 001+106%
2020 q1			-31 001+106%
2019 q4			-15 046-36%
2019 q3			-15 046-36%
2019 q2			-15 046-36%
2019 q1			-15 046-36%
2018 q4			-23 531
2018 q3			-23 531
2018 q2			-23 531
2018 q1			-23 531

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

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