Enhanced Investments - Financial Portal

2026-08-27

#SGZH #reports

Segezha Group reported for 2026 q2:
- Revenue +1.4% YoY (vs -29.0% in previous quarter and historical rate +1.3%)
- EBITDA -11.3% YoY (vs -90.2% in previous quarter and historical rate -35.0%)
- Net Income +48.9% YoY (vs -11.9% in previous quarter and historical rate -4129.5%)
- EBITDA margin 2.2% decreased compared to 2.5% same period last year
- Net Debt increased by 2.9 bln rubles since the previous report (6.0% of market cap)
- FCF (LTM) -19.7 bln RUB (negative), 40.7% of market cap
- EV/EBITDA multiple is -70.9x compared to historical level (50th percentile) of 64.1x
- EV/EBITDA expected multiple is 62.6x

Growth potential increased by 31.0% to -240.4%

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

2026-08-27

#ALRS #reports

Alrosa reported for 2026 q1:
- Revenue -33.2% YoY (vs -27.7% in previous quarter and historical rate -8.8%)
- EBITDA -91.6% YoY (vs -84.5% in previous quarter and historical rate -47.5%)
- Net Income -100.6% YoY (vs -2.3% in previous quarter and historical rate +1.5%)
- EBITDA margin 1.0% decreased compared to 8.0% same period last year
- Net Debt increased by 11.9 bln rubles since the previous report (8.8% of market cap)
- FCF (LTM) -57.7 bln RUB (negative), 42.7% of market cap
- EV/EBITDA multiple is 23.7x compared to historical level (50th percentile) of 8.2x
- EV/EBITDA expected multiple is 95.8x

Growth potential increased by 80.6% to -175.9%

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

2026-08-27

#MRKY #reports

IDGC South reported for 2026 q2:
- Revenue +153.8% YoY (vs +146.7% in previous quarter and historical rate +53.7%)
- EBITDA +254.3% YoY (vs +218.7% in previous quarter and historical rate +72.2%)
- Net Income +719.6% YoY (vs +346.4% in previous quarter and historical rate +121.4%)
- EBITDA margin 19.0% increased compared to 13.6% same period last year
- Net Debt increased by 1.2 bln rubles since the previous report (2.5% of market cap)
- FCF (LTM) -15.9 bln RUB (negative), 34.0% of market cap
- EV/EBITDA multiple is 2.7x compared to historical level (50th percentile) of 2.9x

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

2026-08-27

#ALRS #reports

Alrosa reported for 2026 q2:
- Revenue -33.2% YoY (vs -27.7% in previous quarter and historical rate -8.8%)
- EBITDA -91.6% YoY (vs -84.5% in previous quarter and historical rate -47.5%)
- Net Income -100.6% YoY (vs -100.6% in previous quarter and historical rate -4.8%)
- EBITDA margin 1.0% decreased compared to 8.0% same period last year
- Net Debt increased by 11.9 bln rubles since the previous report (8.8% of market cap)
- FCF (LTM) -57.7 bln RUB (negative), 42.8% of market cap
- EV/EBITDA multiple is 23.6x compared to historical level (50th percentile) of 8.2x
- EV/EBITDA expected multiple is 95.8x

Growth potential increased by 80.6% to -175.9%

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

2026-08-27

#TTLK #reports

Tattelecom reported for 2026 H1:
- Revenue +17.6% YoY (vs +8.6% in previous half-year and historical rate +9.0%)
- EBITDA +24.6% YoY (vs +19.3% in previous half-year and historical rate +0.5%)
- Net Income +33.1% YoY (vs -9.4% in previous half-year and historical rate +17.3%)
- EBITDA margin 28.8% increased compared to 27.2% same period last year
- Net Debt decreased by 0.7 bln rubles since the previous report (5.8% of market cap)
- FCF (LTM) +3.7 bln RUB (positive), 31.4% of market cap
- EV/EBITDA multiple is 1.2x compared to historical level (50th percentile) of 2.7x

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

2026-08-27

#FIXR #reports

Fix Price reported for 2026 H1:
- Revenue +0.5% YoY (vs +3.9% in previous half-year and historical rate +5.3%)
- EBITDA +38.9% YoY (vs -27.6% in previous half-year and historical rate -3.2%)
- Net Income -30% YoY (vs -41.9% in previous half-year and historical rate -15.8%)
- EBITDA margin 10.9% increased compared to 7.9% same period last year
- Net Debt increased by 39.1 bln rubles since the previous report (95.2% of market cap)
- FCF (LTM) -29 bln RUB (negative), 70.7% of market cap
- EV/EBITDA multiple is 2.2x compared to historical level (50th percentile) of 3.4x

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

2026-08-27

#MRKZ #reports

IDGC North West reported for 2026 q2:
- Revenue +12.7% YoY (vs +21.1% in previous quarter and historical rate +18.3%)
- EBITDA +119.8% YoY (vs +39.7% in previous quarter and historical rate +68.8%)
- Net Income +100% YoY (vs +57.9% in previous quarter and historical rate -32.8%)
- EBITDA margin 13.0% increased compared to 6.7% same period last year
- Net Debt decreased by 0.5 bln rubles since the previous report (3.9% of market cap)
- FCF (LTM) +4.7 bln RUB (positive), 40.4% of market cap
- EV/EBITDA multiple is 0.7x compared to historical level (50th percentile) of 1.9x

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

2026-08-27

#SOFL #reports

Softline reported for 2026 q1:
- Revenue +15.5% YoY (vs +15.5% in previous quarter and historical rate +23.4%)
- EBITDA +5.2% YoY (vs +5.1% in previous quarter and historical rate +65.7%)
- Net Income +100% YoY (vs -33.9% in previous quarter and historical rate +1.5%)
- EBITDA margin 7.4% decreased compared to 8.2% same period last year
- Net Debt increased by 5.5 bln rubles since the previous report (25.6% of market cap)
- FCF (LTM) -7.4 bln RUB (negative), 34.3% of market cap
- EV/EBITDA multiple is 6.4x compared to historical level (50th percentile) of 13.2x

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

2026-08-27

#WUSH #reports

Whoosh reported for 2026 H1:
- Revenue +3.6% YoY (vs -11.5% in previous half-year and historical rate +19.8%)
- EBITDA +31.7% YoY (vs -20.5% in previous half-year and historical rate +4.8%)
- Net Income +6.7% YoY (vs -92.3% in previous half-year and historical rate +21.7%)
- EBITDA margin 17.4% increased compared to 13.7% same period last year
- Net Debt increased by 0.4 bln rubles since the previous report (9.9% of market cap)
- FCF (LTM) -0.9 bln RUB (negative), 19.9% of market cap
- EV/EBITDA multiple is 5.3x compared to historical level (50th percentile) of 6.9x

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

2026-08-27

#SOFL #reports

Softline reported for 2026 q2:
- Revenue +15.5% YoY (vs +15.5% in previous quarter and historical rate +23.4%)
- EBITDA +5.2% YoY (vs +5.1% in previous quarter and historical rate +65.7%)
- Net Income +100% YoY (vs +100.0% in previous quarter and historical rate +1.5%)
- EBITDA margin 7.4% decreased compared to 8.2% same period last year
- Net Debt increased by 5.5 bln rubles since the previous report (25.4% of market cap)
- FCF (LTM) -7.4 bln RUB (negative), 34.1% of market cap
- EV/EBITDA multiple is 6.4x compared to historical level (50th percentile) of 13.2x

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

2026-08-27

#MRKV #reports

IDGC Volga reported for 2026 q2:
- Revenue +25% YoY (vs +15.7% in previous quarter and historical rate +26.1%)
- EBITDA +95.4% YoY (vs +11.9% in previous quarter and historical rate +63.4%)
- Net Income +134.5% YoY (vs +26.1% in previous quarter and historical rate +92.2%)
- EBITDA margin 20.3% increased compared to 13.0% same period last year
- Net Debt increased by 0.7 bln rubles since the previous report (2.1% of market cap)
- FCF (LTM) +2.7 bln RUB (positive), 7.5% of market cap
- EV/EBITDA multiple is 1.4x compared to historical level (50th percentile) of 1.5x

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

2026-08-27

#MRKS #reports

IDGC Siberia reported for 2026 q1:
- Revenue +20.7% YoY (vs +56.9% in previous quarter and historical rate +42.7%)
- EBITDA +116.7% YoY (vs -5.9% in previous quarter and historical rate +115.5%)
- Net Income +100% YoY (vs +292.7% in previous quarter and historical rate -52.1%)
- EBITDA margin 13.1% increased compared to 7.3% same period last year
- Net Debt increased by 2.4 bln rubles since the previous report (6.8% of market cap)
- FCF (LTM) +1.9 bln RUB (positive), 5.3% of market cap
- EV/EBITDA multiple is 4.7x compared to historical level (50th percentile) of 8.5x

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

2026-08-27

#MRKS #reports

IDGC Siberia reported for 2026 q2:
- Revenue +20.7% YoY (vs +56.9% in previous quarter and historical rate +42.7%)
- EBITDA +116.7% YoY (vs -5.9% in previous quarter and historical rate +115.5%)
- Net Income +100% YoY (vs +100.0% in previous quarter and historical rate -50.2%)
- EBITDA margin 13.1% increased compared to 7.3% same period last year
- Net Debt increased by 2.4 bln rubles since the previous report (6.8% of market cap)
- FCF (LTM) +1.9 bln RUB (positive), 5.3% of market cap
- EV/EBITDA multiple is 4.7x compared to historical level (50th percentile) of 8.5x

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

2026-08-26

#GCHE #reports

Cherkizovo reported for 2026 q1:
- Revenue +3.5% YoY (vs +3.5% in previous quarter and historical rate +14.3%)
- EBITDA +23.5% YoY (vs +23.5% in previous quarter and historical rate +43.9%)
- Net Income +102.6% YoY (vs +123.4% in previous quarter and historical rate +42.0%)
- EBITDA margin 22.2% increased compared to 18.6% same period last year
- Net Debt decreased by 0.2 bln rubles since the previous report (0.2% of market cap)
- FCF (LTM) +20.3 bln RUB (positive), 14.7% of market cap
- EV/EBITDA multiple is 3.8x compared to historical level (50th percentile) of 6.5x
- EV/EBITDA expected multiple is 4.8x

Growth potential increased by 47.6% to +81.0%

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

2026-08-26

#BELU #reports

Beluga reported for 2026 q1:
- Revenue +7.6% YoY (vs +7.6% in previous quarter and historical rate +15.1%)
- EBITDA +9% YoY (vs +9.0% in previous quarter and historical rate +8.3%)
- Net Income -38.3% YoY (vs +15.0% in previous quarter and historical rate -12.0%)
- EBITDA margin 13.5% increased compared to 13.3% same period last year
- Net Debt increased by 0.3 bln rubles since the previous report (1.4% of market cap)
- FCF (LTM) +0.7 bln RUB (positive), 3.2% of market cap
- EV/EBITDA multiple is 3x compared to historical level (50th percentile) of 5.1x

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

2026-08-26

#YRSB #reports

TNS Energo Yaroslavl reported for 2026 H1:
- Revenue -98.7% YoY (vs +4484.8% in previous half-year and historical rate +52.9%)
- EBITDA +0.4% YoY (vs +17958.3% in previous half-year and historical rate +70.8%)
- Net Income +63.8% YoY (vs -33.3% in previous half-year and historical rate +779.2%)
- EBITDA margin 675.0% increased compared to 8.9% same period last year
- Net Debt decreased by 0.4 bln rubles since the previous report (4.4% of market cap)
- FCF (LTM) +0.9 bln RUB (positive), 8.8% of market cap
- EV/EBITDA multiple is 0.1x compared to historical level (50th percentile) of 11.7x

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

2026-08-26

#VRSB #reports

TNS Energo Voronezh reported for 2026 H1:
- Revenue -95.6% YoY (vs -98.0% in previous half-year and historical rate +12.4%)
- EBITDA 0% YoY (vs -99.9% in previous half-year and historical rate +62.0%)
- Net Income +37.7% YoY (vs +100.0% in previous half-year and historical rate -340.1%)
- EBITDA margin 4351.1% increased compared to 193.0% same period last year
- Net Debt decreased by 475.9 bln rubles since the previous report (3660.8% of market cap)
- FCF (LTM) +409.3 bln RUB (positive), 3148.7% of market cap
- EV/EBITDA multiple is -0.5x compared to historical level (50th percentile) of 0.3x

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

2026-08-26

#TNSE #reports

TNS energy reported for 2026 H1:
- Revenue +16.3% YoY (vs +14.9% in previous half-year and historical rate +10.4%)
- EBITDA +398.9% YoY (vs +583.9% in previous half-year and historical rate +62.1%)
- Net Income +14.1% YoY (vs +100.0% in previous half-year and historical rate +38.7%)
- EBITDA margin 33.4% increased compared to 7.8% same period last year
- Net Debt decreased by 7.3 bln rubles since the previous report (16.4% of market cap)
- FCF (LTM) +20.1 bln RUB (positive), 45.0% of market cap
- EV/EBITDA multiple is 0.1x compared to historical level (50th percentile) of 1.6x

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

2026-08-26

#RTSB #reports

TNS Energo Rostov-on-Don reported for 2026 H1:
- Revenue -1.5% YoY (vs +2.0% in previous half-year and historical rate +52.0%)
- EBITDA -4.3% YoY (vs +2.4% in previous half-year and historical rate +69.2%)
- Net Income -16.3% YoY (vs -67.9% in previous half-year and historical rate -938.2%)
- EBITDA margin 38.2% decreased compared to 39.3% same period last year
- Net Debt decreased by 286.2 bln rubles since the previous report (1405.3% of market cap)
- FCF (LTM) +572.4 bln RUB (positive), 2810.9% of market cap
- EV/EBITDA multiple is -0.3x compared to historical level (50th percentile) of 0x

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

2026-08-26

#NNSB #reports

TNS Energo NN reported for 2026 H1:
- Revenue +16.6% YoY (vs -97.4% in previous half-year and historical rate +36.5%)
- EBITDA +0.4% YoY (vs +0.9% in previous half-year and historical rate +66.8%)
- Net Income +493.1% YoY (vs +100.0% in previous half-year and historical rate -674.0%)
- EBITDA margin 680.3% decreased compared to 790.0% same period last year
- Net Debt decreased by 0.1 bln rubles since the previous report (1.0% of market cap)
- FCF (LTM) +3.1 bln RUB (positive), 22.7% of market cap
- EV/EBITDA multiple is 0x compared to historical level (50th percentile) of 0x

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

2026-08-26

#MISB #reports

TNS Energo Mari el reported for 2026 H1:
- Revenue +14.4% YoY (vs +13.0% in previous half-year and historical rate +9.4%)
- EBITDA +42.2% YoY (vs +9.2% in previous half-year and historical rate +77.3%)
- Net Income +8.8% YoY (vs -31.5% in previous half-year and historical rate +151.9%)
- EBITDA margin 11.9% increased compared to 9.6% same period last year
- Net Debt decreased by 0.5 bln rubles since the previous report (8.6% of market cap)
- FCF (LTM) +0.9 bln RUB (positive), 13.8% of market cap
- EV/EBITDA multiple is 3.1x compared to historical level (50th percentile) of 7.2x

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

2026-08-26

#KBSB #reports

TNS Energo Kuban reported for 2026 H1:
- Revenue +15.9% YoY (vs -99.0% in previous half-year and historical rate +31.8%)
- EBITDA -0% YoY (vs +0.3% in previous half-year and historical rate +1.7%)
- Net Income +6.7% YoY (vs +309.4% in previous half-year and historical rate +13.8%)
- EBITDA margin 1610.3% decreased compared to 1866.9% same period last year
- EV/EBITDA multiple is 0x compared to historical level (50th percentile) of 0x

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

2026-08-26

#GCHE #reports

Cherkizovo reported for 2026 q2:
- Revenue +3.5% YoY (vs +3.5% in previous quarter and historical rate +14.3%)
- EBITDA +23.5% YoY (vs +23.5% in previous quarter and historical rate +43.9%)
- Net Income +102.6% YoY (vs +102.6% in previous quarter and historical rate +39.7%)
- EBITDA margin 22.2% increased compared to 18.6% same period last year
- Net Debt decreased by 0.2 bln rubles since the previous report (0.2% of market cap)
- FCF (LTM) +20.3 bln RUB (positive), 14.7% of market cap
- EV/EBITDA multiple is 3.8x compared to historical level (50th percentile) of 6.5x
- EV/EBITDA expected multiple is 4.8x

Growth potential increased by 47.6% to +81.0%

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

2026-08-26

#BELU #reports

Beluga reported for 2026 q2:
- Revenue +7.6% YoY (vs +7.6% in previous quarter and historical rate +15.1%)
- EBITDA +9% YoY (vs +9.0% in previous quarter and historical rate +8.3%)
- Net Income -38.3% YoY (vs -38.3% in previous quarter and historical rate -18.1%)
- EBITDA margin 13.5% increased compared to 13.3% same period last year
- Net Debt increased by 0.3 bln rubles since the previous report (1.4% of market cap)
- FCF (LTM) +0.7 bln RUB (positive), 3.2% of market cap
- EV/EBITDA multiple is 3x compared to historical level (50th percentile) of 5.1x

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

2026-08-26

#RNFT #reports

Russneft reported for 2026 H1:
- Revenue +0.7% YoY (vs -21.5% in previous half-year and historical rate +9.6%)
- EBITDA +37.5% YoY (vs -11.4% in previous half-year and historical rate +63.4%)
- Net Income +34.7% YoY (vs -68.5% in previous half-year and historical rate +9.8%)
- EBITDA margin 27.5% increased compared to 20.2% same period last year
- Net Debt increased by 21.8 bln rubles since the previous report (95.5% of market cap)
- FCF (LTM) -43.5 bln RUB (negative), 191.0% of market cap
- EV/EBITDA multiple is 2.1x compared to historical level (50th percentile) of 2.2x
- EV/EBITDA expected multiple is 2x

Growth potential increased by 10.9% to -19.1%

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

2026-08-26

#HNFG #reports

Henderson reported for 2026 H1:
- Revenue +3.6% YoY (vs +13.1% in previous half-year and historical rate +20.3%)
- EBITDA +33% YoY (vs +1.3% in previous half-year and historical rate +20.5%)
- Net Income -53% YoY (vs -17.9% in previous half-year and historical rate +42.5%)
- EBITDA margin 31.3% increased compared to 24.4% same period last year
- EV/EBITDA multiple is 2.1x compared to historical level (50th percentile) of 4.1x

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

2026-08-26

#ASTR #reports

Astra reported for 2026 q2:
- Revenue +47% YoY (vs -15.4% in previous quarter and historical rate +46.3%)
- EBITDA +139.7% YoY (vs -123.0% in previous quarter and historical rate +41.0%)
- Net Income +288.7% YoY (vs -509.4% in previous quarter and historical rate +9.1%)
- EBITDA margin 44.3% increased compared to 27.2% same period last year
- Net Debt increased by 2.9 bln rubles since the previous report (6.5% of market cap)
- FCF (LTM) -0.6 bln RUB (negative), 1.3% of market cap
- EV/EBITDA multiple is 5.6x compared to historical level (50th percentile) of 14.1x

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

2026-08-25

#NKNC #reports

Nizhnekamsknef-m reported for 2026 H1:
- Revenue -6.1% YoY (vs -11.0% in previous half-year and historical rate +7.7%)
- EBITDA -48.6% YoY (vs -42.8% in previous half-year and historical rate -5.7%)
- Net Income -93.8% YoY (vs -94.5% in previous half-year and historical rate +261.1%)
- EBITDA margin 12.9% decreased compared to 23.7% same period last year
- Net Debt decreased by 89.9 bln rubles since the previous report (122.0% of market cap)
- FCF (LTM) +179.8 bln RUB (positive), 243.9% of market cap
- EV/EBITDA multiple is 1.5x compared to historical level (50th percentile) of 4.6x
- EV/EBITDA expected multiple is 1.3x

Growth potential increased by 219.4% to +120.7%

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

2026-08-25

#MTSS #reports

MTS reported for 2026 q2:
- Revenue +9.2% YoY (vs +14.7% in previous quarter and historical rate +14.9%)
- EBITDA +17.7% YoY (vs +19.8% in previous quarter and historical rate +10.1%)
- EBITDA margin 35.3% increased compared to 32.8% same period last year
- Net Debt decreased by 41.9 bln rubles since the previous report (12.3% of market cap)
- FCF (LTM) +10.6 bln RUB (positive), 3.1% of market cap
- EV/EBITDA multiple is 3.5x compared to historical level (50th percentile) of 4.8x

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

2026-08-25

#OZPH #reports

Ozon Pharm reported for 2026 q1:
- Revenue +15.6% YoY (vs +8.1% in previous quarter and historical rate +22.7%)
- EBITDA +34.5% YoY (vs +9.6% in previous quarter and historical rate +38.0%)
- Net Income +63.5% YoY (vs +17.9% in previous quarter and historical rate +84.6%)
- EBITDA margin 36.9% increased compared to 31.7% same period last year
- Net Debt decreased by 2 bln rubles since the previous report (3.9% of market cap)
- FCF (LTM) +5.6 bln RUB (positive), 11.2% of market cap
- EV/EBITDA multiple is 4.3x compared to historical level (50th percentile) of 5.9x

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

2026-08-25

#OZPH #reports

Ozon Pharm reported for 2026 q2:
- Revenue +15.6% YoY (vs +8.1% in previous quarter and historical rate +22.7%)
- EBITDA +34.5% YoY (vs +9.6% in previous quarter and historical rate +38.0%)
- Net Income +125.8% YoY (vs +63.5% in previous quarter and historical rate +88.7%)
- EBITDA margin 36.9% increased compared to 31.7% same period last year
- Net Debt decreased by 2 bln rubles since the previous report (4.0% of market cap)
- FCF (LTM) +5.6 bln RUB (positive), 11.3% of market cap
- EV/EBITDA multiple is 4.2x compared to historical level (50th percentile) of 5.9x

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

2026-08-25

#ZAYM #reports

Zaymer reported for 2026 q2:
- Revenue -8.8% YoY (vs -3.3% in previous quarter and historical rate +4.9%)
- Net Income -48.8% YoY (vs -52.3% in previous quarter and historical rate -10.1%)
- Net Income margin 9.2% decreased compared to 16.4% same period last year
- P/E multiple is 4x compared to historical level (50th percentile) of 3.5x

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

2026-08-25

#MBNK #reports

MTS Bank reported for 2026 q2:
- Revenue +22.1% YoY (vs +35.1% in previous quarter and historical rate +19.3%)
- Net Income +89.7% YoY (vs +157.9% in previous quarter and historical rate +53.1%)
- Net Income margin 23.4% increased compared to 15.0% same period last year
- P/E multiple is 1.9x compared to historical level (50th percentile) of 4.2x

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

2026-08-21

#PHOR #reports

Phosagro reported for 2026 q2:
- Revenue +7.7% YoY (vs -17.5% in previous quarter and historical rate +8.7%)
- EBITDA -26.7% YoY (vs -44.0% in previous quarter and historical rate -5.2%)
- Net Income -33.9% YoY (vs -99.5% in previous quarter and historical rate +11.2%)
- EBITDA margin 22.4% decreased compared to 32.9% same period last year
- Net Debt decreased by 21 bln rubles since the previous report (3.0% of market cap)
- FCF (LTM) -10 bln RUB (negative), 1.5% of market cap
- EV/EBITDA multiple is 7x compared to historical level (50th percentile) of 6.3x
- EV/EBITDA expected multiple is 8.5x

Growth potential decreased by 18.3% to -32.7%

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

2026-08-21

#CARM #reports

CarMoney reported for 2026 H1:
- Revenue -31.5% YoY (vs +12.7% in previous half-year and historical rate -2.9%)
- Net Income +83.3% YoY (vs +195.8% in previous half-year and historical rate +31.7%)
- Net Income margin 15.2% increased compared to 5.7% same period last year
- P/E multiple is 3.9x compared to historical level (50th percentile) of 9.5x

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

2026-08-21

#MFON #reports

Megafon reported for 2026 q1:
- Revenue +9.7% YoY (vs +9.7% in previous quarter and historical rate +9.8%)
- EBITDA +4.9% YoY (vs +4.9% in previous quarter and historical rate +8.3%)
- Net Income +13% YoY (vs +3.7% in previous quarter and historical rate +14.8%)
- EBITDA margin 42.5% decreased compared to 44.4% same period last year
- EV/EBITDA multiple is 2.6x compared to historical level (50th percentile) of 0x

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

2026-08-21

#MFON #reports

Megafon reported for 2026 q2:
- Revenue +9.7% YoY (vs +9.7% in previous quarter and historical rate +9.8%)
- EBITDA +4.9% YoY (vs +4.9% in previous quarter and historical rate +8.3%)
- Net Income +13% YoY (vs +13.0% in previous quarter and historical rate +3.8%)
- EBITDA margin 42.5% decreased compared to 44.4% same period last year
- EV/EBITDA multiple is 2.6x compared to historical level (50th percentile) of 0x

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

2026-08-21

#AKRN #reports

Acron reported for 2026 q2:
- Revenue +6.5% YoY (vs -22.5% in previous quarter and historical rate +5.6%)
- EBITDA +84.1% YoY (vs +4.5% in previous quarter and historical rate +4.6%)
- Net Income +48.9% YoY (vs -81.5% in previous quarter and historical rate +61.3%)
- EBITDA margin 51.4% increased compared to 29.8% same period last year
- Net Debt decreased by 2.5 bln rubles since the previous report (0.4% of market cap)
- FCF (LTM) -8.2 bln RUB (negative), 1.2% of market cap
- EV/EBITDA multiple is 9.3x compared to historical level (50th percentile) of 12.3x
- EV/EBITDA expected multiple is 9.2x

Growth potential decreased by 5.6% to -26.5%

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

2026-08-21

#ENPG #reports

En+ Group reported for 2026 H1:
- Revenue -0.8% YoY (vs -15.0% in previous half-year and historical rate +35.5%)
- EBITDA +45.8% YoY (vs -17.4% in previous half-year and historical rate +49.5%)
- Net Income +138.4% YoY (vs -124.9% in previous half-year and historical rate +1003.6%)
- EBITDA margin 22.2% increased compared to 15.1% same period last year
- Net Debt increased by 104.7 bln rubles since the previous report (55.0% of market cap)
- FCF (LTM) -166.6 bln RUB (negative), 87.5% of market cap
- EV/EBITDA multiple is 6.3x compared to historical level (50th percentile) of 11.2x

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

2026-08-21

#BSPB #reports

Bank Sankt-Peterburg reported for 2026 q2:
- Revenue -3.7% YoY (vs -14.6% in previous quarter and historical rate +6.9%)
- Net Income -38.8% YoY (vs -29.7% in previous quarter and historical rate -13.4%)
- Net Income margin 25.1% decreased compared to 39.5% same period last year
- P/E multiple is 3.7x compared to historical level (50th percentile) of 3.3x

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

2026-08-20

#HEAD #reports

Head Hunter reported for 2026 q2:
- Revenue 0% YoY (vs -1.5% in previous quarter and historical rate +25.9%)
- EBITDA -9.1% YoY (vs -7.3% in previous quarter and historical rate +30.1%)
- Net Income +4.2% YoY (vs +100.0% in previous quarter and historical rate +153.2%)
- EBITDA margin 47.8% decreased compared to 52.6% same period last year
- Net Debt increased by 10.1 bln rubles since the previous report (7.8% of market cap)
- FCF (LTM) +8.2 bln RUB (positive), 6.4% of market cap
- EV/EBITDA multiple is 6.1x compared to historical level (50th percentile) of 7.5x

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

2026-08-20

#LEAS #reports

Europlan reported for 2026 q2:
- Revenue -19% YoY (vs -21.7% in previous quarter and historical rate +14.1%)
- Net Income +392.6% YoY (vs +33.4% in previous quarter and historical rate +2.6%)
- Net Income margin 28.9% increased compared to 4.7% same period last year
- P/E multiple is 10.7x compared to historical level (50th percentile) of 7.3x

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

2026-08-19

#RUAL #reports

Rusal reported for 2026 H1:
- Revenue -2.8% YoY (vs -15.6% in previous half-year and historical rate +11.7%)
- EBITDA +74.3% YoY (vs -38.1% in previous half-year and historical rate +57.7%)
- Net Income +100% YoY (vs -216.1% in previous half-year and historical rate +129.4%)
- EBITDA margin 13.8% increased compared to 7.7% same period last year
- Net Debt increased by 71.3 bln rubles since the previous report (17.8% of market cap)
- FCF (LTM) -145.6 bln RUB (negative), 36.3% of market cap
- EV/EBITDA multiple is 10.7x compared to historical level (50th percentile) of 23.8x
- EV/EBITDA expected multiple is 10.8x

Growth potential decreased by 102.1% to -83.6%

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

2026-08-19

#CNRU #reports

Cian reported for 2026 q2:
- Revenue +22.8% YoY (vs +17.9% in previous quarter and historical rate +20.3%)
- EBITDA +84.4% YoY (vs +88.9% in previous quarter and historical rate +63.6%)
- Net Income +31.6% YoY (vs +31.6% in previous quarter and historical rate +111.2%)
- EBITDA margin 29.6% increased compared to 19.7% same period last year
- Net Debt increased by 2.4 bln rubles since the previous report (4.7% of market cap)
- FCF (LTM) +7.8 bln RUB (positive), 15.4% of market cap
- EV/EBITDA multiple is 10.9x compared to historical level (50th percentile) of 12.9x

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

2026-08-14

#RASP #reports

Raspadskaya reported for 2026 H1:
- Revenue -6.3% YoY (vs -24.7% in previous half-year and historical rate -9.2%)
- Net Income +49.9% YoY (vs -919.4% in previous half-year and historical rate +2.9%)
- EBITDA margin 2.4% increased compared to -17.2% same period last year
- Net Debt increased by 4.6 bln rubles since the previous report (5.7% of market cap)
- FCF (LTM) -2.9 bln RUB (negative), 3.6% of market cap
- EV/EBITDA expected multiple is -15.2x

Growth potential decreased by 16.0% to -127.7%

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

2026-08-14

#SVCB #reports

Sovcombank reported for 2026 q2:
- Revenue +8.6% YoY (vs +47.7% in previous quarter and historical rate +20.9%)
- Net Income +39.6% YoY (vs +57.9% in previous quarter and historical rate +24.2%)
- Net Income margin 19.5% increased compared to 15.2% same period last year
- P/E multiple is 4x compared to historical level (50th percentile) of 4.2x

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

2026-08-14

#DELI #reports

Delimobil reported for 2026 H1:
- Revenue -48.6% YoY (vs -56.7% in previous half-year and historical rate +4.8%)
- EBITDA +18.6% YoY (vs -80.2% in previous half-year and historical rate -5.3%)
- Net Income +6.3% YoY (vs +17.9% in previous half-year and historical rate +53.1%)
- EBITDA margin 28.3% increased compared to 12.3% same period last year
- Net Debt increased by 5 bln rubles since the previous report (64.3% of market cap)
- FCF (LTM) -4.2 bln RUB (negative), 54.9% of market cap
- EV/EBITDA multiple is 15.6x compared to historical level (50th percentile) of 15.1x

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

2026-08-13

#VKCO #reports

VK company reported for 2026 q1:
- Revenue +11.7% YoY (vs +11.7% in previous quarter and historical rate +15.4%)
- EBITDA +113% YoY (vs +113.0% in previous quarter and historical rate +43.0%)
- Net Income +100% YoY (vs +73.3% in previous quarter and historical rate -60.2%)
- EBITDA margin 27.4% increased compared to 14.4% same period last year
- Net Debt decreased by 11 bln rubles since the previous report (12.0% of market cap)
- FCF (LTM) -29.6 bln RUB (negative), 32.2% of market cap
- EV/EBITDA multiple is 4.3x compared to historical level (50th percentile) of 19x

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

2026-08-13

#X5 #reports

X5 Retail Group reported for 2026 q2:
- Revenue +9.9% YoY (vs +11.3% in previous quarter and historical rate +20.2%)
- EBITDA +8.4% YoY (vs +24.9% in previous quarter and historical rate +18.8%)
- Net Income -39.3% YoY (vs -39.3% in previous quarter and historical rate +10.1%)
- EBITDA margin 6.1% has not changed compared to 6.2% same period last year
- Net Debt increased by 716.8 bln rubles since the previous report (140.0% of market cap)
- FCF (LTM) -656.5 bln RUB (negative), 128.2% of market cap
- EV/EBITDA multiple is 5.4x compared to historical level (50th percentile) of 3.6x

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

2026-08-13

#VKCO #reports

VK company reported for 2026 q2:
- Revenue +11.7% YoY (vs +11.7% in previous quarter and historical rate +15.4%)
- EBITDA +113% YoY (vs +113.0% in previous quarter and historical rate +43.0%)
- Net Income +100% YoY (vs +100.0% in previous quarter and historical rate -58.8%)
- EBITDA margin 27.4% increased compared to 14.4% same period last year
- Net Debt decreased by 11 bln rubles since the previous report (12.0% of market cap)
- FCF (LTM) -29.6 bln RUB (negative), 32.2% of market cap
- EV/EBITDA multiple is 4.3x compared to historical level (50th percentile) of 19x

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

2026-08-11

#OGKB #reports

OGK-2 reported for 2026 q2:
- Revenue +15.6% YoY (vs +21.8% in previous quarter and historical rate +6.2%)
- EBITDA +96.7% YoY (vs +12.0% in previous quarter and historical rate -14.4%)
- Net Income -10.9% YoY (vs -23.8% in previous quarter and historical rate -45.2%)
- EBITDA margin 8.4% increased compared to 5.0% same period last year
- Net Debt increased by 9.7 bln rubles since the previous report (31.1% of market cap)
- FCF (LTM) -13.2 bln RUB (negative), 42.2% of market cap
- EV/EBITDA multiple is 7.1x compared to historical level (50th percentile) of 3.2x

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

2026-08-11

#T #reports

TBank reported for 2026 q2:
- Revenue -36.5% YoY (vs +24.9% in previous quarter and historical rate +27.6%)
- Net Income -15.5% YoY (vs +39.0% in previous quarter and historical rate +49.4%)
- Net Income margin 34.7% increased compared to 26.1% same period last year
- P/E multiple is 3.8x compared to historical level (50th percentile) of 5.6x

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

2026-08-05

#MSNG #reports

Mosenergo reported for 2026 q2:
- Revenue -15.8% YoY (vs +62.9% in previous quarter and historical rate +54.6%)
- EBITDA -85.3% YoY (vs +223.5% in previous quarter and historical rate +96.9%)
- Net Income -161% YoY (vs +20.3% in previous quarter and historical rate -92.1%)
- EBITDA margin 1.5% decreased compared to 8.6% same period last year
- Net Debt decreased by 6 bln rubles since the previous report (9.3% of market cap)
- FCF (LTM) +7.7 bln RUB (positive), 11.9% of market cap
- EV/EBITDA multiple is 0.8x compared to historical level (50th percentile) of 2x

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

2026-08-04

#BAZA #reports

Basis reported for 2026 q2:
- Revenue +49.3% YoY (vs +10.4% in previous quarter and historical rate +85.6%)
- EBITDA +47.4% YoY (vs -8.4% in previous quarter and historical rate +85.8%)
- Net Income +6.2% YoY (vs +10.4% in previous quarter and historical rate +48.7%)
- EBITDA margin 47.1% decreased compared to 47.7% same period last year
- Net Debt increased by 0.2 bln rubles since the previous report (0.8% of market cap)
- FCF (LTM) -0 bln RUB (negative), 0.2% of market cap
- EV/EBITDA multiple is 5x compared to historical level (50th percentile) of 5.1x

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

2026-08-03

#LENT #reports

Lenta reported for 2026 q2:
- Revenue +28.8% YoY (vs +23.4% in previous quarter and historical rate +33.5%)
- EBITDA +88.4% YoY (vs +0.7% in previous quarter and historical rate +66.6%)
- Net Income -25.5% YoY (vs -25.5% in previous quarter and historical rate +34.1%)
- EBITDA margin 12.3% increased compared to 8.4% same period last year
- Net Debt increased by 204 bln rubles since the previous report (91.5% of market cap)
- FCF (LTM) -205.2 bln RUB (negative), 92.1% of market cap
- EV/EBITDA multiple is 4.8x compared to historical level (50th percentile) of 3.9x

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

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

General information

Ozon Holdings PLC operates as a holding company. The Company, through its subsidiaries, develops an online marketplace connecting buyers and sellers of merchandise in Russia.

Good financial results growth rate 51.4% (average between last period year over year growth for revenue and EBITDA), there is slowdown compared to average historical growth rates (75.1%)
Dividend yield for the last twelve months 9.0%
Free cash flow yield -1.9% (LTM)
Share price is 8.4% higher than minimum and 50.8% lower than maximum for the last 3 years
The company is undervalued by EV / LTM EBITDA multiple compared to target level (4.3x vs
)
Fundamental value created in LTM (estimate)

Key Financials (Download financials)

Ticker: OZON

Share price, RUB: (+1.6%)2369

year average price 3998

year start price 4347 2025-09-03

max close price 4811 2026-02-19

min close price 2185 2026-08-28

current price 2369 2026-09-02

Common stocks: 216 413 733

Dividend Yield: 9.0%

FCF Yield LTM: -1.9%

EV / LTM EBITDA:[с учетом прогноза: 3.9x] 4.3x

EV / EBITDA annualized: 3.4x

Last revenue growth (y/y): 46.8%

Last growth of EBITDA (y/y): 56.0%

Historical revenue growth: 53.7%

Historical growth of EBITDA: 96.6%

Target EV / EBITDA (hist percentile):

Fundamental value created in LTM:

Потенциал с учетом ускорения/замедления

[с учетом прогноза фин показателей]

	Mult Upside	+261.5%
	FCF Creation	-14.8%
	Growth	+28.9%
	Growth Corr	-46.2%

	Sum	+229.5%

EV / LTM EBITDA mutiple calculation

Market Cap (m RUB): 512 684

Net Debt (m RUB): 239 328

EV (Enterprise Value): 752 012

EBITDA LTM (m RUB): 173 482

Net Income LTM (m RUB): -178 309

EV / LTM EBITDA: 4.3x

Net Debt / LTM EBITDA (if EBITDA > 0): 1.4x

Average daily trading volume for the week, RUB mln: 5503

[auto extract] P / B 0.7x

EBITDA margin ann-d 16.5%

Net income margin ann-d -57.2%

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

Фьючерсы

Show/Hide

Название	Инструмент	Дата экспирации	Последняя цена	За день	Дневной объем млн руб	Цена акции	Контанго / бэквордация	Annualized
Фьючерсный контракт OZON-9.26	ONU6	2026-09-18	2360.00	+1.2%	2 788.0	2369	-0.4%	-8.3%
Фьючерсный контракт OZON-12.26	ONZ6	2026-12-18	2439.00	+0.9%	364.3	2369	+3.0%	+10.4%

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 q2 ( 16005 , 16006 )	334 186+47%		-212 762<-100%	-191 014<-100%	301>+200%	16 016<-100%
2026 q1	300 926+49%	68 228+45%	26 065+130%	4 541<-100%		-16 478-5%
2025 q4	308 550+44%	65 367+117%	21 856<-100%	5 226-82%		-16 412+44%
2025 q3	258 898+69%	60 110+122%	17 826>+200%	2 938<-100%		-14 184+141%
2025 q2	227 624+87%	57 475>+200%	140 748<-100%	159 994<-100%	25	-17 348+26%
2025 q1	202 115+32%	47 182+74%	11 342+108%	-7 894>+200%		-17 384+27%
2024 q4 ( 9387 , 15736 )	214 740+68%	30 059+106%	-7 312+38%	28 468<-100%		-11 362>+200%
2024 q3	153 110+20%	27 127+86%	5 466<-100%	-740-80%		-5 885>+200%
2024 q2	121 960+30%	15 572+59%	-13 128+52%	-27 971+114%		-13 725+172%
2024 q1	153 693+41%	27 127>+200%	5 466<-100%	-740-97%		-13 725
2023 q4 ( 9257 , 15735 )	127 914+37%	14 607	-5 285-65%	-3 762-81%	506-29%	-121-97%
2023 q3	127 914+37%	14 607	-5 285-65%	-3 762-81%	506-29%	-121-96%
2023 q2	94 164	9 807	-8 629	-13 087	9 101	-5 053
2023 q1	108 963>+200%	5 421>+200%	-13 556<-100%	-22 055<-100%
2022 q4 ( 9256 , 15734 )	93 626+41%		-15 143+3%	-19 396+37%	717+93%	-4 210+190%
2022 q3	93 626		-15 143	-19 396	717	-2 965
2022 q1	32	43	1 279	0
2021 q4	66 298		-14 714	-14 195	371	-1 451

Balance

Implied interest rate for 2026 q1:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (16 478 - 0) * 4 / (253 619 - 0)

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


2026 q2 ( 16005 , 16006 )	735 514<-100%	752 915-29%	10 914-94%		1.38x
2026 q1	-144 453	1 560 523	253 619	26.0%	1.38x
2025 q4	-148 406+12%	1 429 778+61%	215 309<-100%	30.5%	1.44x
2025 q3	-137 362	1 248 585	181 216	31.3%	1.58x
2025 q2	-140 307+36%	1 066 737+96%	179 350+22%	38.6%	2.03x
2025 q1					3.90x
2024 q4 ( 9387 , 15736 )	-132 500+99%	890 006+87%	-106 305<-100%		5.71x
2024 q3					15.93x
2024 q2	-103 203	544 394	147 277	37.3%
2024 q1	-101 444+31%	693 964+35%	93 720-15%	58.6%
2023 q4 ( 9257 , 15735 )	-66 577>+200%	476 026+67%	120 075+73%	-1.3%
2023 q3
2023 q2
2023 q1	-77 715	515 216	110 883
2022 q4 ( 9256 , 15734 )	-16 647	284 821	69 512	20.1%
2022 q3
2022 q1
2021 q4

Cashflow

Q	Operating cashflow	Investing cashflow	Financial cashflow


2026 q2 ( 16005 , 16006 )	7 192<-100%	-4 669<-100%	-1 560<-100%
2026 q1
2025 q4	165 332-1%	-31 832+22%	6 157<-100%
2025 q3	173 031+130%
2025 q2	-65<-100%	9<-100%	0+100%
2025 q1
2024 q4 ( 9387 , 15736 )	167 642>+200%	-25 987+190%	-55 386>+200%
2024 q3	75 272+38%	-25 987+190%	84 336<-100%
2024 q2	21 685+101%	-11 264+60%	-53 056<-100%
2024 q1	21 685<-100%	-14 297>+200%	64 556>+200%
2023 q4 ( 9257 , 15735 )	54 461<-100%	-8 968+1%	-3 897<-100%
2023 q3	54 461<-100%	-8 968+124%	-3 897<-100%
2023 q2	10 787	-7 038	6 367
2023 q1	-1 752	-4 500	16 033
2022 q4 ( 9256 , 15734 )	-2 532-26%	-8 8560%	4 599-66%
2022 q3	-4 688	-4 010	4 631
2022 q1
2021 q4	-3 407	-8 851	13 473

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	14 790	7 395	14 719	15 050	530	-228
2026 q1	0		-81	-79	22
2025 q4	65	49	19	6 774	55
2025 q3	0		-4	9 998	4
2025 q2
2025 q1
2024 q4
2024 q3

Balance

Implied interest rate for 2026 q2:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (228 - 530) * 4 / (11 951 - 0)

Q	Total equity	Total assets	Net debt


2026 q2	152 968	170 559	11 951
2026 q1	152 907	153 773	-1 370
2025 q4	152 986	158 557	-1 202+1%
2025 q3	182 500	183 227	-31 187
2025 q2
2025 q1
2024 q4			-1 185
2024 q3

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

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