Try our mobile app

General information

  • Bad financial results growth rate -1.9% (average between last period year over year growth for revenue and EBITDA), there is slowdown compared to average historical growth rates (6.3%)
  • Dividend yield for the last twelve months 0.0%
  • Free cash flow yield -75.5% (LTM)
  • Share price is 72.2% higher than minimum and 49.5% lower than maximum for the last 3 years
  • The company is overvalued by EV / LTM EBITDA multiple compared to target level (3.0x vs
    )
  • Fundamental value created in LTM (estimate)
  • Taking into account the impact of the key rate 16.0% on the change in financial parameters: EBITDA adjustment is 3 720 mln rub as NetDebt * (current key rate - normalized 7%) / 2, expected EBITDA adjusted for key rate increases is 260 086 mln rub, expected mult is 4.2x, target mult is 2.8x, potential is +18.1%

Key Financials (Download financials)

Ticker: OKEY
Share price, RUB:  (-2.7%)29.895
year average price 32.94  


year start price 25.32 2023-03-02

min close price 25.32 2023-03-02

max close price 41.11 2023-09-13

current price 30.50 2024-02-29
Common stocks: 269 070 000

Dividend Yield:  0.0%
FCF Yield LTM: -75.5%
EV / LTM EBITDA: 3.0x
EV / EBITDA annualized: 3.6x
Last revenue growth (y/y):  1.7%
Last growth of EBITDA (y/y):  -5.4%
Historical revenue growth:  7.2%
Historical growth of EBITDA:  5.3%
Target EV / EBITDA (hist percentile):
Fundamental value created in LTM:
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 8 044
Net Debt (m RUB): 42 521
EV (Enterprise Value): 50 565
EBITDA LTM (m RUB): 16 611
EV / LTM EBITDA: 3.0x
Average daily trading volume for the week, RUB mln: 3.94

Revenue and EBITDA

Semi-Annual values (m RUB)

Change (y/y)

Cash Flow

FCF (m RUB), before FX effects elimination

Net Debt / Cash and Equivalents (m RUB)

Share price and dividends (Download history)

Share price

Payment RUB per share

Multiple and potential

EV / LTM EBITDA and 50% percentile

Potential dynamics

Daily trade volumes

Millions of RUB

More information for subscribed users:
detailed calculation of
Potential and Created Value,
commodities affecting the company
Индекс реальных потребительских расходов
Дата Непрод. товары Продовольствие Потребление Услуги
2024-01109.17107.75106.67108.48
2024-01109.17107.75106.67108.48
2024-01109.17107.75106.67108.48
2024-01109.17107.75106.67108.48
2024-01109.17107.75106.67108.48
2023-12108.12107.06106.53108.41
2023-12108.12107.06106.53108.41
2023-12108.12107.06106.53108.41
2023-12108.12107.06106.53108.41
2023-12108.12107.06106.53108.41
2023-11108.51107.38105.87107.84
2023-11108.51107.38105.87107.84
2023-11108.51107.38105.87107.84
2023-11108.51107.38105.87107.84
2023-11108.51107.38105.87107.84
2023-10111.06107.75104.81107.87
2023-10111.06107.75104.81107.87
2023-10111.06107.75104.81107.87
2023-10111.06107.75104.81107.87
2023-10111.06107.75104.81107.87
2023-09108.84107.19104.84107.51
2023-09108.84107.19104.84107.51
2023-09108.84107.19104.84107.51
2023-09108.84107.19104.84107.51
2023-09108.84107.19104.84107.51
2023-08107.88106.82104.46107.28
2023-08107.88106.82104.46107.28
2023-08107.88106.82104.46107.28
2023-08107.88106.82104.46107.28
2023-08107.88106.82104.46107.28
2023-07107.39106.34103.92106.78
2023-07107.39106.34103.92106.78
2023-07107.39106.34103.92106.78
2023-07107.39106.34103.92106.78
2023-07107.39106.34103.92106.78
2023-06105.71105.79104.09106.43
2023-06105.71105.79104.09106.43
2023-06105.71105.79104.09106.43
2023-06105.71105.79104.09106.43
2023-06105.71105.79104.09106.43
2023-05104.34105.25104.16106.2
2023-05104.34105.25104.16106.2
2023-05104.34105.25104.16106.2
2023-05104.34105.25104.16106.2
2023-05104.34105.25104.16106.2
2023-04102.91104.32102.59105.84
2023-04102.91104.32102.59105.84
2023-04102.91104.32102.59105.84
2023-04102.91104.32102.59105.84
2023-04102.91104.32102.59105.84
2023-03102.37104.07102.01105.67
2023-03102.37104.07102.01105.67
2023-03102.37104.07102.01105.67
2023-03102.37104.07102.01105.67
2023-03102.37104.07102.01105.67
2023-02100.9103.37100.54105.35
2023-02100.9103.37100.54105.35
2023-02100.9103.37100.54105.35
2023-02100.9103.37100.54105.35
2023-02100.9103.37100.54105.35
2023-01101.23102.69100.14105.15
2023-01101.23102.69100.14105.15
2023-01101.23102.69100.14105.15
2023-01101.23102.69100.14105.15
2023-01101.23102.69100.14105.15
2022-12101.06102.33100.23104.91
2022-12101.06102.33100.23104.91
2022-12101.06102.33100.23104.91
2022-12101.06102.33100.23104.91
2022-12101.06102.33100.23104.91
2022-11100.61102.1100.27104.7
2022-11100.61102.1100.27104.7
2022-11100.61102.1100.27104.7
2022-11100.61102.1100.27104.7
2022-11100.61102.1100.27104.7
2022-10100.14101.799.83104.26
2022-10100.14101.799.83104.26
2022-10100.14101.799.83104.26
2022-10100.14101.799.83104.26
2022-10100.14101.799.83104.26
2022-0999.74101.2999.55104.09
2022-0999.74101.2999.55104.09
2022-0999.74101.2999.55104.09
2022-0999.74101.2999.55104.09
2022-0999.74101.2999.55104.09
2022-0899.35100.9499.43103.87
2022-0899.35100.9499.43103.87
2022-0899.35100.9499.43103.87
2022-0899.35100.9499.43103.87
2022-0899.35100.9499.43103.87
2022-0799.13100.7299.56103.84
2022-0799.13100.7299.56103.84
2022-0799.13100.7299.56103.84
2022-0799.13100.7299.56103.84
2022-0799.13100.7299.56103.84
2022-0698.78100.7899.75103.84
2022-0698.78100.7899.75103.84
2022-0698.78100.7899.75103.84
2022-0698.78100.7899.75103.84
2022-0698.78100.7899.75103.84
2022-0598.55100.4499.78103.62
2022-0598.55100.4499.78103.62
2022-0598.55100.4499.78103.62
2022-0598.55100.4499.78103.62
2022-0598.55100.4499.78103.62
2022-0498.25100.2199.71103.68
2022-0498.25100.2199.71103.68
2022-0498.25100.2199.71103.68
2022-0498.25100.2199.71103.68
2022-0498.25100.2199.71103.68
2022-0397.92100.199.62103.68
2022-0397.92100.199.62103.68
2022-0397.92100.199.62103.68
2022-0397.92100.199.62103.68
2022-0397.92100.199.62103.68
2022-0297.3299.7599.38103.52
2022-0297.3299.7599.38103.52
2022-0297.3299.7599.38103.52
2022-0297.3299.7599.38103.52
2022-0297.3299.7599.38103.52
2022-0197.0299.599.06103.12
2022-0197.0299.599.06103.12
2022-0197.0299.599.06103.12
2022-0197.0299.599.06103.12
2022-0197.0299.599.06103.12
2021-1296.9899.3199.01103.11
2021-1296.9899.3199.01103.11
2021-1296.9899.3199.01103.11
2021-1296.9899.3199.01103.11
2021-1296.9899.3199.01103.11
2021-1196.9299.1998.93102.88
2021-1196.9299.1998.93102.88
2021-1196.9299.1998.93102.88
2021-1196.9299.1998.93102.88
2021-1196.9299.1998.93102.88
2021-1096.8699.1298.84102.74
2021-1096.8699.1298.84102.74
2021-1096.8699.1298.84102.74
2021-1096.8699.1298.84102.74
2021-1096.8699.1298.84102.74