Enhanced Investments - Financial Portal

2025-03-28

#FEES #reports

FGC UES reported for 2024 q3:
- Revenue +18.7% YoY (vs +18.7% in previous quarter and historical rate +75.3%)
- EBITDA -147.7% YoY (vs -147.7% in previous quarter and historical rate +26.8%)
- Net Income -172.4% YoY (vs -59.0% in previous quarter and historical rate +50.9%)
- EBITDA margin -11.2% decreased compared to 27.9% same period last year
- Net Debt increased by 201.4 (210.2% of market cap)
- FCF (LTM) -55.9 bln RUB (negative), 58.3% of market cap
- EV/EBITDA multiple is 11.5x compared to historical level (50th percentile) of 2.9x

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

2025-03-28

#FEES #reports

FGC UES reported for 2024 q4:
- Revenue +18.7% YoY (vs +18.7% in previous quarter and historical rate +75.3%)
- EBITDA -147.7% YoY (vs -147.7% in previous quarter and historical rate +26.8%)
- Net Income -172.4% YoY (vs -172.4% in previous quarter and historical rate +19.0%)
- EBITDA margin -11.2% decreased compared to 27.9% same period last year
- Net Debt increased by 201.4 (204.3% of market cap)
- FCF (LTM) -55.9 bln RUB (negative), 56.7% of market cap
- EV/EBITDA multiple is 11.5x compared to historical level (50th percentile) of 2.9x

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

2025-03-28

#TRNFP #reports

Transneft (pref) reported for 2024 q3:
- Revenue +1.2% YoY (vs +2.9% in previous quarter and historical rate +9.5%)
- EBITDA -13.5% YoY (vs -20.7% in previous quarter and historical rate +2.7%)
- Net Income -2.2% YoY (vs -20.7% in previous quarter and historical rate +75.3%)
- EBITDA margin 30.3% decreased compared to 35.5% same period last year
- Net Debt decreased by 114 (13.1% of market cap)
- FCF (LTM) +251 bln RUB (positive), 28.9% of market cap
- EV/EBITDA multiple is 1.7x compared to historical level (50th percentile) of 2.5x

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

2025-03-28

#TRNFP #reports

Transneft (pref) reported for 2024 q4:
- Revenue +1.2% YoY (vs +2.9% in previous quarter and historical rate +9.5%)
- EBITDA -13.5% YoY (vs -20.7% in previous quarter and historical rate +2.7%)
- Net Income -4.6% YoY (vs -2.2% in previous quarter and historical rate +63.9%)
- EBITDA margin 30.3% decreased compared to 35.5% same period last year
- Net Debt decreased by 114 (13.1% of market cap)
- FCF (LTM) +251 bln RUB (positive), 28.9% of market cap
- EV/EBITDA multiple is 1.7x compared to historical level (50th percentile) of 2.5x

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

2025-03-28

#NKNC #reports

Nizhnekamsknef-m reported for 2024 H2:
- Revenue +12.8% YoY (vs +15.9% in previous half-year and historical rate +4.7%)
- EBITDA +14.2% YoY (vs +6.1% in previous half-year and historical rate +3.3%)
- Net Income -29.6% YoY (vs +2083.4% in previous half-year and historical rate +270.2%)
- EBITDA margin 28.7% increased compared to 28.4% same period last year
- Net Debt decreased by 99.2 (64.8% of market cap)
- FCF (LTM) +96.7 bln RUB (positive), 63.2% of market cap
- EV/EBITDA multiple is 2x compared to historical level (50th percentile) of 3.9x
- EV/EBITDA expected multiple is 1.3x

Growth potential increased by 70.5% to +152.2%

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

2025-03-26

#RNFT #reports

Russneft reported for 2024 H2:
- Revenue +4.1% YoY (vs +60.2% in previous half-year and historical rate +11.6%)
- EBITDA -3.3% YoY (vs +489.9% in previous half-year and historical rate +45.2%)
- Net Income +41.5% YoY (vs +100.0% in previous half-year and historical rate +37.3%)
- EBITDA margin 21.1% decreased compared to 22.8% same period last year
- Net Debt increased by 44.7 (92.3% of market cap)
- FCF (LTM) -23.4 bln RUB (negative), 48.2% of market cap
- EV/EBITDA multiple is 2.1x compared to historical level (50th percentile) of 2.2x
- EV/EBITDA expected multiple is 2.5x

Growth potential decreased by 90.2% to -54.9%

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

2025-03-26

#BELU #reports

Beluga reported for 2024 q3:
- Revenue +40.9% YoY (vs +85.8% in previous quarter and historical rate +30.5%)
- EBITDA -15.2% YoY (vs +7.2% in previous quarter and historical rate +26.7%)
- EBITDA margin 10.0% decreased compared to 16.7% same period last year
- Net Debt decreased by 4.2 (8.0% of market cap)
- FCF (LTM) +4.9 bln RUB (positive), 9.4% of market cap
- EV/EBITDA multiple is 4.7x compared to historical level (50th percentile) of 5x

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

2025-03-26

#LENT #reports

Lenta reported for 2024 q4:
- Revenue +18.4% YoY (vs +55.1% in previous quarter and historical rate +24.7%)
- EBITDA +19.7% YoY (vs +141.1% in previous quarter and historical rate +38.8%)
- Net Income +100% YoY (vs +100.0% in previous quarter and historical rate -31.6%)
- EBITDA margin 8.1% has not changed compared to 8.0% same period last year
- Net Debt decreased by 31.4 (22.8% of market cap)
- FCF (LTM) +34.5 bln RUB (positive), 25.0% of market cap
- EV/EBITDA multiple is 3.3x compared to historical level (50th percentile) of 4.3x

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

2025-03-26

#BELU #reports

Beluga reported for 2024 q4:
- Revenue +40.9% YoY (vs +85.8% in previous quarter and historical rate +30.5%)
- EBITDA -15.2% YoY (vs +7.2% in previous quarter and historical rate +26.7%)
- Net Income -43.1% YoY (vs -33.8% in previous quarter and historical rate +27.5%)
- EBITDA margin 10.0% decreased compared to 16.7% same period last year
- Net Debt decreased by 4.2 (8.0% of market cap)
- FCF (LTM) +4.9 bln RUB (positive), 9.4% of market cap
- EV/EBITDA multiple is 4.7x compared to historical level (50th percentile) of 5x

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

2025-03-26

#DATA #reports

ArenaData reported for 2024 H2:
- Revenue +26.2% YoY (vs +125.9% in previous half-year and historical rate +64.9%)
- EBITDA -21.5% YoY (vs +60000.0% in previous half-year and historical rate +48.9%)
- Net Income -13.1% YoY (vs +100.0% in previous half-year and historical rate +45.7%)
- EBITDA margin 36.2% decreased compared to 58.2% same period last year
- Net Debt increased by 12130.8 (29558.4% of market cap)
- FCF (LTM) -12131.9 bln RUB (negative), 29561.1% of market cap
- EV/EBITDA multiple is 6293.6x compared to historical level (50th percentile) of 11.5x

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

2025-03-25

#ELMT #reports

Element reported for 2024 H2:
- Revenue +35.1% YoY (vs +10.9% in previous half-year and historical rate +28.6%)
- EBITDA +66.1% YoY (vs +27.7% in previous half-year and historical rate +57.8%)
- EBITDA margin 30.1% increased compared to 24.5% same period last year
- Net Debt decreased by 41 (57.8% of market cap)
- FCF (LTM) +55 bln RUB (positive), 77.6% of market cap
- EV/EBITDA multiple is 2.9x compared to historical level (50th percentile) of 8.7x

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

2025-03-24

#AKRN #reports

Acron reported for 2024 q4:
- Revenue +12.8% YoY (vs +11.1% in previous quarter and historical rate +9.7%)
- EBITDA +117.7% YoY (vs -30.0% in previous quarter and historical rate +8.1%)
- Net Income +1.2% YoY (vs -77.4% in previous quarter and historical rate +19.1%)
- EBITDA margin 37.0% increased compared to 19.1% same period last year
- Net Debt decreased by 2.2 (0.3% of market cap)
- FCF (LTM) -36.5 bln RUB (negative), 5.3% of market cap
- EV/EBITDA multiple is 12.3x compared to historical level (50th percentile) of 8.9x
- EV/EBITDA expected multiple is 12.6x

Growth potential increased by 20.3% to -41.9%

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

2025-03-24

#ETLN #reports

Etalon reported for 2024 H2:
- Revenue +31.4% YoY (vs +75.0% in previous half-year and historical rate +17.8%)
- EBITDA +233.8% YoY (vs +124.7% in previous half-year and historical rate +51.1%)
- Net Income -333% YoY (vs +29.4% in previous half-year and historical rate -129.7%)
- EBITDA margin 35.6% increased compared to 14.0% same period last year
- Net Debt increased by 26.9 (92.8% of market cap)
- FCF (LTM) -53.6 bln RUB (negative), 184.8% of market cap
- EV/EBITDA multiple is 5.4x compared to historical level (50th percentile) of 10.7x
- EV/EBITDA expected multiple is 4.4x

Growth potential increased by 299.0% to +376.1%

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

2025-03-21

#BANE #reports

Bashneft reported for 2024 q3:
- Revenue -4.5% YoY (vs -7.7% in previous quarter and historical rate +14.9%)
- EBITDA -115.9% YoY (vs -107.8% in previous quarter and historical rate +2.3%)
- EBITDA margin -2.6% decreased compared to 15.4% same period last year
- EV/EBITDA multiple is 6.3x compared to historical level (50th percentile) of 2.6x
- EV/EBITDA expected multiple is 3.1x

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

2025-03-21

#BANE #reports

Bashneft reported for 2024 q4:
- Revenue -4.5% YoY (vs -7.7% in previous quarter and historical rate +14.9%)
- EBITDA -115.9% YoY (vs -107.8% in previous quarter and historical rate +2.3%)
- Net Income -4.1% YoY (vs -43.7% in previous quarter and historical rate -8.0%)
- EBITDA margin -2.6% decreased compared to 15.4% same period last year
- EV/EBITDA multiple is 6.3x compared to historical level (50th percentile) of 2.6x
- EV/EBITDA expected multiple is 3.1x

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

2025-03-20

#ROSN #reports

Rosneft reported for 2024 q4:
- Revenue +1.2% YoY (vs -10.1% in previous quarter and historical rate +10.1%)
- EBITDA +55.5% YoY (vs -35.2% in previous quarter and historical rate +26.4%)
- Net Income -20.2% YoY (vs +13.4% in previous quarter and historical rate +33.1%)
- EBITDA margin 32.8% increased compared to 21.4% same period last year
- EV/EBITDA multiple is 3x compared to historical level (50th percentile) of 3.1x
- EV/EBITDA expected multiple is 3.8x

Growth potential increased by 37.7% to -40.5%

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

2025-03-20

#LSNG #reports

Lenenergo reported for 2024 H2:
- Revenue +13.2% YoY (vs +12.3% in previous half-year and historical rate +9.6%)
- EBITDA -38.1% YoY (vs +22.5% in previous half-year and historical rate +20.6%)
- Net Income -66.2% YoY (vs +40.8% in previous half-year and historical rate +18.7%)
- EBITDA margin 16.5% decreased compared to 30.3% same period last year
- Net Debt decreased by 23.9 (14.7% of market cap)
- FCF (LTM) +30.2 bln RUB (positive), 18.5% of market cap
- EV/EBITDA multiple is 3.2x compared to historical level (50th percentile) of 3.3x

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

2025-03-20

#VKCO #reports

VK company reported for 2024 q3:
- Revenue +2.5% YoY (vs +2.5% in previous quarter and historical rate +7.8%)
- EBITDA margin -33.7% decreased compared to -4.5% same period last year

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

2025-03-20

#VKCO #reports

VK company reported for 2024 q4:
- Revenue +2.5% YoY (vs +2.5% in previous quarter and historical rate +7.8%)
- Net Income -192.4% YoY (vs -80.8% in previous quarter and historical rate -162.7%)
- EBITDA margin -33.7% decreased compared to -4.5% same period last year

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

2025-03-20

#MAGN #reports

MMK reported for 2024 q4:
- Revenue -19.3% YoY (vs -9.9% in previous quarter and historical rate -1.9%)
- EBITDA -56.6% YoY (vs -31.2% in previous quarter and historical rate -16.8%)
- Net Income -64% YoY (vs -47.9% in previous quarter and historical rate -7.8%)
- EBITDA margin 14.0% decreased compared to 26.0% same period last year
- Net Debt increased by 21.8 (4.9% of market cap)
- FCF (LTM) +38.2 bln RUB (positive), 8.5% of market cap
- EV/EBITDA multiple is 2.4x compared to historical level (50th percentile) of 2.5x
- EV/EBITDA expected multiple is 2.9x

Growth potential decreased by 20.6% to -9.5%

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

2025-03-20

#ENPG #reports

En+ Group reported for 2024 H2:
- Revenue -6.8% YoY (vs +13.4% in previous half-year and historical rate +36.9%)
- EBITDA +5.5% YoY (vs +70.9% in previous half-year and historical rate +14.9%)
- Net Income +100% YoY (vs -37.5% in previous half-year and historical rate +834.6%)
- EBITDA margin 11.6% increased compared to 10.2% same period last year
- Net Debt increased by 274.9 (80.5% of market cap)
- FCF (LTM) -92.8 bln RUB (negative), 27.2% of market cap
- EV/EBITDA multiple is 8.5x compared to historical level (50th percentile) of 9.8x

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

2025-03-19

#X5 #reports

X5 Retail Group reported for 2025 q1:
- Revenue +20% YoY (vs +20.0% in previous quarter and historical rate +21.6%)
- EBITDA +19.3% YoY (vs +19.3% in previous quarter and historical rate +18.5%)
- EBITDA margin 4.9% has not changed compared to 4.9% same period last year
- Net Debt increased by 19.7 (1.9% of market cap)
- FCF (LTM) -48.7 bln RUB (negative), 4.8% of market cap
- EV/EBITDA multiple is 4.4x compared to historical level (50th percentile) of 3.2x

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

2025-03-19

#X5 #reports

X5 Retail Group reported for 2025 q2:
- Revenue +20% YoY (vs +20.0% in previous quarter and historical rate +21.6%)
- EBITDA +19.3% YoY (vs +19.3% in previous quarter and historical rate +18.5%)
- EBITDA margin 4.9% has not changed compared to 4.9% same period last year
- Net Debt increased by 19.7 (1.9% of market cap)
- FCF (LTM) -48.7 bln RUB (negative), 4.8% of market cap
- EV/EBITDA multiple is 4.4x compared to historical level (50th percentile) of 3.2x

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

2025-03-19

#X5 #reports

X5 Retail Group reported for 2025 q3:
- Revenue +20% YoY (vs +20.0% in previous quarter and historical rate +21.6%)
- EBITDA +19.3% YoY (vs +19.3% in previous quarter and historical rate +18.5%)
- EBITDA margin 4.9% has not changed compared to 4.9% same period last year
- Net Debt increased by 19.7 (2.0% of market cap)
- FCF (LTM) -48.7 bln RUB (negative), 4.8% of market cap
- EV/EBITDA multiple is 4.4x compared to historical level (50th percentile) of 3.2x

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

2025-03-19

#X5 #reports

X5 Retail Group reported for 2025 q4:
- Revenue +20% YoY (vs +20.0% in previous quarter and historical rate +21.6%)
- EBITDA +19.3% YoY (vs +19.3% in previous quarter and historical rate +18.5%)
- EBITDA margin 4.9% has not changed compared to 4.9% same period last year
- Net Debt increased by 19.7 (2.0% of market cap)
- FCF (LTM) -48.7 bln RUB (negative), 4.8% of market cap
- EV/EBITDA multiple is 4.4x compared to historical level (50th percentile) of 3.2x

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

2025-03-19

#X5 #reports

X5 Retail Group reported for 2024 q4:
- Revenue +22.3% YoY (vs +22.9% in previous quarter and historical rate +21.1%)
- EBITDA -0.8% YoY (vs +16.0% in previous quarter and historical rate +17.3%)
- EBITDA margin 4.9% decreased compared to 6.1% same period last year
- Net Debt increased by 14.2 (1.4% of market cap)
- FCF (LTM) +23.3 bln RUB (positive), 2.3% of market cap
- EV/EBITDA multiple is 4.2x compared to historical level (50th percentile) of 3.2x

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

2025-03-18

#MRKC #reports

IDGC Center reported for 2025 q1:
- Revenue +14.2% YoY (vs +14.2% in previous quarter and historical rate +70.1%)
- EBITDA +27.6% YoY (vs +27.6% in previous quarter and historical rate +46.2%)
- EBITDA margin 19.0% increased compared to 17.0% same period last year
- Net Debt increased by 0.1 (0.3% of market cap)
- FCF (LTM) +2.2 bln RUB (positive), 8.1% of market cap
- EV/EBITDA multiple is 1.7x compared to historical level (50th percentile) of 2.6x

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

2025-03-18

#MRKC #reports

IDGC Center reported for 2025 q2:
- Revenue +14.2% YoY (vs +14.2% in previous quarter and historical rate +70.1%)
- EBITDA +27.6% YoY (vs +27.6% in previous quarter and historical rate +46.2%)
- EBITDA margin 19.0% increased compared to 17.0% same period last year
- Net Debt increased by 0.1 (0.3% of market cap)
- FCF (LTM) +2.2 bln RUB (positive), 8.1% of market cap
- EV/EBITDA multiple is 1.7x compared to historical level (50th percentile) of 2.6x

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

2025-03-18

#MRKC #reports

IDGC Center reported for 2025 q3:
- Revenue +14.2% YoY (vs +14.2% in previous quarter and historical rate +70.1%)
- EBITDA +27.6% YoY (vs +27.6% in previous quarter and historical rate +46.2%)
- EBITDA margin 19.0% increased compared to 17.0% same period last year
- Net Debt increased by 0.1 (0.3% of market cap)
- FCF (LTM) +2.2 bln RUB (positive), 8.1% of market cap
- EV/EBITDA multiple is 1.7x compared to historical level (50th percentile) of 2.6x

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

2025-03-18

#MRKC #reports

IDGC Center reported for 2025 q4:
- Revenue +14.2% YoY (vs +14.2% in previous quarter and historical rate +70.1%)
- EBITDA +27.6% YoY (vs +27.6% in previous quarter and historical rate +46.2%)
- EBITDA margin 19.0% increased compared to 17.0% same period last year
- Net Debt increased by 0.1 (0.3% of market cap)
- FCF (LTM) +2.2 bln RUB (positive), 8.1% of market cap
- EV/EBITDA multiple is 1.7x compared to historical level (50th percentile) of 2.6x

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

2025-03-18

#RAGR #reports

Rusagro reported for 2024 q4:
- Revenue +26% YoY (vs +6.3% in previous quarter and historical rate +16.7%)
- EBITDA +11.1% YoY (vs -29.4% in previous quarter and historical rate +17.5%)
- Net Income -21.5% YoY (vs -102.7% in previous quarter and historical rate +745.6%)
- EBITDA margin 23.1% decreased compared to 26.2% same period last year
- Net Debt increased by 104.2 (47.8% of market cap)
- FCF (LTM) -87.7 bln RUB (negative), 40.2% of market cap
- EV/EBITDA multiple is 7.1x compared to historical level (50th percentile) of 4.3x
- EV/EBITDA expected multiple is 8.4x

Growth potential decreased by 120.5% to -106.6%

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

2025-03-18

#MRKC #reports

IDGC Center reported for 2024 q4:
- Revenue +24.8% YoY (vs +7.4% in previous quarter and historical rate +48.7%)
- EBITDA -44% YoY (vs -12.3% in previous quarter and historical rate +35.2%)
- Net Income -30% YoY (vs +59.6% in previous quarter and historical rate -12.8%)
- EBITDA margin 17.0% decreased compared to 37.8% same period last year
- Net Debt increased by 3.1 (11.5% of market cap)
- FCF (LTM) +1.7 bln RUB (positive), 6.2% of market cap
- EV/EBITDA multiple is 2.2x compared to historical level (50th percentile) of 2.6x

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

2025-03-18

#TATN #reports

Tatneft reported for 2024 q3:
- Revenue +13.9% YoY (vs +13.9% in previous quarter and historical rate +20.0%)
- EBITDA +4% YoY (vs +4.0% in previous quarter and historical rate +17.8%)
- EBITDA margin 21.7% decreased compared to 23.8% same period last year
- Net Debt decreased by 8.2 (0.5% of market cap)
- FCF (LTM) +274.2 bln RUB (positive), 16.7% of market cap
- EV/EBITDA multiple is 3.3x compared to historical level (50th percentile) of 2.8x
- EV/EBITDA expected multiple is 5.8x

Growth potential increased by 7.6% to -51.6%

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

2025-03-18

#TATN #reports

Tatneft reported for 2024 q4:
- Revenue +13.9% YoY (vs +13.9% in previous quarter and historical rate +20.0%)
- EBITDA +4% YoY (vs +4.0% in previous quarter and historical rate +17.8%)
- Net Income +7.9% YoY (vs -99.9% in previous quarter and historical rate -1485.8%)
- EBITDA margin 21.7% decreased compared to 23.8% same period last year
- Net Debt decreased by 8.2 (0.5% of market cap)
- FCF (LTM) +274.2 bln RUB (positive), 16.7% of market cap
- EV/EBITDA multiple is 3.3x compared to historical level (50th percentile) of 2.8x
- EV/EBITDA expected multiple is 5.8x

Growth potential increased by 7.6% to -51.6%

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

2025-03-18

#AQUA #reports

RUS AQUA reported for 2024 H2:
- Revenue -14.7% YoY (vs +41.5% in previous half-year and historical rate +31.8%)
- EBITDA -24.3% YoY (vs +17.4% in previous half-year and historical rate +36.3%)
- Net Income +133.2% YoY (vs -117.1% in previous half-year and historical rate +226.3%)
- EBITDA margin 37.5% decreased compared to 42.3% same period last year
- Net Debt increased by 6.7 (10.0% of market cap)
- FCF (LTM) +3.1 bln RUB (positive), 4.6% of market cap
- EV/EBITDA multiple is 6.5x compared to historical level (50th percentile) of 6.2x
- EV/EBITDA expected multiple is 6.4x

Growth potential decreased by 8.4% to -26.1%

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

2025-03-18

#VSEH #reports

VseInstrumenti reported for 2024 q3:
- Revenue +15.6% YoY (vs +35.3% in previous quarter and historical rate +46.7%)
- EBITDA +11.1% YoY (vs +32.8% in previous quarter and historical rate +84.2%)
- Net Income -116.6% YoY (vs -79.2% in previous quarter and historical rate -49.0%)
- EBITDA margin 8.0% decreased compared to 8.4% same period last year
- Net Debt increased by 5.3 (9.8% of market cap)
- FCF (LTM) -6.3 bln RUB (negative), 11.6% of market cap
- EV/EBITDA multiple is 7x compared to historical level (50th percentile) of 7.7x

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

2025-03-14

#LSRG #reports

LSR Group reported for 2024 H2:
- Revenue -6.4% YoY (vs +13.8% in previous half-year and historical rate +26.1%)
- EBITDA -9.3% YoY (vs +36.1% in previous half-year and historical rate +34.0%)
- Net Income +151.5% YoY (vs -69.5% in previous half-year and historical rate +28.1%)
- EBITDA margin 30.4% decreased compared to 31.4% same period last year
- Net Debt decreased by 228.2 (253.7% of market cap)
- FCF (LTM) +191.6 bln RUB (positive), 213.0% of market cap
- EV/EBITDA multiple is 1.4x compared to historical level (50th percentile) of 5.3x

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

2025-03-14

#SVCB #reports

Sovcombank reported for 2024 q4:
- Revenue -30.9% YoY (vs -6.8% in previous quarter and historical rate +5.5%)
- Net Income +11.1% YoY (vs -28.0% in previous quarter and historical rate +18.8%)
- Net Income margin 74.3% increased compared to 46.2% same period last year
- P/E multiple is 4.5x compared to historical level (50th percentile) of 3.6x

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

2025-03-14

#RUAL #reports

Rusal reported for 2024 H2:
- Revenue +7.6% YoY (vs +13.1% in previous half-year and historical rate +11.2%)
- EBITDA +84% YoY (vs +180.5% in previous half-year and historical rate +61.5%)
- Net Income +100% YoY (vs -60.4% in previous half-year and historical rate +15.2%)
- EBITDA margin 14.1% increased compared to 8.2% same period last year
- Net Debt increased by 155.2 (24.1% of market cap)
- FCF (LTM) -224.2 bln RUB (negative), 34.9% of market cap
- EV/EBITDA multiple is 8.8x compared to historical level (50th percentile) of 12x
- EV/EBITDA expected multiple is 12.8x

Growth potential increased by 2.9% to -112.4%

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

2025-03-14

#MRKS #reports

IDGC Siberia reported for 2024 q3:
- Revenue -20.2% YoY (vs +34.6% in previous quarter and historical rate +12.2%)
- EBITDA -60.3% YoY (vs +133800.0% in previous quarter and historical rate -8.3%)
- EBITDA margin 6.7% decreased compared to 13.4% same period last year
- Net Debt increased by 24.6 (43.5% of market cap)
- FCF (LTM) -50 bln RUB (negative), 88.5% of market cap
- EV/EBITDA multiple is 17.6x compared to historical level (50th percentile) of 10x

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

2025-03-14

#MRKS #reports

IDGC Siberia reported for 2024 q4:
- Revenue -20.2% YoY (vs +34.6% in previous quarter and historical rate +12.2%)
- EBITDA -60.3% YoY (vs +133800.0% in previous quarter and historical rate -8.3%)
- Net Income +73.7% YoY (vs -430.5% in previous quarter and historical rate -177.0%)
- EBITDA margin 6.7% decreased compared to 13.4% same period last year
- Net Debt increased by 24.6 (43.5% of market cap)
- FCF (LTM) -50 bln RUB (negative), 88.5% of market cap
- EV/EBITDA multiple is 17.6x compared to historical level (50th percentile) of 10x

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

2025-03-13

#HYDR #reports

Rushydro reported for 2024 q4:
- Revenue +32% YoY (vs +19.8% in previous quarter and historical rate +12.9%)
- EBITDA +55.9% YoY (vs +36.2% in previous quarter and historical rate +30.9%)
- Net Income -244.2% YoY (vs -101.5% in previous quarter and historical rate -49.8%)
- EBITDA margin 24.6% increased compared to 20.8% same period last year
- Net Debt increased by 46.7 (23.7% of market cap)
- FCF (LTM) -159.5 bln RUB (negative), 81.0% of market cap
- EV/EBITDA multiple is 4.7x compared to historical level (50th percentile) of 5.9x

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

2025-03-13

#DELI #reports

Delimobil reported for 2024 H2:
- Revenue +23.7% YoY (vs +46.4% in previous half-year and historical rate +32.8%)
- EBITDA -20.4% YoY (vs -0.8% in previous half-year and historical rate +32.5%)
- Net Income -141% YoY (vs +100.0% in previous half-year and historical rate +171.2%)
- EBITDA margin 19.7% decreased compared to 30.6% same period last year
- Net Debt increased by 4.8 (14.4% of market cap)
- FCF (LTM) -12.2 bln RUB (negative), 36.6% of market cap
- EV/EBITDA multiple is 12.7x compared to historical level (50th percentile) of 13.8x

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

2025-03-12

#T #reports

TBank reported for 2025 q1:
- Revenue +45.6% YoY (vs +68.0% in previous quarter and historical rate +40.7%)
- Net Income +24.9% YoY (vs +24.9% in previous quarter and historical rate +73.7%)
- Net Income margin 18.3% decreased compared to 21.4% same period last year
- P/E multiple is 5.6x compared to historical level (50th percentile) of 7.2x

Growth potential increased by 14.5% to +30.2%

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

2025-03-12

#T #reports

TBank reported for 2025 q2:
- Revenue +45.6% YoY (vs +68.0% in previous quarter and historical rate +40.7%)
- Net Income +24.9% YoY (vs +24.9% in previous quarter and historical rate +73.7%)
- Net Income margin 18.3% decreased compared to 21.4% same period last year
- P/E multiple is 5.6x compared to historical level (50th percentile) of 7.2x

Growth potential increased by 14.4% to +30.1%

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

2025-03-12

#T #reports

TBank reported for 2025 q3:
- Revenue +45.6% YoY (vs +68.0% in previous quarter and historical rate +40.7%)
- Net Income +24.9% YoY (vs +24.9% in previous quarter and historical rate +73.7%)
- Net Income margin 18.3% decreased compared to 21.4% same period last year
- P/E multiple is 5.6x compared to historical level (50th percentile) of 7.2x

Growth potential increased by 14.4% to +30.1%

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

2025-03-12

#T #reports

TBank reported for 2025 q4:
- Revenue +45.6% YoY (vs +68.0% in previous quarter and historical rate +40.7%)
- Net Income +24.9% YoY (vs +24.9% in previous quarter and historical rate +73.7%)
- Net Income margin 18.3% decreased compared to 21.4% same period last year
- P/E multiple is 5.6x compared to historical level (50th percentile) of 7.2x

Growth potential increased by 14.4% to +30.1%

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

2025-03-12

#RENI #reports

Renessans reported for 2024 q4:
- Revenue +36.2% YoY (vs +35.4% in previous quarter and historical rate +20.4%)
- Net Income +775.3% YoY (vs -76.5% in previous quarter and historical rate +67.2%)
- Net Income margin 13.5% increased compared to 2.1% same period last year
- P/E multiple is 6.6x compared to historical level (50th percentile) of 4.8x

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

2025-03-11

#POSI #reports

Positive reported for 2024 q3:
- Revenue +20.8% YoY (vs -1.6% in previous quarter and historical rate +67.4%)
- EBITDA -92.4% YoY (vs -951.2% in previous quarter and historical rate +28.2%)
- EBITDA margin 1.7% decreased compared to 27.4% same period last year
- Net Debt increased by 9 (8.6% of market cap)
- FCF (LTM) -4 bln RUB (negative), 3.8% of market cap
- EV/EBITDA multiple is 19.1x compared to historical level (50th percentile) of 21.5x

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

2025-03-07

#FLOT #reports

SCF Group reported for 2024 q4:
- Revenue -28.7% YoY (vs -15.7% in previous quarter and historical rate +33.6%)
- EBITDA -43.7% YoY (vs -29.9% in previous quarter and historical rate +38.8%)
- Net Income -141.8% YoY (vs -16.9% in previous quarter and historical rate +379.9%)
- EBITDA margin 47.1% decreased compared to 59.7% same period last year
- Net Debt decreased by 9.9 (4.4% of market cap)
- FCF (LTM) +66.6 bln RUB (positive), 29.5% of market cap
- EV/EBITDA multiple is 2.5x compared to historical level (50th percentile) of 2.6x
- EV/EBITDA expected multiple is 1.9x

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

2025-03-06

#UPRO #reports

Unipro reported for 2024 H2:
- Revenue +8.3% YoY (vs +7.9% in previous half-year and historical rate +13.5%)
- EBITDA -13% YoY (vs +13.5% in previous half-year and historical rate +39.7%)
- Net Income -55.9% YoY (vs +100.0% in previous half-year and historical rate +9.1%)
- EBITDA margin 12.1% decreased compared to 15.0% same period last year
- Net Debt decreased by 19.4 (11.7% of market cap)
- FCF (LTM) +39.9 bln RUB (positive), 24.2% of market cap
- EV/EBITDA multiple is 2.2x compared to historical level (50th percentile) of 2.3x

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

2025-03-06

#BSPB #reports

Bank Sankt-Peterburg reported for 2024 q4:
- Revenue -39.8% YoY (vs +34.4% in previous quarter and historical rate +22.9%)
- Net Income +314.4% YoY (vs +55.6% in previous quarter and historical rate +72.6%)
- Net Income margin 342.2% increased compared to 49.7% same period last year
- P/E multiple is 2.3x compared to historical level (50th percentile) of 2.7x

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

2025-03-05

#MTSS #reports

MTS reported for 2024 q4:
- Revenue +13.8% YoY (vs +15.3% in previous quarter and historical rate +10.0%)
- EBITDA +9% YoY (vs +5.8% in previous quarter and historical rate +2.6%)
- EBITDA margin 27.1% decreased compared to 28.3% same period last year
- Net Debt increased by 17.1 (4.1% of market cap)
- FCF (LTM) +14 bln RUB (positive), 3.3% of market cap
- EV/EBITDA multiple is 4.2x compared to historical level (50th percentile) of 4.3x

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

2025-03-05

#MBNK #reports

MTS Bank reported for 2024 q4:
- Revenue -38.6% YoY (vs +14.8% in previous quarter and historical rate +27.6%)
- Net Income -179.1% YoY (vs -20.7% in previous quarter and historical rate +34.0%)
- Net Income margin -11.2% decreased compared to 8.7% same period last year
- P/E multiple is 5x compared to historical level (50th percentile) of 3.9x

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

2025-03-05

#PLZL #reports

Polyus reported for 2024 q3:
- Revenue +57.6% YoY (vs +57.6% in previous quarter and historical rate +28.8%)
- EBITDA +64.8% YoY (vs +64.8% in previous quarter and historical rate +41.7%)
- EBITDA margin 71.1% increased compared to 68.0% same period last year
- Net Debt increased by 42.2 (1.6% of market cap)
- FCF (LTM) +82.1 bln RUB (positive), 3.2% of market cap
- EV/EBITDA multiple is 5x compared to historical level (50th percentile) of 6x
- EV/EBITDA expected multiple is 4.6x

Growth potential increased by 28.2% to +32.3%

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

2025-03-05

#PLZL #reports

Polyus reported for 2024 q4:
- Revenue +57.6% YoY (vs +57.6% in previous quarter and historical rate +28.8%)
- EBITDA +64.8% YoY (vs +64.8% in previous quarter and historical rate +41.7%)
- Net Income +101.8% YoY (vs +237.8% in previous quarter and historical rate +49.6%)
- EBITDA margin 71.1% increased compared to 68.0% same period last year
- Net Debt increased by 42.2 (1.6% of market cap)
- FCF (LTM) +82.1 bln RUB (positive), 3.1% of market cap
- EV/EBITDA multiple is 5x compared to historical level (50th percentile) of 6x
- EV/EBITDA expected multiple is 4.6x

Growth potential increased by 28.2% to +32.3%

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

2025-03-04

#AFLT #reports

Aeroflot reported for 2024 q4:
- Revenue +28.7% YoY (vs +37.3% in previous quarter and historical rate +24.5%)
- EBITDA -53.8% YoY (vs -47.2% in previous quarter and historical rate +58.9%)
- EBITDA margin 21.1% decreased compared to 58.8% same period last year
- Net Debt increased by 28 (33.0% of market cap)
- FCF (LTM) +37.6 bln RUB (positive), 44.4% of market cap
- EV/EBITDA multiple is 4.1x compared to historical level (50th percentile) of 6.2x

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

2025-03-04

#LEAS #reports

Europlan reported for 2024 q4:
- Revenue +32.1% YoY (vs +40.9% in previous quarter and historical rate +33.1%)
- Net Income -13.4% YoY (vs -30.3% in previous quarter and historical rate +21.5%)
- Net Income 31.7% decreased compared to 48.4% same period last year
- P/E multiple is 6.1x compared to historical level (50th percentile) of 5.4x

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

2025-03-03

#TRMK #reports

TMK (pipe) reported for 2024 q3:
- Revenue -3.8% YoY (vs -3.8% in previous quarter and historical rate +13.9%)
- EBITDA -47.4% YoY (vs -47.4% in previous quarter and historical rate +31.3%)
- EBITDA margin 10.5% decreased compared to 19.2% same period last year
- Net Debt decreased by 22.4 (17.1% of market cap)
- FCF (LTM) -0.6 bln RUB (negative), 0.4% of market cap
- EV/EBITDA multiple is 6.5x compared to historical level (50th percentile) of 3.8x
- EV/EBITDA expected multiple is 7.2x

Growth potential increased by 17.4% to -197.9%

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

2025-03-03

#TRMK #reports

TMK (pipe) reported for 2024 q4:
- Revenue -3.8% YoY (vs -3.8% in previous quarter and historical rate +13.9%)
- EBITDA -47.4% YoY (vs -47.4% in previous quarter and historical rate +31.3%)
- Net Income -170.4% YoY (vs -106.4% in previous quarter and historical rate +109.8%)
- EBITDA margin 10.5% decreased compared to 19.2% same period last year
- Net Debt decreased by 22.4 (17.1% of market cap)
- FCF (LTM) -0.6 bln RUB (negative), 0.4% of market cap
- EV/EBITDA multiple is 6.5x compared to historical level (50th percentile) of 3.8x
- EV/EBITDA expected multiple is 7.2x

Growth potential increased by 17.4% to -197.9%

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

2025-02-28

#IRAO #reports

Inter RAO reported for 2024 q3:
- Revenue +34.7% YoY (vs +6.6% in previous quarter and historical rate +10.8%)
- EBITDA -4.9% YoY (vs -12.9% in previous quarter and historical rate -1.0%)
- Net Income +6.4% YoY (vs +16.8% in previous quarter and historical rate +22.4%)
- EBITDA margin 7.6% decreased compared to 10.7% same period last year
- Net Debt decreased by 136.5 (34.9% of market cap)
- FCF (LTM) -75.1 bln RUB (negative), 19.2% of market cap
- EV/EBITDA multiple is 1.3x compared to historical level (50th percentile) of 0.9x

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

2025-02-28

#IRAO #reports

Inter RAO reported for 2024 q4:
- Revenue +34.7% YoY (vs +6.6% in previous quarter and historical rate +10.8%)
- EBITDA -4.9% YoY (vs -12.9% in previous quarter and historical rate -1.0%)
- Net Income -27.1% YoY (vs +6.4% in previous quarter and historical rate +15.3%)
- EBITDA margin 7.6% decreased compared to 10.7% same period last year
- Net Debt decreased by 136.5 (34.9% of market cap)
- FCF (LTM) -75.1 bln RUB (negative), 19.2% of market cap
- EV/EBITDA multiple is 1.3x compared to historical level (50th percentile) of 0.9x

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

2025-02-28

#YDEX #reports

Yandex reported for 2025 q1:
- Revenue +30% YoY (vs +30.0% in previous quarter and historical rate +40.2%)
- EBITDA +32.6% YoY (vs +32.6% in previous quarter and historical rate +65.7%)
- EBITDA margin 14.6% increased compared to 14.3% same period last year
- Net Debt increased by 23.9 bln rubles since the start of the year (1.7% of market cap)
- FCF (LTM) -66.3 bln RUB (negative), 4.7% of market cap
- EV/EBITDA multiple is 7.5x compared to historical level (50th percentile) of 10.4x

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

2025-02-28

#ALRS #reports

Alrosa reported for 2024 q3:
- Revenue -13.3% YoY (vs -13.3% in previous quarter and historical rate -8.8%)
- EBITDA +11.6% YoY (vs +11.6% in previous quarter and historical rate -4.7%)
- EBITDA margin 47.8% increased compared to 37.2% same period last year
- Net Debt increased by 44.8 bln rubles since the start of the year (10.1% of market cap)
- FCF (LTM) +16.6 bln RUB (positive), 3.8% of market cap
- EV/EBITDA multiple is 6.8x compared to historical level (50th percentile) of 4.1x
- EV/EBITDA expected multiple is 14.5x

Growth potential increased by 17.1% to -89.5%

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

2025-02-28

#YDEX #reports

Yandex reported for 2025 q2:
- Revenue +30% YoY (vs +30.0% in previous quarter and historical rate +40.2%)
- EBITDA +32.6% YoY (vs +32.6% in previous quarter and historical rate +65.7%)
- EBITDA margin 14.6% increased compared to 14.3% same period last year
- Net Debt increased by 23.9 bln rubles since the start of the year (1.7% of market cap)
- FCF (LTM) -66.3 bln RUB (negative), 4.7% of market cap
- EV/EBITDA multiple is 7.5x compared to historical level (50th percentile) of 10.4x

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

2025-02-28

#ALRS #reports

Alrosa reported for 2024 q4:
- Revenue -13.3% YoY (vs -13.3% in previous quarter and historical rate -8.8%)
- EBITDA +11.6% YoY (vs +11.6% in previous quarter and historical rate -4.7%)
- Net Income -77.4% YoY (vs -73.0% in previous quarter and historical rate -10.7%)
- EBITDA margin 47.8% increased compared to 37.2% same period last year
- Net Debt increased by 44.8 bln rubles since the start of the year (10.1% of market cap)
- FCF (LTM) +16.6 bln RUB (positive), 3.7% of market cap
- EV/EBITDA multiple is 6.9x compared to historical level (50th percentile) of 4.1x
- EV/EBITDA expected multiple is 14.5x

Growth potential increased by 17.1% to -89.5%

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

2025-02-28

#YDEX #reports

Yandex reported for 2025 q3:
- Revenue +30% YoY (vs +30.0% in previous quarter and historical rate +40.2%)
- EBITDA +32.6% YoY (vs +32.6% in previous quarter and historical rate +65.7%)
- EBITDA margin 14.6% increased compared to 14.3% same period last year
- Net Debt increased by 23.9 bln rubles since the start of the year (1.7% of market cap)
- FCF (LTM) -66.3 bln RUB (negative), 4.6% of market cap
- EV/EBITDA multiple is 7.6x compared to historical level (50th percentile) of 10.4x

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

2025-02-27

#YDEX #reports

Yandex reported for 2025 q4:
- Revenue +30% YoY (vs +30.0% in previous quarter and historical rate +40.2%)
- EBITDA +32.6% YoY (vs +32.6% in previous quarter and historical rate +65.7%)
- EBITDA margin 14.6% increased compared to 14.3% same period last year
- Net Debt increased by 23.9 bln rubles since the start of the year (1.6% of market cap)
- FCF (LTM) -66.3 bln RUB (negative), 4.5% of market cap
- EV/EBITDA multiple is 7.7x compared to historical level (50th percentile) of 10.4x

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

2025-02-27

#MOEX #reports

MOEX reported for 2024 q4:
- Revenue -9.6% YoY (vs +47.5% in previous quarter and historical rate +39.2%)
- Net Income -10.4% YoY (vs +61.3% in previous quarter and historical rate +44.0%)
- Net Income 56.9% decreased compared to 57.4% same period last year
- P/E multiple is 6.3x compared to historical level (50th percentile) of 6.7x

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

2025-02-26

#RTKM #reports

Rostelecom reported for 2024 q4:
- Revenue +11.7% YoY (vs +11.0% in previous quarter and historical rate +11.7%)
- EBITDA +8.7% YoY (vs +1.3% in previous quarter and historical rate +9.9%)
- Net Income +151.7% YoY (vs -149.7% in previous quarter and historical rate +89.2%)
- EBITDA margin 33.7% decreased compared to 34.6% same period last year
- Net Debt increased by 11.6 bln rubles since the start of the year (5.3% of market cap)
- FCF (LTM) -77.2 bln RUB (negative), 35.5% of market cap
- EV/EBITDA multiple is 3.1x compared to historical level (50th percentile) of 3.5x

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

2025-02-25

#VTBR #reports

Bank VTB PAO reported for 2024 q3:
- Revenue -48.5% YoY (vs -38.8% in previous quarter and historical rate +6.9%)
- Net Income +1236.1% YoY (vs +763.4% in previous quarter and historical rate +32.6%)
- Net Income 420.2% increased compared to 16.2% same period last year
- P/E multiple is 0.3x compared to historical level (50th percentile) of 1.3x

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

2025-02-25

#VTBR #reports

Bank VTB PAO reported for 2024 q4:
- Revenue -48.5% YoY (vs -38.8% in previous quarter and historical rate +6.9%)
- Net Income +1236.1% YoY (vs +763.4% in previous quarter and historical rate +32.6%)
- Net Income 420.2% increased compared to 16.2% same period last year
- P/E multiple is 0.3x compared to historical level (50th percentile) of 1.3x

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

2025-02-22

#MRKP #reports

IDGC Center & Volga reported for 2024 q4:
- Revenue +13.3% YoY (vs +13.3% in previous quarter and historical rate +12.0%)
- EBITDA +20.6% YoY (vs +20.6% in previous quarter and historical rate +15.6%)
- EBITDA margin 11.7% increased compared to 11.0% same period last year
- Net Debt increased by 1.3 bln rubles over the past reporting period (2.9% of market cap)
- FCF (LTM) -0.2 bln RUB (negative), 0.5% of market cap
- EV/EBITDA multiple is 1.6x compared to historical level (50th percentile) of 1.7x

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

2025-02-22

#MRKP #reports

IDGC Center & Volga reported for 2025 q1:
- Revenue +13.3% YoY (vs +13.3% in previous quarter and historical rate +12.0%)
- EBITDA +20.6% YoY (vs +20.6% in previous quarter and historical rate +15.6%)
- EBITDA margin 11.7% increased compared to 11.0% same period last year
- Net Debt increased by 1.3 bln rubles over the past reporting period (2.9% of market cap)
- FCF (LTM) -0.2 bln RUB (negative), 0.5% of market cap
- EV/EBITDA multiple is 1.6x compared to historical level (50th percentile) of 1.7x

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

2025-02-21

#RASP #reports

Raspadskaya reported for 2024 H2:
- Revenue -18.3% YoY (vs -3.7% in previous half-year and historical rate +16.4%)
- EBITDA -76% YoY (vs -94.8% in previous half-year and historical rate -9.8%)
- Net Income -164.9% YoY (vs -115.8% in previous half-year and historical rate +24.4%)
- EBITDA margin 7.7% decreased compared to 26.1% same period last year
- Net Debt increased by 15.7 bln rubles over the past reporting period (8.2% of market cap)
- FCF (LTM) -23.2 bln RUB (negative), 12.2% of market cap
- EV/EBITDA multiple is 23.6x compared to historical level (50th percentile) of 2.8x
- EV/EBITDA expected multiple is -3.7x

Growth potential increased by 11.7% to -187.9%

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

2025-02-21

#MRKP #reports

IDGC Center & Volga reported for 2025 q2:
- Revenue +13.3% YoY (vs +13.3% in previous quarter and historical rate +12.0%)
- EBITDA +20.6% YoY (vs +20.6% in previous quarter and historical rate +15.6%)
- EBITDA margin 11.7% increased compared to 11.0% same period last year
- Net Debt increased by 1.3 bln rubles over the past reporting period (3.0% of market cap)
- FCF (LTM) -0.2 bln RUB (negative), 0.5% of market cap
- EV/EBITDA multiple is 1.6x compared to historical level (50th percentile) of 1.7x

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

2025-02-21

#MTLR #reports

Mechel reported for 2024 q3:
- Revenue -14.1% YoY (vs -14.1% in previous quarter and historical rate +1.1%)
- EBITDA -57.7% YoY (vs -57.7% in previous quarter and historical rate -22.7%)
- EBITDA margin 10.2% decreased compared to 20.8% same period last year
- Net Debt decreased by 0.3 bln rubles over the past reporting period (0.5% of market cap)
- FCF (LTM) -13.1 bln RUB (negative), 24.4% of market cap
- EV/EBITDA multiple is 10.6x compared to historical level (50th percentile) of 4.4x
- EV/EBITDA expected multiple is 51.3x

Growth potential increased by 15.8% to -604.0%

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

2025-02-21

#MRKP #reports

IDGC Center & Volga reported for 2025 q3:
- Revenue +13.3% YoY (vs +13.3% in previous quarter and historical rate +12.0%)
- EBITDA +20.6% YoY (vs +20.6% in previous quarter and historical rate +15.6%)
- EBITDA margin 11.7% increased compared to 11.0% same period last year
- Net Debt increased by 1.3 bln rubles over the past reporting period (2.9% of market cap)
- FCF (LTM) -0.2 bln RUB (negative), 0.5% of market cap
- EV/EBITDA multiple is 1.6x compared to historical level (50th percentile) of 1.7x

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

2025-02-20

#SOFL #reports

Softline reported for 2025 q1:
- Revenue +24.3% YoY (vs +24.3% in previous quarter and historical rate +28.7%)
- EBITDA +39.3% YoY (vs +39.2% in previous quarter and historical rate +59.2%)
- EBITDA margin 5.6% increased compared to 5.0% same period last year
- Net Debt increased by 1.8 bln rubles over the past reporting period (5.2% of market cap)
- FCF (LTM) -7.1 bln RUB (negative), 20.7% of market cap
- EV/EBITDA multiple is 8.9x compared to historical level (50th percentile) of 16x

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

2025-02-20

#MTLR #reports

Mechel reported for 2024 q4:
- Revenue -14.1% YoY (vs -14.1% in previous quarter and historical rate +1.1%)
- EBITDA -57.7% YoY (vs -57.7% in previous quarter and historical rate -22.7%)
- EBITDA margin 10.2% decreased compared to 20.8% same period last year
- Net Debt decreased by 0.3 bln rubles over the past reporting period (0.5% of market cap)
- FCF (LTM) -13.1 bln RUB (negative), 24.6% of market cap
- EV/EBITDA multiple is 10.6x compared to historical level (50th percentile) of 4.3x
- EV/EBITDA expected multiple is 59x

Growth potential decreased by 231.1% to -613.2%

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

2025-02-20

#MRKP #reports

IDGC Center & Volga reported for 2025 q4:
- Revenue +13.3% YoY (vs +13.3% in previous quarter and historical rate +12.0%)
- EBITDA +20.6% YoY (vs +20.6% in previous quarter and historical rate +15.6%)
- EBITDA margin 11.7% increased compared to 11.0% same period last year
- Net Debt increased by 1.3 bln rubles over the past reporting period (3.0% of market cap)
- FCF (LTM) -0.2 bln RUB (negative), 0.5% of market cap
- EV/EBITDA multiple is 1.6x compared to historical level (50th percentile) of 1.7x

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

2025-02-20

#SOFL #reports

Softline reported for 2025 q2:
- Revenue +24.3% YoY (vs +24.3% in previous quarter and historical rate +28.7%)
- EBITDA +39.3% YoY (vs +39.2% in previous quarter and historical rate +59.2%)
- EBITDA margin 5.6% increased compared to 5.0% same period last year
- Net Debt increased by 1.8 bln rubles over the past reporting period (5.2% of market cap)
- FCF (LTM) -7.1 bln RUB (negative), 20.8% of market cap
- EV/EBITDA multiple is 8.9x compared to historical level (50th percentile) of 16x

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

2025-02-19

#SOFL #reports

Softline reported for 2025 q3:
- Revenue +24.3% YoY (vs +24.3% in previous quarter and historical rate +28.7%)
- EBITDA +39.3% YoY (vs +39.2% in previous quarter and historical rate +59.2%)
- EBITDA margin 5.6% increased compared to 5.0% same period last year
- Net Debt increased by 1.8 bln rubles over the past reporting period (5.2% of market cap)
- FCF (LTM) -7.1 bln RUB (negative), 20.9% of market cap
- EV/EBITDA multiple is 8.9x compared to historical level (50th percentile) of 16x

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

2025-02-19

#SOFL #reports

Softline reported for 2025 q4:
- Revenue +24.3% YoY (vs +24.3% in previous quarter and historical rate +28.7%)
- EBITDA +39.3% YoY (vs +39.2% in previous quarter and historical rate +59.2%)
- EBITDA margin 5.6% increased compared to 5.0% same period last year
- Net Debt increased by 1.8 bln rubles over the past reporting period (5.2% of market cap)
- FCF (LTM) -7.1 bln RUB (negative), 20.8% of market cap
- EV/EBITDA multiple is 8.9x compared to historical level (50th percentile) of 16x

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

2025-02-17

#SIBN #reports

Gazprom Neft reported for 2024 q3:
- Revenue +5.8% YoY (vs +5.8% in previous quarter and historical rate +12.5%)
- EBITDA +4.5% YoY (vs +4.5% in previous quarter and historical rate +20.6%)
- EBITDA margin 27.1% decreased compared to 27.4% same period last year
- Net Debt increased by 244.6 bln rubles over the past reporting period (8.0% of market cap)
- FCF (LTM) -701.5 bln RUB (negative), 23.1% of market cap
- EV/EBITDA multiple is 3.8x compared to historical level (50th percentile) of 4.3x
- EV/EBITDA expected multiple is 4.4x

Growth potential decreased by 12.9% to -15.1%

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

2025-02-17

#SIBN #reports

Gazprom Neft reported for 2024 q4:
- Revenue +5.8% YoY (vs +5.8% in previous quarter and historical rate +12.5%)
- EBITDA +4.5% YoY (vs +4.5% in previous quarter and historical rate +20.6%)
- EBITDA margin 27.1% decreased compared to 27.4% same period last year
- Net Debt increased by 244.6 bln rubles over the past reporting period (8.2% of market cap)
- FCF (LTM) -701.5 bln RUB (negative), 23.5% of market cap
- EV/EBITDA multiple is 3.7x compared to historical level (50th percentile) of 4.3x
- EV/EBITDA expected multiple is 4.4x

Growth potential decreased by 15.1% to -15.5%

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

2025-02-17

#RAGR #reports

Rusagro reported for 2024 q3:
- Revenue +6.3% YoY (vs +19.6% in previous quarter and historical rate +17.0%)
- EBITDA -29.4% YoY (vs -23.2% in previous quarter and historical rate +20.5%)
- EBITDA margin 13.9% decreased compared to 21.0% same period last year
- Net Debt decreased by 11.6 bln rubles over the past reporting period (5.7% of market cap)
- FCF (LTM) +15.2 bln RUB (positive), 7.4% of market cap
- EV/EBITDA multiple is 5.1x compared to historical level (50th percentile) of 4.2x

Growth potential decreased by 50.0% to +45.0%

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

2025-02-14

#PHOR #reports

Phosagro reported for 2024 q4:
- Revenue +22.6% YoY (vs +11.5% in previous quarter and historical rate +13.3%)
- EBITDA -0.3% YoY (vs -6.0% in previous quarter and historical rate +10.0%)
- EBITDA margin 39.9% decreased compared to 49.1% same period last year
- Net Debt increased by 72.6 bln rubles over the past reporting period (8.3% of market cap)
- FCF (LTM) -23.4 bln RUB (negative), 2.7% of market cap
- EV/EBITDA multiple is 6.9x compared to historical level (50th percentile) of 5.2x
- EV/EBITDA expected multiple is 5.4x

Growth potential decreased by 14.3% to -18.6%

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

2025-02-14

#GCHE #reports

Cherkizovo reported for 2024 q3:
- Revenue +9.3% YoY (vs +9.3% in previous quarter and historical rate +18.5%)
- EBITDA -47.4% YoY (vs -47.4% in previous quarter and historical rate +27.0%)
- EBITDA margin 13.0% decreased compared to 27.0% same period last year
- Net Debt increased by 13.2 bln rubles over the past reporting period (6.5% of market cap)
- FCF (LTM) -23.5 bln RUB (negative), 11.7% of market cap
- EV/EBITDA multiple is 7.2x compared to historical level (50th percentile) of 6.6x
- EV/EBITDA expected multiple is 7.3x

Growth potential decreased by 22.2% to -46.4%

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

2025-02-13

#GCHE #reports

Cherkizovo reported for 2024 q4:
- Revenue +9.3% YoY (vs +9.3% in previous quarter and historical rate +18.5%)
- EBITDA -47.4% YoY (vs -47.4% in previous quarter and historical rate +27.0%)
- EBITDA margin 13.0% decreased compared to 27.0% same period last year
- Net Debt increased by 13.2 bln rubles over the past reporting period (6.5% of market cap)
- FCF (LTM) -23.5 bln RUB (negative), 11.6% of market cap
- EV/EBITDA multiple is 7.2x compared to historical level (50th percentile) of 6.6x
- EV/EBITDA expected multiple is 7.4x

Growth potential decreased by 95.2% to -47.2%

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

2025-02-12

#NVTK #reports

Novatek reported for 2024 q3:
- Revenue +8.9% YoY (vs +8.9% in previous quarter and historical rate +24.4%)
- EBITDA -32% YoY (vs -32.0% in previous quarter and historical rate +20.0%)
- EBITDA margin 22.6% decreased compared to 36.2% same period last year
- Net Debt decreased by 44.7 bln rubles over the past reporting period (1.3% of market cap)
- FCF (LTM) +59.9 bln RUB (positive), 1.7% of market cap
- EV/EBITDA multiple is 8.8x compared to historical level (50th percentile) of 7x
- EV/EBITDA expected multiple is 15.8x

Growth potential increased by 10.5% to -59.8%

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

2025-02-12

#EELT #reports

EuroElTech reported for 2024 q3:
- Revenue +155.3% YoY (vs +7.6% in previous quarter and historical rate +27.6%)
- EBITDA +218.5% YoY (vs -21.9% in previous quarter and historical rate +44.2%)
- EBITDA margin 19.5% increased compared to 15.6% same period last year
- EV/EBITDA multiple is 7.1x compared to historical level (50th percentile) of 5.3x

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

2025-02-12

#NVTK #reports

Novatek reported for 2024 q4:
- Revenue +8.9% YoY (vs +8.9% in previous quarter and historical rate +24.4%)
- EBITDA -32% YoY (vs -32.0% in previous quarter and historical rate +20.0%)
- EBITDA margin 22.6% decreased compared to 36.2% same period last year
- Net Debt decreased by 44.7 bln rubles over the past reporting period (1.2% of market cap)
- FCF (LTM) +59.9 bln RUB (positive), 1.7% of market cap
- EV/EBITDA multiple is 9x compared to historical level (50th percentile) of 7x
- EV/EBITDA expected multiple is 15.5x

Growth potential increased by 11.9% to -58.9%

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

2025-02-11

#GMKN #reports

Nornickel reported for 2024 H2:
- Revenue -3% YoY (vs -8.1% in previous half-year and historical rate -2.2%)
- EBITDA -17.5% YoY (vs -29.8% in previous half-year and historical rate -14.8%)
- EBITDA margin 39.6% decreased compared to 46.5% same period last year
- Net Debt increased by 84.5 bln rubles over the past reporting period (4.4% of market cap)
- FCF (LTM) -110.2 bln RUB (negative), 5.8% of market cap
- EV/EBITDA multiple is 6.6x compared to historical level (50th percentile) of 6.1x
- EV/EBITDA expected multiple is 6.4x

Growth potential decreased by 15.8% to -13.4%

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

2025-02-03

#CHMF #reports

Severstal reported for 2024 q4:
- Revenue -11.1% YoY (vs +13.6% in previous quarter and historical rate -0.6%)
- EBITDA -36.2% YoY (vs -10.8% in previous quarter and historical rate -14.9%)
- EBITDA margin 25.8% decreased compared to 35.9% same period last year
- Net Debt increased by 47.1 bln rubles over the past reporting period (4.8% of market cap)
- FCF (LTM) +19.2 bln RUB (positive), 2.0% of market cap
- EV/EBITDA multiple is 4.1x compared to historical level (50th percentile) of 4.3x
- EV/EBITDA expected multiple is 4.6x

Growth potential decreased by 21.4% to -8.1%

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

2025-01-31

#LKOH #reports

Lukoil reported for 2024 q3:
- Revenue +10.7% YoY (vs +10.7% in previous quarter and historical rate +1.4%)
- EBITDA -10.1% YoY (vs -10.1% in previous quarter and historical rate +13.6%)
- EBITDA margin 21.3% decreased compared to 26.3% same period last year
- EV/EBITDA multiple is 2x compared to historical level (50th percentile) of 2.5x
- EV/EBITDA expected multiple is 2.2x

Growth potential increased by 1.8% to +10.3%

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

2025-01-30

#LKOH #reports

Lukoil reported for 2024 q4:
- Revenue +10.7% YoY (vs +10.7% in previous quarter and historical rate +1.4%)
- EBITDA -10.1% YoY (vs -10.1% in previous quarter and historical rate +13.6%)
- EBITDA margin 21.3% decreased compared to 26.3% same period last year
- EV/EBITDA multiple is 2x compared to historical level (50th percentile) of 2.5x
- EV/EBITDA expected multiple is 2.2x

Growth potential decreased by 8.6% to +11.2%

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

2025-01-21

#SFIN #reports

SFI Holding reported for 2024 q3:
- Revenue +57.4% YoY (vs +62.0% in previous quarter and historical rate +38.7%)
- Net Income -33.3% YoY (vs +17.7% in previous quarter and historical rate +77.0%)
- Net Income 27.6% decreased compared to 65.1% same period last year
- P/E multiple is 3.3x compared to historical level (50th percentile) of 5x

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

2025-01-13

#OZON #reports

OZON reported for 2024 q4:
- Revenue +85.6% YoY (vs +41.1% in previous quarter and historical rate +54.0%)
- EBITDA margin 5.3% increased compared to -1.8% same period last year
- Net Debt increased by 42.2 bln rubles over the past reporting period (7.5% of market cap)
- FCF (LTM) -168.8 bln RUB (negative), 29.9% of market cap

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

2025-01-09

#X5 #reports

X5 Retail Group reported for 2024 q3:
- Revenue +22.9% YoY (vs +25.1% in previous quarter and historical rate +20.4%)
- EBITDA +16% YoY (vs +18.3% in previous quarter and historical rate +19.2%)
- EBITDA margin 7.3% decreased compared to 7.7% same period last year
- Net Debt increased by 27.3 bln rubles over the past reporting period (3.6% of market cap)
- FCF (LTM) -32.6 bln RUB (negative), 4.3% of market cap
- EV/EBITDA multiple is 3.8x compared to historical level (50th percentile) of 3.8x

General information

Rosneft Oil Company produces and markets petroleum products. The Company explores, extracts, refines, and markets oil and natural gas. Rosneft produces oil in Western Siberia, Sakhalin, the North Caucasus, and the Arctic regions of Russia.

Dividend yield for the last twelve months 13.1%
Free cash flow yield 8.3% (LTM), projected -3.9%
Share of USD-denominated sales in revenue of the company (estimate) ≈ 100.0%
Share price is 96.1% higher than minimum and 18.8% lower than maximum for the last 3 years
The company is undervalued by EV / LTM EBITDA multiple compared to target level (2.9x vs
)
The company is overvalued by EV / projected EBITDA multiple compared to target level (
vs
)
Taking into account the impact of the key rate 21.0% on the change in financial parameters: EBITDA adjustment is -195 482 mln rub as NetDebt * (current key rate - normalized 7%) / 2, expected EBITDA adjusted for key rate increases is 1 977 977 mln rub, expected mult is 4.1x, target mult is 3.1x, potential is -38.5%

Key Financials (Download financials)

Ticker: ROSN

Share price, RUB: (-0.8%)498

year average price 530.26

year start price 565.75 2024-03-30

min close price 434.10 2024-10-31

max close price 613.55 2025-01-02

current price 498.00 2025-03-29

Common stocks: 10 598 180 000

Dividend Yield: 13.1%

FCF Yield LTM / expected: 8.3% / -3.9%

EV / LTM EBITDA: 2.9x

EV / EBITDA annualized: 2.5x

EV / projected EBITDA:

Target EV / EBITDA (hist percentile):

Express share price potential:

EV / LTM EBITDA mutiple calculation

Market Cap (m RUB): 5 277 894

Net Debt (m RUB): 3 212 400

EV (Enterprise Value): 8 490 294

EBITDA LTM (m RUB): 2 977 000

Net Income LTM (m RUB): 1 542 000

EV / LTM EBITDA: 2.9x

Net Debt / LTM EBITDA (if EBITDA > 0): 1.1x

Average daily trading volume for the week, RUB mln: 2625

P / E 4.6x

P / B 0.6x

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

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