Enhanced Investments - Financial Portal

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%

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

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

General information

OGK-2 PAO is an integrated energy company.

Dividend yield for the last twelve months 31.4%
Free cash flow yield -13.6% (LTM)
Share price is 3.3% higher than minimum and 73.6% lower than maximum for the last 3 years
The company is overvalued by EV / LTM EBITDA multiple compared to target level (6.7x vs
)

Key Financials (Download financials)

Ticker: OGKB

Share price, RUB: (+1.0%)0.1903

year average price 0.3331

year start price 0.3346 2025-07-14

max close price 0.4278 2025-10-20

min close price 0.1843 2026-07-08

current price 0.1901 2026-07-13

Common stocks: 136 207 331 098

Dividend Yield: 31.4%

FCF Yield LTM: -13.6%

EV / LTM EBITDA:6.7x

EV / EBITDA annualized: 2.6x

Target EV / EBITDA (hist percentile):

EV / LTM EBITDA mutiple calculation

Market Cap (m RUB): 25 920

Net Debt (m RUB): 36 184

EV (Enterprise Value): 62 104

EBITDA LTM (m RUB): 9 334

Net Income LTM (m RUB): -2 354

EV / LTM EBITDA: 6.7x

Net Debt / LTM EBITDA (if EBITDA > 0): 3.9x

Average daily trading volume for the week, RUB mln: 20

[auto extract] P / E ann-d3.5x

[auto extract] P / B 0.2x

EBITDA margin ann-d 10.4%

Net income margin ann-d 3.2%

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	56 992+22%		3 119+16%	1 826-24%	464-6%	-1 103+98%
2025 q4	52 114+11%		-1 117-84%	-1 735-43%	520+23%	-743<-100%
2025 q3	45 606+2%		-2 760<-100%	-2 123<-100%	254-10%	-537-29%
2025 q2	33 222-10%		-912<-100%	-322<-100%	286-15%	-621-22%
2025 q1	46 775-9%		2 700-75%	2 397-71%	493+10%	-558-54%
2024 q4	47 067+11%		-6 850-15%	-3 045-58%	424+12%	788<-100%
2024 q3	44 920+9%		3 038-42%	1 321-62%	283+21%	-752+7%
2024 q2	36 792+8%		5 688-11%	4 040-15%	335+131%	-798+40%
2024 q1	51 273+15%		10 632+5%	8 133+7%	447+51%	-1 218+49%
2023 q4	42 217+78%		-8 087+54%	-7 298+78%	378-2%	-976+18%
2023 q3	41 266+14%		5 276-15%	3 490-23%	234-49%	-704-43%
2023 q2	34 151+18%		6 427+1%	4 741-9%	145-88%	-571-46%
2023 q1	44 443+12%		10 146+7%	7 606+5%	296-50%	-817-26%
2022 q4	23 772-36%		-5 267+86%	-4 111+42%	386+8%	-828+10%
2022 q3	36 252-5%		6 219+60%	4 521+47%	462+43%	-1 243+70%
2022 q2	29 051		6 368	5 196	1 255	-1 066
2022 q1	39 589+7%		9 4960%	7 224+1%	593+142%	-1 099+48%
2021 q4	37 090+16%		-2 832<-100%	-2 897<-100%	358+15%	-753+16%
2021 q3	37 996+34%		3 893+69%	3 086+75%	323+131%	-732+22%
2021 q1	36 861+7%		9 474-11%	7 143-10%	245-13%	-743-27%
2020 q4	31 940-8%		2 344>+200%	1 207<-100%	310<-100%	-647-26%
2020 q3	28 419-7%		2 309-41%	1 765-32%	140-60%	-598-47%
2020 q2	25 978-18%		3 143-38%	2 356-30%	165-52%	-685-28%
2020 q1	34 350-8%		10 588+24%	7 937+27%	281+24%	-1 012+6%
2019 q4	34 745-8%		307-78%	-217<-100%	-21<-100%	-871+1%
2019 q3	30 531-11%		3 931+58%	2 593+139%	349>+200%	-1 126+27%
2019 q2	31 765+1%		5 037+48%	3 387+73%	341+150%	-950-19%
2019 q1	37 538-5%		8 563+26%	6 262+36%	227+49%	-959-25%
2018 q4	37 954+1%		1 372-13%	655<-100%	145-4%	-860-35%
2018 q3	34 143+2%		2 490+1%	1 086+28%	73-39%	-888-41%
2018 q2	31 480-1%		3 413-8%	1 955+7%	137-11%	-1 171-26%
2018 q1	39 650+4%		6 808-13%	4 609-8%	152-51%	-1 278-27%
2017 q4 ( 1790 , 1791 , 1792 )	37 618-6%		1 573-55%	-471<-100%	150-55%	-1 313-26%
2017 q3	33 597-2%		2 460+99%	846<-100%	120-57%	-1 498-20%
2017 q2	31 948+16%		3 714>+200%	1 821<-100%	154-57%	-1 574+41%
2017 q1	38 145+19%		7 805+91%	5 005+88%	308-39%	-1 750+56%
2016 q4 ( 1796 , 1797 )	40 228+28%		3 462>+200%	1 067<-100%	332-41%	-1 779+70%
2016 q3	34 450+39%		1 238<-100%	-433-23%	277-43%	-1 878+62%
2016 q2	27 602+11%		593<-100%	-248-29%	359	-1 113>+200%
2016 q1	32 118+3%		4 097-1%	2 667-27%	505-52%	-1 125+71%
2015 q4 ( 1801 , 1802 )	31 339-4%	649<-100%	72<-100%	-161-98%	562+9%	-1 047+186%
2015 q3	24 794-10%		-25<-100%	-565<-100%	490+21%	-1 155>+200%
2015 q2	24 969-6%		-272<-100%	-350<-100%		-308>+200%
2015 q1	31 102+7%		4 143+14%	3 673+36%	1 060>+200%	-659+55%
2014 q4 ( 1806 , 1807 )	32 697+8%	-392	-7 884>+200%	-7 067>+200%	515>+200%	-3670%
2014 q3	27 655-4%		-82 084<-100%	1 158-3%	407>+200%	-182-65%
2014 q2	26 538+8%		2 172+10%	1 776+51%	253+155%	-97-81%
2014 q1	29 149+4%		3 646+2%	2 700+6%	213+36%	-426-16%
2013 q4 ( 1811 , 1812 )	30 405+9%		-652<-100%	-679<-100%	134+81%	-366+13%
2013 q3	28 865+3%		1 966-15%	1 196-10%	73+12%	-518-26%
2013 q2	24 561+17%		1 974>+200%	1 173<-100%	100<-100%	-516-23%
2013 q1	28 145+4%		3 586+162%	2 552>+200%	157+126%	-504-35%
2012 q4 ( 1816 , 1817 )	27 992		2 274	1 467	74	-325
2012 q3	28 108		2 302	1 335	65	-701
2012 q2	20 995		560	-135	-4	-666
2012 q1	27 118		1 367	589	69	-780

Balance

Implied interest rate for 2026 q1:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (1 103 - 464) * 4 / (36 184 - 0)

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


2026 q1	164 023-6%	249 710+10%	36 184+12%	7.1%	3.88x
2025 q4	162 197-6%	246 873+11%	36 637+153%	2.4%	4.21x
2025 q3	172 058-2%	242 025+10%	29 714+190%	3.8%	2.48x
2025 q2	174 1190%	234 975+8%	29 121>+200%	4.6%	1.64x
2025 q1	174 638+12%	226 618+5%	32 274>+200%	0.8%	1.32x
2024 q4	172 241+17%	223 144-1%	14 461-27%		0.45x
2024 q3	175 235+14%	220 479+9%	10 262-28%	18.3%	0.33x
2024 q2	173 894+15%	217 606+8%	7 817-44%	23.7%	0.24x
2024 q1	155 251+2%	216 221+8%	10 652-35%	29.0%	0.35x
2023 q4	147 118	224 393	19 818	12.1%	0.80x
2023 q3	154 265	201 891	14 272	13.2%	0.48x
2023 q2	150 755-26%	201 209	13 928	12.2%	1.14x
2023 q1	152 543+2%	199 849-8%	16 378+27%	12.7%	0.99x
2022 q4					0.88x
2022 q3					1.49x
2022 q2	204 898				1.68x
2022 q1	150 020-1%	216 358-6%	12 894-39%	15.7%	1.86x
2021 q4	142 796-1%	210 134-6%	18 953-38%	8.3%	1.83x
2021 q3	152 582+6%	225 330+6%	21 417-34%	7.6%	1.09x
2021 q1	151 788+4%	231 184+5%	21 003-25%	9.5%	1.56x
2020 q4	144 645+5%	224 431-1%	30 371-29%	4.4%	1.40x
2020 q3	143 334+4%	212 196-4%	32 416+15%	5.7%	1.29x
2020 q2	141 567+7%	218 735-2%	27 099-4%	7.7%	1.11x
2020 q1	145 278+9%	219 766-1%	27 870-10%	10.5%	1.05x
2019 q4	137 341+8%	225 903+6%	42 817+6%		1.62x
2019 q3	137 663+9%	220 620+3%	28 165-32%	11.0%	0.87x
2019 q2	132 908+6%	223 369+5%	28 196-36%	8.6%	0.92x
2019 q1	133 577+6%	222 3800%	30 997-31%	9.4%	1.07x
2018 q4	127 316+5%	213 381-1%	40 494-25%	7.1%	1.39x
2018 q3	126 520+4%	213 276-1%	41 498-22%	7.9%	1.54x
2018 q2	125 406+4%	213 0890%	43 890-19%	9.4%	1.67x
2018 q1	125 622+5%	222 3270%	44 639-19%	10.1%	1.71x
2017 q4 ( 1790 , 1791 , 1792 )	121 013+5%	216 0600%	54 194-13%	8.6%	2.02x
2017 q3	121 535+7%	215 3770%	53 406-18%	10.3%	1.87x
2017 q2	120 655+6%	213 657-2%	53 961-22%	10.5%	1.97x
2017 q1	119 796+4%	222 820+2%	55 411-16%	10.4%	2.36x
2016 q4 ( 1796 , 1797 )	114 7910%	216 4080%	62 511	9.3%	3.30x
2016 q3	113 8380%	215 712+13%	65 240+41%	9.8%	4.23x
2016 q2	114 2350%	217 074+18%	69 507+72%	4.3%	5.80x
2016 q1	115 0840%	218 247+18%	66 264+86%	3.7%	5.78x
2015 q4 ( 1801 , 1802 )	115 201+3%	215 377+19%			6.01x
2015 q3	113 531-4%	190 166+3%	46 266+50%	5.7%	5.48x
2015 q2	114 068-3%	183 651+5%	40 428+49%	3.0%	5.16x
2015 q1	115 2750%	184 377+5%	35 608+47%	-4.5%	6.23x
2014 q4 ( 1806 , 1807 )	111 606-1%	181 365+8%	34 105+18%	-1.7%
2014 q3	118 762+5%	185 303+19%	30 853+36%	-2.9%
2014 q2	117 478+5%	174 712+16%	27 052+52%	-2.3%
2014 q1	115 694+5%	175 424+18%	24 254+44%	3.5%
2013 q4 ( 1811 , 1812 )	112 994+4%	167 286+12%	28 965	3.2%
2013 q3	112 976+5%	156 317+4%	22 644	7.9%
2013 q2	111 782+3%	150 965+1%	17 804	9.3%
2013 q1	110 616+2%	148 728-1%	16 874	8.2%
2012 q4 ( 1816 , 1817 )	108 206	149 986
2012 q3	108 106	149 632
2012 q2	108 106	149 632
2012 q1	108 106	149 632

Cashflow

Q	Operating cashflow	Investing cashflow	Financial cashflow


2026 q1	4 143+110%	-4 068+113%	-80+16%
2025 q4	2 163-61%	-6 527-36%	4 384-5%
2025 q3	3 321-14%	-12 024+77%	8 728+197%
2025 q2	-3 679<-100%	-4 606-65%	23 276<-100%
2025 q1	1 976-85%	-1 907<-100%	-69<-100%
2024 q4	5 541-38%	-10 160-42%	4 607-64%
2024 q3	3 878-53%	-6 812+39%	2 936<-100%
2024 q2	2 084-60%	-13 334>+200%	-3 860+88%
2024 q1	13 170+11%	1 871+100%	60<-100%
2023 q4	8 889>+200%	-17 647>+200%	12 818
2023 q3	8 312<-100%	-4 886<-100%	-3 426-40%
2023 q2	5 255-56%	-953-83%	-2 056-68%
2023 q1	11 876-2%	0+100%	-14 126
2022 q4	2 008-72%	-3 730+6%
2022 q3	-5 500<-100%	12 024>+200%	-5 720-2%
2022 q2	12 017	-5 533	-6 498
2022 q1	12 131-3%	-7 807-30%
2021 q4	7 243-8%	-3 524-74%	-3 715<-100%
2021 q3	5 471>+200%	362-29%	-5 837+155%
2021 q1	12 561+69%	-11 180<-100%	-1 864-89%
2020 q4	7 915+31%	-13 776-55%	5 857>+200%
2020 q3	1 773-70%	508<-100%	-2 289+64%
2020 q2	1 754-53%	-1 741-58%	-79+90%
2020 q1	7 427-39%	10 016>+200%	-17 450
2019 q4	6 057+59%	-30 362>+200%	1 480<-100%
2019 q3	5 978-26%	-2 035	-1 395
2019 q2	3 767+34%	-4 097	-42
2019 q1	12 083-6%	710
2018 q4	3 816-38%	-3 063	-3 478
2018 q3	8 036+88%
2018 q2	2 803-36%
2018 q1	12 826+29%
2017 q4 ( 1790 , 1791 , 1792 )	6 192-17%
2017 q3	4 263-49%
2017 q2	4 357+69%
2017 q1	9 928+69%
2016 q4 ( 1796 , 1797 )	7 442>+200%		-5 203<-100%
2016 q3	8 378+166%		-4 511<-100%
2016 q2	2 584>+200%		-1 691<-100%
2016 q1	5 863+47%		-1 691+76%
2015 q4 ( 1801 , 1802 )	1 635-24%		8 463>+200%
2015 q3	3 150+13%		1 877-74%
2015 q2	620-70%		1 403<-100%
2015 q1	3 996-30%		-959<-100%
2014 q4 ( 1806 , 1807 )	2 158-8%		25<-100%
2014 q3	2 784+30%		7 157+138%
2014 q2	2 096+6%		-1 523>+200%
2014 q1	5 707+41%		3 574<-100%
2013 q4 ( 1811 , 1812 )	2 347-27%		10 382>+200%
2013 q3	2 143		3 006
2013 q2	1 975		-456
2013 q1	4 049		-3 701
2012 q4 ( 1816 , 1817 )	3 222		3 214
2012 q3
2012 q2
2012 q1

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 q1	56 947+22%	4 453+22%	3 432+23%	1 9500%	360-15%	-830+131%
2025 q4 ( 15667 , 15691 )	52 064+11%	932-65%	-452<-100%	-850-76%	505+25%	-618<-100%
2025 q3	45 554+2%	-1 029<-100%	-1 962<-100%	-2 054<-100%	235-10%	-443-26%
2025 q2	33 176-10%	706-89%	-245<-100%	-423<-100%	265-16%	-359-41%
2025 q1	46 724-9%	3 665-69%	2 800-74%	1 948-76%	423+7%	-359-65%
2024 q4	47 009+10%	2 631-61%	1 499-73%	-3 469>+200%	402+51%	991<-100%
2024 q3	44 813+12%	4 078-44%	3 118-51%	2 103-56%	261+47%	-598+16%
2024 q2	36 689-6%	6 575-29%	5 638-33%	4 261-33%	315+94%	-613+25%
2024 q1	51 169	11 734	10 803	8 034	394	-1 037
2023 q4	42 666+11%	6 697+5%	5 593+9%	-616-88%	267-24%	-646-8%
2023 q3	40 162+11%	7 325+13%	6 411+17%	4 774+6%	177-58%	-516-48%
2023 q2	39 183+35%	9 251+29%	8 389+35%	6 376+18%	163-87%	-492-37%
2022 q4	38 361+4%	6 365-19%	5 112-24%	-4 957<-100%	349	-704
2022 q3	36 151-5%	6 479+28%	5 462+35%	4 488+1%	426	-998
2022 q2	28 923-2%	7 196+11%	6 221+13%	5 392+17%	1 219	-779
2022 q1	39 485+7%	10 300+6%	9 615+7%	7 172-2%	569+167%	-775+45%
2021 q4	36 977+16%	7 865+17%	6 736+20%	4 974>+200%
2021 q3	37 900+34%	5 057+74%	4 051+103%	4 431>+200%
2021 q2	29 520+14%	6 496+50%	5 501+59%	4 600+96%
2021 q1	36 763+7%	9 718+22%	9 004+25%	7 322-12%	213	-534
2020 q4	31 833-8%	6 718+18%	5 594+20%	592+142%
2020 q3	28 297-7%	2 906-36%	1 997-46%	1 062-59%
2020 q2	25 899-18%	4 325-27%	3 456-33%	2 348-27%
2020 q1	34 270-8%	7 986-11%	7 226-12%	8 287+27%
2019 q4	34 653-7%	5 708-12%	4 655-16%	245-92%
2019 q3	30 457-9%	4 551+5%	3 733+5%	2 572>+200%
2019 q2	31 696+3%	5 913+14%	5 139+14%	3 195+24%
2019 q1	37 441-4%	8 952+15%	8 248+16%	6 533+32%
2018 q4 ( 5411 , 5412 )	37 408	6 497	5 567	3 015
2018 q3	33 602	4 337	3 539	626
2018 q2	30 843	5 176	4 495	2 574
2018 q1	39 016	7 762	7 124	4 932

Balance

Implied interest rate for 2025 q3:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (443 - 235) * 4 / (29 856 - 0)

Q	Total equity	Total assets	Net debt


2026 q1	164 276-5%	252 645+11%
2025 q4 ( 15667 , 15691 )	162 325	249 324
2025 q3	171 323	243 133	29 856
2025 q2	173 316	234 607
2025 q1	173 739	227 036
2024 q4
2024 q3
2024 q2
2024 q1
2023 q4	146 508+2%	223 410+11%	20 202-26%
2023 q3	152 514+7%	198 094-2%	14 509
2023 q2	149 324+4%	197 883-2%	14 058
2022 q4	142 985	201 283	27 198+53%
2022 q3	142 985	201 283
2022 q2	142 985	201 283
2022 q1	148 729+5%	213 118+3%	11 867-33%
2021 q4			17 727-41%
2021 q3			21 256
2021 q2			17 935-40%
2021 q1	141 557	206 905	17 727
2020 q4			29 797-12%
2020 q3
2020 q2			29 797-12%
2020 q1
2019 q4			33 991+9%
2019 q3			33 991+21%
2019 q2			33 991+21%
2019 q1			33 991+21%
2018 q4 ( 5411 , 5412 )			31 156
2018 q3			28 155
2018 q2			28 155
2018 q1			28 155

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

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