Try our mobile app

General information

  • Pretty weak financial results growth rate 7.2% (average between last period year over year growth for revenue and EBITDA), there is slowdown compared to average historical growth rates (8.1%)
  • Dividend yield for the last twelve months 0.0%
  • Free cash flow yield 47.7% (LTM)
  • Share price is 69.6% higher than minimum and 28.4% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (1.9x vs
    )
  • Fundamental value created in LTM (estimate)

Key Financials (Download financials)

Ticker: OKEY
Share price, RUB:  (-0.1%)29.45
year average price 27.18  


year start price 30.53 2024-05-21

min close price 19.62 2024-12-17

max close price 34.32 2025-03-05

current price 29.20 2025-05-20
Common stocks: 269 070 000

Dividend Yield:  0.0%
FCF Yield LTM: 47.7%
EV / LTM EBITDA:1.9x
EV / EBITDA annualized: 1.8x
Last revenue growth (y/y):  4.9%
Last growth of EBITDA (y/y):  9.5%
Historical revenue growth:  5.5%
Historical growth of EBITDA:  10.8%
Target EV / EBITDA (hist percentile):
Fundamental value created in LTM:
Fundamental value created in LTM:
 Mult Upside+139.7%
 FCF Creation+47.7%
 Growth+7.2%
 Growth Corr-0.9%
 
 Sum+193.8%
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 7 924
Net Debt (m RUB): 31 823
EV (Enterprise Value): 39 747
EBITDA LTM (m RUB): 20 485
Net Income LTM (m RUB): 1 396
EV / LTM EBITDA: 1.9x
Net Debt / LTM EBITDA (if EBITDA > 0): 1.6x
Average daily trading volume for the week, RUB mln: 2
P / E 5.7x
P / E ann-d2.0x
EBITDA margin ann-d 9.6%
Net income margin ann-d 1.8%

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

P/B and P/E multipliers

P / B

P / E

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