Enhanced Investments - Financial Portal

2026-05-26

#LEAS #reports

Europlan reported for 2026 q1:
- Revenue -21.7% YoY (vs -13.7% in previous quarter and historical rate +18.4%)
- Net Income +33.4% YoY (vs -39.4% in previous quarter and historical rate -11.2%)
- Net Income margin 22.3% increased compared to 13.1% same period last year
- P/E multiple is 14.2x compared to historical level (50th percentile) of 6.6x

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

2026-05-26

#MRKV #reports

IDGC Volga reported for 2026 q1:
- Revenue +15.7% YoY (vs +57.6% in previous quarter and historical rate +25.1%)
- EBITDA +11.9% YoY (vs +62.2% in previous quarter and historical rate +55.4%)
- Net Income +26.1% YoY (vs +306.7% in previous quarter and historical rate +89.3%)
- EBITDA margin 18.2% decreased compared to 18.8% same period last year
- Net Debt decreased by 1.9 bln rubles since the previous report (5.4% of market cap)
- FCF (LTM) +2.5 bln RUB (positive), 6.9% of market cap
- EV/EBITDA multiple is 1.6x compared to historical level (50th percentile) of 1.5x

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

2026-05-22

#MOEX #reports

MOEX reported for 2026 q1:
- Revenue +17.3% YoY (vs +1.2% in previous quarter and historical rate +26.4%)
- Net Income +32.2% YoY (vs -18.3% in previous quarter and historical rate +22.2%)
- Net Income margin 48.2% increased compared to 42.8% same period last year
- P/E multiple is 6.2x compared to historical level (50th percentile) of 6.4x

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

2026-05-22

#CNRU #reports

Cian reported for 2026 q1:
- Revenue +17.9% YoY (vs +21.3% in previous quarter and historical rate +21.7%)
- EBITDA +88.9% YoY (vs +0.4% in previous quarter and historical rate +58.3%)
- EBITDA margin 32.5% increased compared to 20.2% same period last year
- Net Debt decreased by 0.7 bln rubles since the previous report (1.5% of market cap)
- FCF (LTM) +9.2 bln RUB (positive), 18.5% of market cap
- EV/EBITDA multiple is 11.7x compared to historical level (50th percentile) of 14x

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

2026-05-22

#MTSS #reports

MTS reported for 2026 q1:
- Revenue +14.7% YoY (vs +16.4% in previous quarter and historical rate +15.2%)
- EBITDA +19.8% YoY (vs +23.7% in previous quarter and historical rate +10.5%)
- EBITDA margin 33.0% increased compared to 31.6% same period last year
- Net Debt increased by 46.2 bln rubles since the previous report (10.5% of market cap)
- FCF (LTM) -58.7 bln RUB (negative), 13.4% of market cap
- EV/EBITDA multiple is 4.2x compared to historical level (50th percentile) of 4.8x

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

2026-05-22

#IRAO #reports

Inter RAO reported for 2026 q1:
- Revenue +18.6% YoY (vs +13.2% in previous quarter and historical rate +11.7%)
- EBITDA +6.1% YoY (vs -21.5% in previous quarter and historical rate -1.6%)
- Net Income -1.5% YoY (vs -45.2% in previous quarter and historical rate +6.8%)
- EBITDA margin 10.0% decreased compared to 11.2% same period last year
- Net Debt decreased by 142.4 bln rubles since the previous report (42.1% of market cap)
- FCF (LTM) +167.3 bln RUB (positive), 49.5% of market cap
- EV/EBITDA multiple is 0.2x compared to historical level (50th percentile) of 1x

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

2026-05-21

#T #reports

TBank reported for 2026 q1:
- Revenue +24.9% YoY (vs +20.1% in previous quarter and historical rate +33.8%)
- Net Income +39% YoY (vs +85.7% in previous quarter and historical rate +67.4%)
- Net Income margin 23.5% increased compared to 21.2% same period last year
- P/E multiple is 4.1x compared to historical level (50th percentile) of 5.9x

Growth potential decreased by 12.0% to +81.1%

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

2026-05-21

#MSRS #reports

Rosseti Moscow Region reported for 2026 q1:
- Revenue +21.9% YoY (vs +20.1% in previous quarter and historical rate +11.8%)
- EBITDA +27% YoY (vs -55.7% in previous quarter and historical rate +23.7%)
- Net Income +34.1% YoY (vs +100.0% in previous quarter and historical rate +24.0%)
- EBITDA margin 34.7% increased compared to 33.3% same period last year
- Net Debt decreased by 7.3 bln rubles since the previous report (7.9% of market cap)
- FCF (LTM) +8.2 bln RUB (positive), 8.9% of market cap
- EV/EBITDA multiple is 1.5x compared to historical level (50th percentile) of 2x

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

2026-05-21

#MBNK #reports

MTS Bank reported for 2026 q1:
- Revenue +35.1% YoY (vs +8.1% in previous quarter and historical rate +20.3%)
- Net Income +157.9% YoY (vs +869.0% in previous quarter and historical rate +62.3%)
- Net Income margin 12.7% increased compared to 6.7% same period last year
- P/E multiple is 3x compared to historical level (50th percentile) of 4.3x

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

2026-05-15

#AKRN #reports

Acron reported for 2025 q4:
- Revenue -22.5% YoY (vs -4.3% in previous quarter and historical rate +2.6%)
- EBITDA +4.5% YoY (vs -12.3% in previous quarter and historical rate +0.8%)
- EBITDA margin 31.3% increased compared to 23.3% same period last year
- Net Debt increased by 4 bln rubles since the previous report (0.6% of market cap)
- FCF (LTM) -8.7 bln RUB (negative), 1.2% of market cap
- EV/EBITDA multiple is 12.2x compared to historical level (50th percentile) of 12.2x
- EV/EBITDA expected multiple is 9.8x

Growth potential decreased by 2.7% to -31.9%

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

2026-05-15

#HEAD #reports

Head Hunter reported for 2026 q1:
- Revenue -1.5% YoY (vs +0.4% in previous quarter and historical rate +32.4%)
- EBITDA -7.3% YoY (vs +7.0% in previous quarter and historical rate +37.5%)
- EBITDA margin 48.2% decreased compared to 51.2% same period last year
- Net Debt decreased by 2.2 bln rubles since the previous report (1.6% of market cap)
- FCF (LTM) +14.6 bln RUB (positive), 11.2% of market cap
- EV/EBITDA multiple is 5.6x compared to historical level (50th percentile) of 7.9x

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

2026-05-15

#AKRN #reports

Acron reported for 2026 q1:
- Revenue -22.5% YoY (vs -4.3% in previous quarter and historical rate +2.6%)
- EBITDA +4.5% YoY (vs -12.3% in previous quarter and historical rate +0.8%)
- Net Income -81.5% YoY (vs +331.8% in previous quarter and historical rate +48.5%)
- EBITDA margin 31.3% increased compared to 23.3% same period last year
- Net Debt increased by 4 bln rubles since the previous report (0.6% of market cap)
- FCF (LTM) -8.7 bln RUB (negative), 1.2% of market cap
- EV/EBITDA multiple is 12.2x compared to historical level (50th percentile) of 12.2x
- EV/EBITDA expected multiple is 9.8x

Growth potential decreased by 2.7% to -31.9%

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

2026-05-15

#SVCB #reports

Sovcombank reported for 2026 q1:
- Revenue +113.9% YoY (vs +86.8% in previous quarter and historical rate +29.3%)
- Net Income +63.9% YoY (vs -21.5% in previous quarter and historical rate +38.1%)
- Net Income margin 26.3% decreased compared to 34.4% same period last year
- P/E multiple is 4.9x compared to historical level (50th percentile) of 4.2x

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

2026-05-15

#ZAYM #reports

Zaymer reported for 2026 q1:
- Revenue -3.3% YoY (vs +11.0% in previous quarter and historical rate +4.7%)
- Net Income -52.3% YoY (vs -8.9% in previous quarter and historical rate -4.2%)
- Net Income margin 8.4% decreased compared to 17.1% same period last year
- P/E multiple is 3.9x compared to historical level (50th percentile) of 3.5x

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

2026-05-15

#BSPB #reports

Bank Sankt-Peterburg reported for 2026 q1:
- Revenue -14.6% YoY (vs +32.4% in previous quarter and historical rate +6.7%)
- Net Income -29.7% YoY (vs -66.4% in previous quarter and historical rate -6.9%)
- Net Income margin 49.7% decreased compared to 60.5% same period last year
- P/E multiple is 4.3x compared to historical level (50th percentile) of 3.2x

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

2026-05-14

#RTKM #reports

Rostelecom reported for 2026 q1:
- Revenue +9.9% YoY (vs +15.6% in previous quarter and historical rate +12.3%)
- EBITDA +13.3% YoY (vs +19.3% in previous quarter and historical rate +9.9%)
- Net Income +9.5% YoY (vs -94.7% in previous quarter and historical rate -6.6%)
- EBITDA margin 39.6% increased compared to 38.4% same period last year
- Net Debt increased by 24.4 bln rubles since the previous report (13.0% of market cap)
- FCF (LTM) -277.8 bln RUB (negative), 147.3% of market cap
- EV/EBITDA multiple is 2.9x compared to historical level (50th percentile) of 3.4x

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

2026-05-13

#BAZA #reports

Basis reported for 2026 q1:
- Revenue +10.4% YoY (vs +233.5% in previous quarter and historical rate +94.7%)
- EBITDA -8.4% YoY (vs +340.2% in previous quarter and historical rate +95.4%)
- Net Income +10.4% YoY (vs -1.5% in previous quarter and historical rate +30.4%)
- EBITDA margin 39.6% decreased compared to 47.7% same period last year
- Net Debt increased by 0.9 bln rubles since the previous report (4.6% of market cap)
- FCF (LTM) +0.1 bln RUB (positive), 0.6% of market cap
- EV/EBITDA multiple is 5.5x compared to historical level (50th percentile) of 5.7x

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

2026-05-04

#LENT #reports

Lenta reported for 2026 q1:
- Revenue +23.4% YoY (vs +22.2% in previous quarter and historical rate +31.3%)
- EBITDA +0.7% YoY (vs +19.3% in previous quarter and historical rate +56.8%)
- EBITDA margin 5.3% decreased compared to 6.6% same period last year
- Net Debt increased by 21.5 bln rubles since the previous report (9.7% of market cap)
- FCF (LTM) +2.8 bln RUB (positive), 1.3% of market cap
- EV/EBITDA multiple is 3.5x compared to historical level (50th percentile) of 4.2x

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

2026-04-30

#PIKK #reports

PIK Group reported for 2025 H2:
- Revenue +7.5% YoY (vs +23.9% in previous half-year and historical rate +11.3%)
- EBITDA +51.7% YoY (vs -23.0% in previous half-year and historical rate +12.2%)
- Net Income +100% YoY (vs -21.6% in previous half-year and historical rate +30.2%)
- EBITDA margin 28.0% increased compared to 19.9% same period last year
- Net Debt decreased by 50.6 bln rubles since the previous report (14.3% of market cap)
- FCF (LTM) -11.8 bln RUB (negative), 3.3% of market cap
- EV/EBITDA multiple is 4.7x compared to historical level (50th percentile) of 10.7x
- EV/EBITDA expected multiple is 4.3x

Growth potential increased by 40.4% to +147.1%

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

2026-04-30

#PHOR #reports

Phosagro reported for 2025 q4:
- Revenue -3.5% YoY (vs +10.6% in previous quarter and historical rate +3.3%)
- EBITDA -43.8% YoY (vs +12.1% in previous quarter and historical rate -7.6%)
- Net Income -5.6% YoY (vs +77.6% in previous quarter and historical rate +12.3%)
- EBITDA margin 23.2% decreased compared to 39.9% same period last year
- Net Debt increased by 27.6 bln rubles since the previous report (3.2% of market cap)
- FCF (LTM) +60.1 bln RUB (positive), 6.9% of market cap
- EV/EBITDA multiple is 6.8x compared to historical level (50th percentile) of 6.1x
- EV/EBITDA expected multiple is 7.2x

Growth potential decreased by 18.5% to -17.4%

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

2026-04-30

#EUTR #reports

Evrotrans AO reported for 2025 H2:
- Revenue -23.9% YoY (vs +30.2% in previous half-year and historical rate +62.8%)
- EBITDA -32.8% YoY (vs +46.2% in previous half-year and historical rate +49.4%)
- Net Income -30.3% YoY (vs +45.0% in previous half-year and historical rate +122.5%)
- EBITDA margin 8.1% decreased compared to 9.2% same period last year
- Net Debt decreased by 10.5 bln rubles since the previous report (78.7% of market cap)
- FCF (LTM) +2 bln RUB (positive), 15.3% of market cap
- EV/EBITDA multiple is 3.8x compared to historical level (50th percentile) of 4.9x

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

2026-04-30

#MVID #reports

M Video reported for 2025 H2:
- Revenue -38.5% YoY (vs -15.2% in previous half-year and historical rate -3.7%)
- EBITDA -145.1% YoY (vs -68.5% in previous half-year and historical rate -32.0%)
- Net Income -292.9% YoY (vs -143.6% in previous half-year and historical rate -346.9%)
- EBITDA margin -6.2% decreased compared to 8.5% same period last year
- Net Debt increased by 47 bln rubles since the previous report (425.4% of market cap)
- FCF (LTM) -53.1 bln RUB (negative), 480.3% of market cap
- EV/EBITDA multiple is -49.6x compared to historical level (50th percentile) of 6x

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

2026-04-30

#MGNT #reports

Magnit reported for 2025 q4:
- Revenue +16% YoY (vs +16.0% in previous quarter and historical rate +14.4%)
- EBITDA +126.1% YoY (vs +126.1% in previous quarter and historical rate +25.4%)
- Net Income -188.9% YoY (vs -188.9% in previous quarter and historical rate -20.3%)
- EBITDA margin 11.7% increased compared to 6.0% same period last year
- Net Debt increased by 333.1 bln rubles since the previous report (184.1% of market cap)
- FCF (LTM) -843.7 bln RUB (negative), 466.2% of market cap
- EV/EBITDA multiple is 4.3x compared to historical level (50th percentile) of 4x

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

2026-04-30

#GAZP #reports

Gazprom reported for 2025 q4:
- Revenue -18.2% YoY (vs -10.9% in previous quarter and historical rate -3.3%)
- EBITDA +47.5% YoY (vs +32.9% in previous quarter and historical rate +9.8%)
- Net Income -36.5% YoY (vs +100.0% in previous quarter and historical rate -36.7%)
- EBITDA margin 54.7% increased compared to 30.3% same period last year
- Net Debt increased by 218.3 bln rubles since the previous report (7.6% of market cap)
- FCF (LTM) -821.6 bln RUB (negative), 28.6% of market cap
- EV/EBITDA multiple is 3x compared to historical level (50th percentile) of 4.1x
- EV/EBITDA expected multiple is 4x

Growth potential increased by 134.1% to +25.1%

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

2026-04-30

#DGTL #reports

Digital Habits reported for 2025 H2:
- Revenue +87% YoY (vs +106500.0% in previous half-year and historical rate +87.0%)
- EBITDA +9.6% YoY (vs +63600.0% in previous half-year and historical rate +9.6%)
- Net Income +1.2% YoY (vs in previous half-year and historical rate +1.2%)
- EBITDA margin 59.8% decreased compared to 101.9% same period last year
- Net Debt increased by 0.1 bln rubles since the previous report (2.2% of market cap)
- FCF (LTM) +0.1 bln RUB (positive), 2.0% of market cap
- EV/EBITDA multiple is 4.7x compared to historical level (50th percentile) of 4.4x

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

2026-04-30

#UGLD #reports

Yuzhuralzoloto Group reported for 2025 H2:
- Revenue +54.8% YoY (vs +29.4% in previous half-year and historical rate +26.6%)
- EBITDA +36.7% YoY (vs +12.4% in previous half-year and historical rate +27.0%)
- Net Income +156.3% YoY (vs +34.4% in previous half-year and historical rate -11.6%)
- EBITDA margin 37.7% decreased compared to 42.7% same period last year
- Net Debt increased by 10.1 bln rubles since the previous report (6.0% of market cap)
- FCF (LTM) -7.7 bln RUB (negative), 4.6% of market cap
- EV/EBITDA multiple is 6.8x compared to historical level (50th percentile) of 9.6x
- EV/EBITDA expected multiple is 6.6x

Growth potential changed insignificantly and equals +11.7%

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

2026-04-29

#EELT #reports

EuroElTech reported for 2025 q4:
- Revenue +251.7% YoY (vs -26.2% in previous quarter and historical rate +23.5%)
- EBITDA +356.5% YoY (vs -25.9% in previous quarter and historical rate +21.4%)
- Net Income +48.5% YoY (vs -17.6% in previous quarter and historical rate -6.6%)
- EBITDA margin 14.3% increased compared to 11.0% same period last year
- Net Debt decreased by 0.2 bln rubles since the previous report (4.5% of market cap)
- FCF (LTM) +0.7 bln RUB (positive), 15.6% of market cap
- EV/EBITDA multiple is 3.5x compared to historical level (50th percentile) of 5.8x

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

2026-04-29

#ELFV #reports

EL5-Energo reported for 2025 q4:
- Revenue +24.5% YoY (vs +15.8% in previous quarter and historical rate +18.7%)
- EBITDA -4.1% YoY (vs -32.7% in previous quarter and historical rate +55.6%)
- EBITDA margin 19.0% decreased compared to 24.7% same period last year
- Net Debt decreased by 2.7 bln rubles since the previous report (15.8% of market cap)
- FCF (LTM) +9.5 bln RUB (positive), 56.5% of market cap
- EV/EBITDA multiple is 1.7x compared to historical level (50th percentile) of 3.8x

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

2026-04-29

#ELFV #reports

EL5-Energo reported for 2026 q1:
- Revenue +24.5% YoY (vs +15.8% in previous quarter and historical rate +18.7%)
- EBITDA -4.1% YoY (vs -32.7% in previous quarter and historical rate +55.6%)
- Net Income +2.2% YoY (vs +23.6% in previous quarter and historical rate +27.4%)
- EBITDA margin 19.0% decreased compared to 24.7% same period last year
- Net Debt decreased by 2.7 bln rubles since the previous report (15.8% of market cap)
- FCF (LTM) +9.5 bln RUB (positive), 56.5% of market cap
- EV/EBITDA multiple is 1.7x compared to historical level (50th percentile) of 3.8x

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

2026-04-29

#LMBZ #reports

Lambumiz reported for 2025 H2:
- Revenue +5% YoY (vs -3.0% in previous half-year and historical rate +2.4%)
- EBITDA -58.3% YoY (vs -1.9% in previous half-year and historical rate +48.6%)
- Net Income -51.8% YoY (vs +10.1% in previous half-year and historical rate -51.2%)
- EBITDA margin 6.1% decreased compared to 15.4% same period last year
- Net Debt decreased by 26 bln rubles since the previous report (307.7% of market cap)
- FCF (LTM) +26 bln RUB (positive), 308.0% of market cap
- EV/EBITDA multiple is -76.2x compared to historical level (50th percentile) of 22.8x

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

2026-04-29

#X5 #reports

X5 Retail Group reported for 2026 q1:
- Revenue +11.3% YoY (vs +14.9% in previous quarter and historical rate +21.0%)
- EBITDA +24.9% YoY (vs +48.6% in previous quarter and historical rate +18.0%)
- EBITDA margin 5.2% increased compared to 4.7% same period last year
- Net Debt increased by 107 bln rubles since the previous report (18.4% of market cap)
- FCF (LTM) +14.7 bln RUB (positive), 2.5% of market cap
- EV/EBITDA multiple is 3.2x compared to historical level (50th percentile) of 3.6x

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

2026-04-29

#DOMRF #reports

DOM.RF reported for 2026 q1:
- Revenue +44.5% YoY (vs +90.8% in previous quarter and historical rate +41.2%)
- Net Income +82.5% YoY (vs +244.7% in previous quarter and historical rate +57.8%)
- Net Income margin 47.1% increased compared to 37.3% same period last year
- P/E multiple is 3.9x compared to historical level (50th percentile) of 4.4x

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

2026-04-29

#SPBE #reports

SPB Exchange reported for 2025 H2:
- Revenue +18.6% YoY (vs +36.3% in previous half-year and historical rate -9.5%)
- Net Income -2.3% YoY (vs -83.0% in previous half-year and historical rate +82.9%)
- Net Income margin 32.6% decreased compared to 39.5% same period last year
- P/E multiple is 39.5x compared to historical level (50th percentile) of 20.4x

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

2026-04-29

#SBER #reports

Sberbank reported for 2026 q1:
- Revenue +14.8% YoY (vs +26.5% in previous quarter and historical rate +15.3%)
- Net Income +16.5% YoY (vs +12.9% in previous quarter and historical rate +55.6%)
- Net Income margin 40.0% increased compared to 39.5% same period last year
- P/E multiple is 4.1x compared to historical level (50th percentile) of 4.2x

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

2026-04-29

#SELG #reports

Seligdar reported for 2025 q4:
- Revenue +59.5% YoY (vs +51.0% in previous quarter and historical rate +40.0%)
- EBITDA +75.6% YoY (vs +34.2% in previous quarter and historical rate +36.4%)
- Net Income +10.8% YoY (vs +11.9% in previous quarter and historical rate -43.0%)
- EBITDA margin 46.1% increased compared to 41.9% same period last year
- Net Debt increased by 34.8 bln rubles since the previous report (70.6% of market cap)
- FCF (LTM) -73 bln RUB (negative), 148.1% of market cap
- EV/EBITDA multiple is 6.5x compared to historical level (50th percentile) of 8.5x
- EV/EBITDA expected multiple is 9.8x

Growth potential decreased by 80.5% to -102.2%

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

2026-04-29

#ROLO #reports

Rusolovo reported for 2025 H2:
- Revenue +18.3% YoY (vs +28.7% in previous half-year and historical rate +21.3%)
- Net Income -33.2% YoY (vs -60.4% in previous half-year and historical rate -42.2%)
- EBITDA margin -7.7% increased compared to -15.6% same period last year
- Net Debt increased by 3 bln rubles since the previous report (24.3% of market cap)
- FCF (LTM) -7.4 bln RUB (negative), 61.0% of market cap
- EV/EBITDA expected multiple is -28.9x

Growth potential increased by 45.6% to -382.4%

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

2026-04-28

#ABRD #reports

Abrau Durso reported for 2025 H2:
- Revenue +8% YoY (vs +8.0% in previous half-year and historical rate +25.4%)
- EBITDA +9.3% YoY (vs +9.3% in previous half-year and historical rate +26.5%)
- Net Income +3.6% YoY (vs -20.4% in previous half-year and historical rate -36.8%)
- EBITDA margin 20.8% increased compared to 20.5% same period last year
- Net Debt decreased by 0.1 bln rubles since the previous report (0.6% of market cap)
- FCF (LTM) +0.7 bln RUB (positive), 4.4% of market cap
- EV/EBITDA multiple is 5.8x compared to historical level (50th percentile) of 8.4x

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

2026-04-28

#VSEH #reports

VseInstrumenti reported for 2025 q4:
- Revenue -2.5% YoY (vs +7.4% in previous quarter and historical rate +30.4%)
- EBITDA +75.7% YoY (vs +28.4% in previous quarter and historical rate +33.9%)
- Net Income +258.7% YoY (vs +100.0% in previous quarter and historical rate +0.3%)
- EBITDA margin 10.8% increased compared to 6.0% same period last year
- Net Debt decreased by 3.4 bln rubles since the previous report (9.4% of market cap)
- FCF (LTM) +14.2 bln RUB (positive), 39.5% of market cap
- EV/EBITDA multiple is 2.9x compared to historical level (50th percentile) of 7x

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

2026-04-28

#HNFG #reports

Henderson reported for 2025 H2:
- Revenue +13.1% YoY (vs +17.1% in previous half-year and historical rate +25.0%)
- EBITDA +59.1% YoY (vs -1.7% in previous half-year and historical rate +34.1%)
- Net Income -17.9% YoY (vs -32.7% in previous half-year and historical rate +56.1%)
- EBITDA margin 42.3% increased compared to 30.1% same period last year
- Net Debt increased by 9.7 bln rubles since the previous report (59.0% of market cap)
- FCF (LTM) -10.6 bln RUB (negative), 64.7% of market cap
- EV/EBITDA multiple is 3.5x compared to historical level (50th percentile) of 4.2x

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

2026-04-28

#VTBR #reports

Bank VTB reported for 2026 q1:
- Revenue +121% YoY (vs +67.3% in previous quarter and historical rate +21.2%)
- Net Income -5.7% YoY (vs -30.7% in previous quarter and historical rate +64.7%)
- Net Income margin 48.1% decreased compared to 112.7% same period last year
- P/E multiple is 2.3x compared to historical level (50th percentile) of 2x

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

2026-04-28

#OZON #reports

OZON reported for 2026 q1:
- Revenue +48.3% YoY (vs +43.3% in previous quarter and historical rate +54.8%)
- EBITDA +78.6% YoY (vs +203.3% in previous quarter and historical rate +92.0%)
- EBITDA margin 15.2% increased compared to 12.6% same period last year
- Net Debt increased by 92.7 bln rubles since the previous report (10.0% of market cap)
- FCF (LTM) -158.1 bln RUB (negative), 17.0% of market cap
- EV/EBITDA multiple is 9.1x compared to historical level (50th percentile) of 16.6x

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

2026-04-28

#YDEX #reports

Yandex reported for 2026 q1:
- Revenue +21.6% YoY (vs +28.2% in previous quarter and historical rate +38.2%)
- EBITDA +49.9% YoY (vs +80.2% in previous quarter and historical rate +58.3%)
- EBITDA margin 19.7% increased compared to 16.0% same period last year
- Net Debt decreased by 7.8 bln rubles since the previous report (0.5% of market cap)
- FCF (LTM) +108.9 bln RUB (positive), 6.6% of market cap
- EV/EBITDA multiple is 5.7x compared to historical level (50th percentile) of 9.7x

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

2026-04-27

#POSI #reports

Positive reported for 2026 q1:
- Revenue +45.6% YoY (vs +35.5% in previous quarter and historical rate +29.2%)
- Net Income +50% YoY (vs +45.9% in previous quarter and historical rate -478.0%)
- EBITDA margin -4.5% increased compared to -67.0% same period last year
- Net Debt decreased by 14.3 bln rubles since the previous report (19.2% of market cap)
- FCF (LTM) +5.4 bln RUB (positive), 7.3% of market cap

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

2026-04-27

#UWGN #reports

Uniwagon reported for 2025 H2:
- Revenue -79.9% YoY (vs -25.5% in previous half-year and historical rate +46.3%)
- EBITDA -104.4% YoY (vs -9.0% in previous half-year and historical rate +79.1%)
- Net Income -100.3% YoY (vs +0.5% in previous half-year and historical rate -980.4%)
- EBITDA margin -3.4% decreased compared to 15.3% same period last year
- Net Debt increased by 3.3 bln rubles since the previous report (4.3% of market cap)
- FCF (LTM) +8.3 bln RUB (positive), 10.8% of market cap
- EV/EBITDA multiple is 2.6x compared to historical level (50th percentile) of 2.8x

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

2026-04-27

#GLRX #reports

GLORAX reported for 2025 H2:
- Revenue +14.4% YoY (vs +45.3% in previous half-year and historical rate +97.5%)
- EBITDA +6.7% YoY (vs +57.7% in previous half-year and historical rate +107.2%)
- Net Income +27.8% YoY (vs +272.7% in previous half-year and historical rate +137.5%)
- EBITDA margin 21.3% decreased compared to 22.9% same period last year
- Net Debt increased by 17.1 bln rubles since the previous report (103.6% of market cap)
- FCF (LTM) -28.8 bln RUB (negative), 175.2% of market cap
- EV/EBITDA multiple is 8.1x compared to historical level (50th percentile) of 8.9x

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

2026-04-24

#SMLT #reports

Samolet reported for 2025 H2:
- Revenue +16.4% YoY (vs +0.1% in previous half-year and historical rate +32.1%)
- EBITDA +25.8% YoY (vs +18.1% in previous half-year and historical rate +40.8%)
- Net Income -220.2% YoY (vs -60.9% in previous half-year and historical rate +121.1%)
- EBITDA margin 26.0% increased compared to 24.1% same period last year
- Net Debt increased by 63.7 bln rubles since the previous report (157.1% of market cap)
- FCF (LTM) -127.1 bln RUB (negative), 313.5% of market cap
- EV/EBITDA multiple is 7.9x compared to historical level (50th percentile) of 13.7x
- EV/EBITDA expected multiple is 7.4x

Growth potential changed insignificantly and equals +20.4%

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

2026-04-23

#MAGN #reports

MMK reported for 2026 q1:
- Revenue -18.6% YoY (vs -12.0% in previous quarter and historical rate -7.5%)
- EBITDA -58.3% YoY (vs -15.6% in previous quarter and historical rate -24.7%)
- Net Income -143.7% YoY (vs -313.9% in previous quarter and historical rate -56.2%)
- EBITDA margin 6.6% decreased compared to 12.9% same period last year
- Net Debt increased by 13.4 bln rubles since the previous report (4.4% of market cap)
- FCF (LTM) -6.4 bln RUB (negative), 2.1% of market cap
- EV/EBITDA multiple is 3.4x compared to historical level (50th percentile) of 2.3x
- EV/EBITDA expected multiple is 161.3x

Growth potential decreased by 2.1% to -78.5%

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

2026-04-23

#BELU #reports

Beluga reported for 2025 q4:
- Revenue +2.2% YoY (vs +2.2% in previous quarter and historical rate +16.1%)
- EBITDA +8% YoY (vs +8.0% in previous quarter and historical rate +7.7%)
- Net Income +15% YoY (vs +15.0% in previous quarter and historical rate -6.0%)
- EBITDA margin 15.0% increased compared to 14.2% same period last year
- Net Debt increased by 2 bln rubles since the previous report (5.6% of market cap)
- FCF (LTM) +2.7 bln RUB (positive), 7.4% of market cap
- EV/EBITDA multiple is 3.7x compared to historical level (50th percentile) of 5.1x

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

2026-04-21

#OKEY #reports

OKEY reported for 2025 H2:
- Revenue -69.7% YoY (vs +2.9% in previous half-year and historical rate -8.3%)
- EBITDA -40.9% YoY (vs +27.4% in previous half-year and historical rate +5.1%)
- Net Income -322.2% YoY (vs +100.0% in previous half-year and historical rate -155.9%)
- EBITDA margin 18.6% increased compared to 9.6% same period last year
- Net Debt decreased by 13.7 bln rubles since the previous report (126.6% of market cap)
- FCF (LTM) -25 bln RUB (negative), 230.6% of market cap
- EV/EBITDA multiple is 3.6x compared to historical level (50th percentile) of 2.8x

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

2026-04-21

#CHMF #reports

Severstal reported for 2026 q1:
- Revenue -15.2% YoY (vs +1.6% in previous quarter and historical rate 0.0%)
- EBITDA -54.5% YoY (vs -47.3% in previous quarter and historical rate -18.1%)
- Net Income -99.7% YoY (vs -153.0% in previous quarter and historical rate -32.3%)
- EBITDA margin 11.8% decreased compared to 22.1% same period last year
- Net Debt increased by 41.7 bln rubles since the previous report (6.1% of market cap)
- FCF (LTM) -51.6 bln RUB (negative), 7.6% of market cap
- EV/EBITDA multiple is 6.4x compared to historical level (50th percentile) of 3.9x
- EV/EBITDA expected multiple is 92.7x

Growth potential decreased by 8.2% to -103.4%

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

2026-04-17

#VRSB #reports

TNS Energo Voronezh reported for 2025 H2:
- Revenue -98% YoY (vs -65.8% in previous half-year and historical rate +12.1%)
- EBITDA -99.9% YoY (vs -66.6% in previous half-year and historical rate +45.5%)
- Net Income +100% YoY (vs -63.6% in previous half-year and historical rate +328.5%)
- EBITDA margin 5.3% decreased compared to 196.6% same period last year
- Net Debt increased by 66.5 bln rubles since the previous report (331.8% of market cap)
- FCF (LTM) -133.1 bln RUB (negative), 664.1% of market cap
- EV/EBITDA multiple is 0x compared to historical level (50th percentile) of 0.3x

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

2026-04-17

#TNSE #reports

TNS energy reported for 2025 H2:
- Revenue +14.9% YoY (vs +10.8% in previous half-year and historical rate +8.6%)
- EBITDA +583.9% YoY (vs +7.2% in previous half-year and historical rate +33.3%)
- Net Income +100% YoY (vs +100.0% in previous half-year and historical rate +51.1%)
- EBITDA margin 7.0% increased compared to 1.2% same period last year
- Net Debt decreased by 9.5 bln rubles since the previous report (19.8% of market cap)
- FCF (LTM) +14 bln RUB (positive), 29.1% of market cap
- EV/EBITDA multiple is 0.8x compared to historical level (50th percentile) of 1.6x

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

2026-04-17

#NNSB #reports

TNS Energo NN reported for 2025 H2:
- Revenue -97.4% YoY (vs -98.8% in previous half-year and historical rate +34.3%)
- EBITDA +0.9% YoY (vs -0.3% in previous half-year and historical rate +66.8%)
- Net Income +100% YoY (vs -66.6% in previous half-year and historical rate -790.7%)
- EBITDA margin 728.9% increased compared to 18.8% same period last year
- Net Debt decreased by 3.2 bln rubles since the previous report (20.5% of market cap)
- FCF (LTM) +5.4 bln RUB (positive), 34.6% of market cap
- EV/EBITDA multiple is 0x compared to historical level (50th percentile) of 0x

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

2026-04-17

#MISB #reports

TNS Energo Mari el reported for 2025 H2:
- Revenue +13% YoY (vs +9.9% in previous half-year and historical rate +7.7%)
- EBITDA +9.2% YoY (vs +134.8% in previous half-year and historical rate +57.9%)
- Net Income -31.5% YoY (vs +18.1% in previous half-year and historical rate +151.0%)
- EBITDA margin 8.8% decreased compared to 9.1% same period last year
- Net Debt decreased by 0.4 bln rubles since the previous report (6.7% of market cap)
- FCF (LTM) +1 bln RUB (positive), 15.7% of market cap
- EV/EBITDA multiple is 4.6x compared to historical level (50th percentile) of 10x

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

2026-04-17

#KBSB #reports

TNS Energo Kuban reported for 2025 H2:
- Revenue -99% YoY (vs -98.8% in previous half-year and historical rate +30.5%)
- EBITDA +0.3% YoY (vs +0.1% in previous half-year and historical rate +1.7%)
- Net Income +309.4% YoY (vs +40.8% in previous half-year and historical rate +4.6%)
- EBITDA margin 2850.8% increased compared to 28.6% same period last year
- Net Debt decreased by 3.5 bln rubles since the previous report (22.0% of market cap)
- FCF (LTM) -130.1 bln RUB (negative), 809.6% of market cap
- EV/EBITDA multiple is 0x compared to historical level (50th percentile) of 0x

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

2026-04-17

#GEMC #reports

United Medical Group reported for 2025 H2:
- Revenue +5.8% YoY (vs +2.2% in previous half-year and historical rate +11.0%)
- EBITDA -11.7% YoY (vs +0.2% in previous half-year and historical rate +23.7%)
- Net Income -86.4% YoY (vs +25.7% in previous half-year and historical rate +135318.5%)
- EBITDA margin 40.5% decreased compared to 48.5% same period last year
- Net Debt increased by 24.1 bln rubles since the previous report (31.0% of market cap)
- FCF (LTM) -17.7 bln RUB (negative), 22.8% of market cap
- EV/EBITDA multiple is 8.2x compared to historical level (50th percentile) of 6.8x

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

2026-04-17

#KMAZ #reports

Kamaz reported for 2025 H2:
- Revenue +10.7% YoY (vs -17.9% in previous half-year and historical rate +9.1%)
- EBITDA -34.6% YoY (vs -164.0% in previous half-year and historical rate -30.9%)
- Net Income -309.7% YoY (vs -941.7% in previous half-year and historical rate +1084.9%)
- EBITDA margin 3.9% decreased compared to 6.6% same period last year
- Net Debt increased by 78 bln rubles since the previous report (145.7% of market cap)
- FCF (LTM) -60.1 bln RUB (negative), 112.3% of market cap
- EV/EBITDA multiple is -69.4x compared to historical level (50th percentile) of 5.9x

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

2026-04-17

#SVAV #reports

Sollers reported for 2025 H2:
- Revenue -22.4% YoY (vs -42.2% in previous half-year and historical rate -6.9%)
- EBITDA +429% YoY (vs -98.9% in previous half-year and historical rate +1.6%)
- Net Income +65.3% YoY (vs -176.6% in previous half-year and historical rate -72.7%)
- EBITDA margin 22.0% increased compared to 3.2% same period last year
- Net Debt increased by 15.4 bln rubles since the previous report (104.8% of market cap)
- FCF (LTM) +2.9 bln RUB (positive), 19.5% of market cap
- EV/EBITDA multiple is 3.6x compared to historical level (50th percentile) of 4.4x

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

2026-04-16

#AFKS #reports

Sistema reported for 2025 q4:
- Revenue +5% YoY (vs +13.4% in previous quarter and historical rate +13.6%)
- EBITDA -70.6% YoY (vs +21.1% in previous quarter and historical rate +2.0%)
- Net Income -1349.5% YoY (vs -1349.5% in previous quarter and historical rate -574.9%)
- EBITDA margin 6.8% decreased compared to 24.4% same period last year
- Net Debt decreased by 406.2 bln rubles since the previous report (336.0% of market cap)
- FCF (LTM) +275.3 bln RUB (positive), 227.7% of market cap
- EV/EBITDA multiple is 5x compared to historical level (50th percentile) of 7.9x

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

2026-04-16

#ETLN #reports

Etalon reported for 2025 H2:
- Revenue +3.6% YoY (vs +35.0% in previous half-year and historical rate +27.0%)
- EBITDA -21.6% YoY (vs +42.8% in previous half-year and historical rate +34.3%)
- EBITDA margin 14.0% decreased compared to 18.6% same period last year
- Net Debt increased by 19.7 bln rubles since the previous report (142.5% of market cap)
- FCF (LTM) -41.7 bln RUB (negative), 301.9% of market cap
- EV/EBITDA multiple is 9.1x compared to historical level (50th percentile) of 14x

Growth potential decreased by 778.3% to -710.6%

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

2026-04-16

#SGZH #reports

Segezha Group reported for 2025 q4:
- Revenue -19.5% YoY (vs -13.2% in previous quarter and historical rate -1.8%)
- EBITDA -2489.8% YoY (vs -81.6% in previous quarter and historical rate -47.9%)
- Net Income -421% YoY (vs -421.0% in previous quarter and historical rate -4159.4%)
- EBITDA margin -161.5% decreased compared to 5.4% same period last year
- Net Debt increased by 6.3 bln rubles since the previous report (6.9% of market cap)
- FCF (LTM) -30.5 bln RUB (negative), 33.8% of market cap
- EV/EBITDA multiple is -4.7x compared to historical level (50th percentile) of 39.8x
- EV/EBITDA expected multiple is -3.9x

Growth potential decreased by 249.7% to -551.8%

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

2026-04-16

#ELMT #reports

Element reported for 2025 H2:
- Revenue -6.8% YoY (vs -18.9% in previous half-year and historical rate +18.9%)
- EBITDA -75.4% YoY (vs -35.8% in previous half-year and historical rate +11.5%)
- Net Income -196% YoY (vs -47.3% in previous half-year and historical rate +84.3%)
- EBITDA margin 5.9% decreased compared to 22.3% same period last year
- Net Debt decreased by 8 bln rubles since the previous report (11.9% of market cap)
- FCF (LTM) +4.5 bln RUB (positive), 6.8% of market cap
- EV/EBITDA multiple is 13.9x compared to historical level (50th percentile) of 7.9x

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

2026-04-15

#OZPH #reports

Ozon Pharm reported for 2025 q4:
- Revenue +36.8% YoY (vs +52.7% in previous quarter and historical rate +21.2%)
- EBITDA +16.3% YoY (vs +109.2% in previous quarter and historical rate +36.5%)
- Net Income +4.3% YoY (vs -37.2% in previous quarter and historical rate +45.3%)
- EBITDA margin 42.1% decreased compared to 49.5% same period last year
- Net Debt decreased by 1.3 bln rubles since the previous report (2.2% of market cap)
- FCF (LTM) +1.6 bln RUB (positive), 2.7% of market cap
- EV/EBITDA multiple is 5.7x compared to historical level (50th percentile) of 6.4x

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

2026-04-13

#ROSN #reports

Rosneft reported for 2025 q4:
- Revenue -23.9% YoY (vs -17.3% in previous quarter and historical rate +1.1%)
- EBITDA -37.1% YoY (vs -19.9% in previous quarter and historical rate +9.4%)
- Net Income -67.7% YoY (vs -68.7% in previous quarter and historical rate +72.3%)
- EBITDA margin 27.2% decreased compared to 32.8% same period last year
- EV/EBITDA multiple is 4.1x compared to historical level (50th percentile) of 3.3x
- EV/EBITDA expected multiple is 3.7x

Growth potential increased by 6.9% to -16.0%

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

2026-04-13

#BANE #reports

Bashneft reported for 2025 q4:
- Revenue -13.7% YoY (vs -13.7% in previous quarter and historical rate +1.6%)
- EBITDA -60.1% YoY (vs +3811700.0% in previous quarter and historical rate +13.9%)
- Net Income -54.1% YoY (vs -54.1% in previous quarter and historical rate -40.3%)
- EBITDA margin 15.2% decreased compared to 32.9% same period last year
- EV/EBITDA multiple is 2.5x compared to historical level (50th percentile) of 2.2x
- EV/EBITDA expected multiple is 3.1x

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

2026-04-10

#SIBN #reports

Gazprom Neft reported for 2025 q4:
- Revenue -13.1% YoY (vs -10.8% in previous quarter and historical rate +3.6%)
- EBITDA -10.9% YoY (vs -18.0% in previous quarter and historical rate -6.1%)
- Net Income -78.3% YoY (vs +39.2% in previous quarter and historical rate -32.6%)
- EBITDA margin 27.8% increased compared to 27.1% same period last year
- Net Debt increased by 311.2 bln rubles since the previous report (12.4% of market cap)
- FCF (LTM) -353.5 bln RUB (negative), 14.1% of market cap
- EV/EBITDA multiple is 4.6x compared to historical level (50th percentile) of 3.8x
- EV/EBITDA expected multiple is 4.5x

Growth potential increased by 7.4% to -18.2%

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

2026-04-10

#LSNG #reports

Lenenergo reported for 2025 H2:
- Revenue +77.8% YoY (vs -47.3% in previous half-year and historical rate +14.1%)
- EBITDA +310.7% YoY (vs -35.5% in previous half-year and historical rate +23.8%)
- Net Income +104.4% YoY (vs +5.5% in previous half-year and historical rate +26.9%)
- EBITDA margin 37.8% increased compared to 16.4% same period last year
- Net Debt increased by 0.4 bln rubles since the previous report (0.3% of market cap)
- FCF (LTM) +11.5 bln RUB (positive), 7.1% of market cap
- EV/EBITDA multiple is 2.2x compared to historical level (50th percentile) of 3.6x

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

2026-04-09

#TGKN #reports

TGK-14 reported for 2025 H2:
- Revenue +9.5% YoY (vs +14.6% in previous half-year and historical rate +14.7%)
- EBITDA -36.7% YoY (vs +13.9% in previous half-year and historical rate +23.1%)
- Net Income -114.7% YoY (vs -37.1% in previous half-year and historical rate -39.1%)
- EBITDA margin 14.1% decreased compared to 24.3% same period last year
- Net Debt increased by 0.3 bln rubles since the previous report (3.7% of market cap)
- FCF (LTM) -4.4 bln RUB (negative), 52.9% of market cap
- EV/EBITDA multiple is 6.3x compared to historical level (50th percentile) of 5.9x

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

2026-04-09

#FESH #reports

FESCO reported for 2025 H2:
- Revenue -8.8% YoY (vs +11.9% in previous half-year and historical rate +5.4%)
- EBITDA -14.4% YoY (vs +29.4% in previous half-year and historical rate +10.7%)
- Net Income +4.5% YoY (vs -60.2% in previous half-year and historical rate +103.8%)
- EBITDA margin 29.1% decreased compared to 31.0% same period last year
- Net Debt increased by 0.3 bln rubles since the previous report (0.1% of market cap)
- FCF (LTM) +8.2 bln RUB (positive), 3.8% of market cap
- EV/EBITDA multiple is 5x compared to historical level (50th percentile) of 4.7x
- EV/EBITDA expected multiple is 8.3x

Growth potential increased by 26.9% to -46.9%

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

2026-04-07

#POSI #reports

Positive reported for 2025 q4:
- Revenue +35.5% YoY (vs -6.4% in previous quarter and historical rate +26.3%)
- EBITDA +41.3% YoY (vs +681.6% in previous quarter and historical rate -16.2%)
- Net Income +45.9% YoY (vs +11.1% in previous quarter and historical rate -487.6%)
- EBITDA margin 71.2% increased compared to 68.3% same period last year
- Net Debt decreased by 0.4 bln rubles since the previous report (0.5% of market cap)
- FCF (LTM) -1.1 bln RUB (negative), 1.4% of market cap
- EV/EBITDA multiple is 8.1x compared to historical level (50th percentile) of 19.1x

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

2026-04-07

#MRKS #reports

IDGC Siberia reported for 2025 q4:
- Revenue +106.1% YoY (vs +106.1% in previous quarter and historical rate +36.8%)
- EBITDA -39.1% YoY (vs +233.8% in previous quarter and historical rate +73.0%)
- Net Income +292.7% YoY (vs +292.7% in previous quarter and historical rate -74.5%)
- EBITDA margin 10.8% decreased compared to 36.6% same period last year
- Net Debt decreased by 3.3 bln rubles since the previous report (7.0% of market cap)
- FCF (LTM) +5.1 bln RUB (positive), 10.7% of market cap
- EV/EBITDA multiple is 5.8x compared to historical level (50th percentile) of 9.4x

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

2026-04-06

#MRKZ #reports

IDGC North West reported for 2025 q4:
- Revenue +29% YoY (vs +34.5% in previous quarter and historical rate +19.3%)
- EBITDA +295.9% YoY (vs +124.1% in previous quarter and historical rate +70.6%)
- Net Income +1347.5% YoY (vs +100.0% in previous quarter and historical rate -33.4%)
- EBITDA margin 25.1% increased compared to 8.2% same period last year
- Net Debt decreased by 1.5 bln rubles since the previous report (13.4% of market cap)
- FCF (LTM) +1.1 bln RUB (positive), 10.1% of market cap
- EV/EBITDA multiple is 1.1x compared to historical level (50th percentile) of 2.5x

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

2026-04-03

#CARM #reports

CarMoney reported for 2025 H2:
- Revenue +26359.5% YoY (vs -23.7% in previous half-year and historical rate +29.9%)
- Net Income +32085.5% YoY (vs -59.1% in previous half-year and historical rate +21.4%)
- Net Income margin 15.8% increased compared to 13.0% same period last year
- P/E multiple is 0.1x compared to historical level (50th percentile) of 11.1x

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

2026-04-02

#ASTR #reports

Astra reported for 2025 q4:
- Revenue +15.3% YoY (vs +4.0% in previous quarter and historical rate +77.0%)
- EBITDA +28% YoY (vs -30.0% in previous quarter and historical rate +72.9%)
- Net Income +29.8% YoY (vs -74.0% in previous quarter and historical rate +42.1%)
- EBITDA margin 59.4% increased compared to 53.5% same period last year
- EV/EBITDA multiple is 6.8x compared to historical level (50th percentile) of 19.8x

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

2026-03-31

#MSRS #reports

Rosseti Moscow Region reported for 2025 q4:
- Revenue +20.1% YoY (vs +18.1% in previous quarter and historical rate +11.7%)
- EBITDA -55.7% YoY (vs +2288000.0% in previous quarter and historical rate +26.0%)
- Net Income +100% YoY (vs +24.0% in previous quarter and historical rate +31.4%)
- EBITDA margin 32.9% decreased compared to 89.3% same period last year
- Net Debt decreased by 5.8 bln rubles since the previous report (6.6% of market cap)
- FCF (LTM) -6 bln RUB (negative), 6.8% of market cap
- EV/EBITDA multiple is 1.7x compared to historical level (50th percentile) of 2x

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

2026-03-31

#MRKV #reports

IDGC Volga reported for 2025 q4:
- Revenue +57.6% YoY (vs +55.4% in previous quarter and historical rate +26.3%)
- EBITDA +62.2% YoY (vs +66.7% in previous quarter and historical rate +53.2%)
- Net Income +306.7% YoY (vs +132.2% in previous quarter and historical rate +95.5%)
- EBITDA margin 18.7% increased compared to 18.1% same period last year
- Net Debt increased by 1.2 bln rubles since the previous report (3.4% of market cap)
- FCF (LTM) +3.4 bln RUB (positive), 9.4% of market cap
- EV/EBITDA multiple is 1.7x compared to historical level (50th percentile) of 1.5x

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

2026-03-31

#FEES #reports

FGC UES reported for 2025 q3:
- Revenue +27.4% YoY (vs +27.4% in previous quarter and historical rate +15.7%)
- Net Income +100% YoY (vs +123.5% in previous quarter and historical rate -41.2%)
- EBITDA margin 31.5% increased compared to -11.2% same period last year
- Net Debt increased by 41.3 bln rubles since the previous report (27.4% of market cap)
- FCF (LTM) -62.7 bln RUB (negative), 41.6% of market cap

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

2026-03-31

#FEES #reports

FGC UES reported for 2025 q4:
- Revenue +27.4% YoY (vs +27.4% in previous quarter and historical rate +15.7%)
- Net Income +100% YoY (vs +100.0% in previous quarter and historical rate -27.0%)
- EBITDA margin 31.5% increased compared to -11.2% same period last year
- Net Debt increased by 41.3 bln rubles since the previous report (28.1% of market cap)
- FCF (LTM) -62.7 bln RUB (negative), 42.6% of market cap

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

2026-03-31

#NMTP #reports

NMTP reported for 2025 q4:
- Revenue +24.2% YoY (vs +8.4% in previous quarter and historical rate +8.6%)
- EBITDA +17.2% YoY (vs +9.6% in previous quarter and historical rate +8.2%)
- Net Income +18.7% YoY (vs +19.5% in previous quarter and historical rate +8.7%)
- EBITDA margin 58.3% decreased compared to 61.7% same period last year
- EV/EBITDA multiple is 2.8x compared to historical level (50th percentile) of 3.2x

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

2026-03-31

#AQUA #reports

RUS AQUA reported for 2025 H2:
- Revenue +9.9% YoY (vs -45.0% in previous half-year and historical rate +8.5%)
- EBITDA -35.7% YoY (vs -67.9% in previous half-year and historical rate -15.7%)
- Net Income -43.1% YoY (vs -427.1% in previous half-year and historical rate -7.5%)
- EBITDA margin 21.9% decreased compared to 37.5% same period last year
- Net Debt decreased by 0.8 bln rubles since the previous report (2.1% of market cap)
- FCF (LTM) -1.3 bln RUB (negative), 3.4% of market cap
- EV/EBITDA multiple is 9.4x compared to historical level (50th percentile) of 6.8x
- EV/EBITDA expected multiple is 11.5x

Growth potential increased by 3.6% to -56.6%

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

2026-03-29

#TRNFP #reports

Transneft (pref) reported for 2025 q4:
- Revenue +2% YoY (vs +1.9% in previous quarter and historical rate +6.5%)
- EBITDA -64.4% YoY (vs +32.1% in previous quarter and historical rate -3.1%)
- Net Income -109.3% YoY (vs -2.5% in previous quarter and historical rate -21.3%)
- EBITDA margin 10.6% decreased compared to 30.3% same period last year
- Net Debt decreased by 79.3 bln rubles since the previous report (7.9% of market cap)
- FCF (LTM) +23.4 bln RUB (positive), 2.3% of market cap
- EV/EBITDA multiple is 1.6x compared to historical level (50th percentile) of 1.4x

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

2026-03-26

#NLMK #reports

NLMK reported for 2025 q3:
- Revenue -18.3% YoY (vs -18.3% in previous quarter and historical rate -8.1%)
- EBITDA -37.8% YoY (vs -37.8% in previous quarter and historical rate -23.3%)
- Net Income -52.8% YoY (vs -37.6% in previous quarter and historical rate -35.4%)
- EBITDA margin 15.4% decreased compared to 20.2% same period last year
- Net Debt decreased by 12.8 bln rubles since the previous report (2.2% of market cap)
- FCF (LTM) +35.8 bln RUB (positive), 6.1% of market cap
- EV/EBITDA multiple is 3.4x compared to historical level (50th percentile) of 2.8x
- EV/EBITDA expected multiple is 15.5x

Growth potential decreased by 3.8% to -69.0%

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

2026-03-26

#NLMK #reports

NLMK reported for 2025 q4:
- Revenue -18.3% YoY (vs -18.3% in previous quarter and historical rate -8.1%)
- EBITDA -37.8% YoY (vs -37.8% in previous quarter and historical rate -23.3%)
- Net Income -52.8% YoY (vs -52.8% in previous quarter and historical rate -35.2%)
- EBITDA margin 15.4% decreased compared to 20.2% same period last year
- Net Debt decreased by 12.8 bln rubles since the previous report (2.2% of market cap)
- FCF (LTM) +35.8 bln RUB (positive), 6.1% of market cap
- EV/EBITDA multiple is 3.4x compared to historical level (50th percentile) of 2.8x
- EV/EBITDA expected multiple is 15.5x

Growth potential decreased by 3.8% to -69.0%

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

2026-03-26

#DATA #reports

ArenaData reported for 2025 H2:
- Revenue +100.7% YoY (vs -41.8% in previous half-year and historical rate +54.6%)
- EBITDA +220.2% YoY (vs -298.2% in previous half-year and historical rate +43.9%)
- EBITDA margin 57.7% increased compared to 36.2% same period last year
- Net Debt decreased by 2 bln rubles since the previous report (8.4% of market cap)
- FCF (LTM) +2.1 bln RUB (positive), 8.9% of market cap
- EV/EBITDA multiple is 6.9x compared to historical level (50th percentile) of 13.7x

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

2026-03-26

#MTLR #reports

Mechel reported for 2025 q3:
- Revenue -25.8% YoY (vs -25.8% in previous quarter and historical rate -14.5%)
- EBITDA -115.4% YoY (vs -115.4% in previous quarter and historical rate -84.1%)
- Net Income -64.1% YoY (vs -153.5% in previous quarter and historical rate -37377.8%)
- EBITDA margin -2.1% decreased compared to 10.2% same period last year
- EV/EBITDA multiple is -19.4x compared to historical level (50th percentile) of 6.5x
- EV/EBITDA expected multiple is -7.1x

Growth potential decreased by 330.0% to -1632.6%

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

2026-03-26

#MTLR #reports

Mechel reported for 2025 q4:
- Revenue -25.8% YoY (vs -25.8% in previous quarter and historical rate -14.5%)
- EBITDA -115.4% YoY (vs -115.4% in previous quarter and historical rate -84.1%)
- Net Income -64.1% YoY (vs -64.1% in previous quarter and historical rate -37382.1%)
- EBITDA margin -2.1% decreased compared to 10.2% same period last year
- EV/EBITDA multiple is -19.4x compared to historical level (50th percentile) of 6.5x
- EV/EBITDA expected multiple is -7.1x

Growth potential decreased by 330.0% to -1632.6%

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

2026-03-26

#LENT #reports

Lenta reported for 2025 q4:
- Revenue +22.2% YoY (vs +26.8% in previous quarter and historical rate +28.9%)
- EBITDA +156.2% YoY (vs +15.5% in previous quarter and historical rate +63.0%)
- Net Income +59.7% YoY (vs +59.7% in previous quarter and historical rate +6.9%)
- EBITDA margin 17.0% increased compared to 8.1% same period last year
- Net Debt increased by 86.2 bln rubles since the previous report (34.3% of market cap)
- FCF (LTM) -96.9 bln RUB (negative), 38.5% of market cap
- EV/EBITDA multiple is 3.6x compared to historical level (50th percentile) of 4.2x

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

2026-03-26

#CNRU #reports

Cian reported for 2025 q4:
- Revenue +21.3% YoY (vs +28.8% in previous quarter and historical rate +23.5%)
- EBITDA +0.4% YoY (vs +250.5% in previous quarter and historical rate +67.6%)
- EBITDA margin 16.7% decreased compared to 20.2% same period last year
- Net Debt increased by 6 bln rubles since the previous report (12.0% of market cap)
- FCF (LTM) +6.7 bln RUB (positive), 13.6% of market cap
- EV/EBITDA multiple is 14.2x compared to historical level (50th percentile) of 14.8x

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

2026-03-25

#LSRG #reports

LSR Group reported for 2025 H2:
- Revenue +1% YoY (vs +13.2% in previous half-year and historical rate +25.9%)
- EBITDA -15.1% YoY (vs +3.6% in previous half-year and historical rate +28.2%)
- Net Income -45% YoY (vs -156.9% in previous half-year and historical rate +31.0%)
- EBITDA margin 26.8% decreased compared to 31.9% same period last year
- Net Debt increased by 71.8 bln rubles since the previous report (102.4% of market cap)
- FCF (LTM) -139.9 bln RUB (negative), 199.6% of market cap
- EV/EBITDA multiple is 6.6x compared to historical level (50th percentile) of 5.7x

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

2026-03-25

#ZAYM #reports

Zaymer reported for 2025 q4:
- Revenue +11% YoY (vs +18.5% in previous quarter and historical rate +4.2%)
- Net Income -8.9% YoY (vs +31.0% in previous quarter and historical rate +1.7%)
- Net Income margin 19.2% decreased compared to 23.3% same period last year
- P/E multiple is 3.4x compared to historical level (50th percentile) of 3.5x

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

2026-03-24

#VKCO #reports

VK company reported for 2025 q3:
- Revenue +12.9% YoY (vs +12.9% in previous quarter and historical rate +11.8%)
- Net Income +73.3% YoY (vs +2.4% in previous quarter and historical rate -79.7%)
- EBITDA margin 16.8% increased compared to -5.5% same period last year

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

2026-03-24

#VKCO #reports

VK company reported for 2025 q4:
- Revenue +12.9% YoY (vs +12.9% in previous quarter and historical rate +11.8%)
- Net Income +73.3% YoY (vs +73.3% in previous quarter and historical rate -60.7%)
- EBITDA margin 16.8% increased compared to -5.5% same period last year

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

2026-03-24

#RUAL #reports

Rusal reported for 2025 H2:
- Revenue -15.6% YoY (vs +27.0% in previous half-year and historical rate +9.5%)
- EBITDA -38.1% YoY (vs -19.1% in previous half-year and historical rate +30.0%)
- Net Income -216.1% YoY (vs -114.8% in previous half-year and historical rate +132.1%)
- EBITDA margin 2.7% decreased compared to 3.7% same period last year
- Net Debt increased by 75.1 bln rubles since the previous report (12.0% of market cap)
- FCF (LTM) -1.4 bln RUB (negative), 0.2% of market cap
- EV/EBITDA multiple is 19.3x compared to historical level (50th percentile) of 22.5x
- EV/EBITDA expected multiple is 13.1x

Growth potential decreased by 36.1% to -91.2%

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

2026-03-20

#ENPG #reports

En+ Group reported for 2025 H2:
- Revenue -15% YoY (vs +22.5% in previous half-year and historical rate +33.6%)
- EBITDA -17.4% YoY (vs -7.4% in previous half-year and historical rate +32.3%)
- Net Income -124.9% YoY (vs -66.5% in previous half-year and historical rate +984.0%)
- EBITDA margin 11.3% decreased compared to 11.6% same period last year
- Net Debt increased by 66.8 bln rubles since the previous report (22.6% of market cap)
- FCF (LTM) +122.7 bln RUB (positive), 41.6% of market cap
- EV/EBITDA multiple is 8.1x compared to historical level (50th percentile) of 11.1x

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

2026-03-20

#LKOH #reports

Lukoil reported for 2025 q3:
- Revenue -96.1% YoY (vs -96.1% in previous quarter and historical rate -20.3%)
- EBITDA -44.6% YoY (vs -44.6% in previous quarter and historical rate -10.6%)
- Net Income -108.3% YoY (vs -51.2% in previous quarter and historical rate -36.8%)
- EBITDA margin 266.8% increased compared to 18.7% same period last year
- Net Debt decreased by 6.6 bln rubles since the previous report (0.2% of market cap)
- FCF (LTM) -1137 bln RUB (negative), 28.2% of market cap
- EV/EBITDA multiple is 3.8x compared to historical level (50th percentile) of 2x
- EV/EBITDA expected multiple is 3.4x

Growth potential increased by 4.8% to -45.6%

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

2026-03-20

#LKOH #reports

Lukoil reported for 2025 q4:
- Revenue -96.1% YoY (vs -96.1% in previous quarter and historical rate -20.3%)
- EBITDA -44.6% YoY (vs -44.6% in previous quarter and historical rate -10.6%)
- Net Income -108.3% YoY (vs -108.3% in previous quarter and historical rate -43.9%)
- EBITDA margin 266.8% increased compared to 18.7% same period last year
- Net Debt decreased by 6.6 bln rubles since the previous report (0.2% of market cap)
- FCF (LTM) -1137 bln RUB (negative), 28.2% of market cap
- EV/EBITDA multiple is 3.8x compared to historical level (50th percentile) of 2x
- EV/EBITDA expected multiple is 3.4x

Growth potential increased by 4.8% to -45.6%

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

2026-03-20

#X5 #reports

X5 Retail Group reported for 2025 q4:
- Revenue +14.9% YoY (vs +18.5% in previous quarter and historical rate +21.3%)
- EBITDA +48.6% YoY (vs +0.6% in previous quarter and historical rate +15.5%)
- EBITDA margin 6.4% increased compared to 4.9% same period last year
- Net Debt decreased by 28.3 bln rubles since the previous report (4.6% of market cap)
- FCF (LTM) +3.8 bln RUB (positive), 0.6% of market cap
- EV/EBITDA multiple is 3.1x compared to historical level (50th percentile) of 3.5x

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

2026-03-19

#HYDR #reports

Rushydro reported for 2025 q4:
- Revenue +15.2% YoY (vs +12.1% in previous quarter and historical rate +16.8%)
- EBITDA +115.9% YoY (vs -5.5% in previous quarter and historical rate +51.8%)
- Net Income +100% YoY (vs -888.9% in previous quarter and historical rate -95.2%)
- EBITDA margin 46.1% increased compared to 24.6% same period last year
- Net Debt increased by 87.7 bln rubles since the previous report (42.4% of market cap)
- FCF (LTM) -254.2 bln RUB (negative), 122.9% of market cap
- EV/EBITDA multiple is 4.2x compared to historical level (50th percentile) of 5.9x

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

2026-03-18

#MRKU #reports

IDGC Ural reported for 2025 q4:
- Revenue -25.3% YoY (vs +15.4% in previous quarter and historical rate +6.9%)
- EBITDA -0.6% YoY (vs +29.9% in previous quarter and historical rate +30.5%)
- Net Income +161.3% YoY (vs +57.7% in previous quarter and historical rate +68.8%)
- EBITDA margin 15.9% increased compared to 11.9% same period last year
- Net Debt decreased by 5.2 bln rubles since the previous report (11.1% of market cap)
- FCF (LTM) +1.1 bln RUB (positive), 2.4% of market cap
- EV/EBITDA multiple is 2.6x compared to historical level (50th percentile) of 2.4x

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

2026-03-16

#PLZL #reports

Polyus reported for 2025 q3:
- Revenue -9.8% YoY (vs -9.8% in previous quarter and historical rate +37.5%)
- EBITDA -19% YoY (vs -19.0% in previous quarter and historical rate +51.0%)
- Net Income -2.6% YoY (vs +20.5% in previous quarter and historical rate +61.4%)
- EBITDA margin 63.9% decreased compared to 71.1% same period last year
- Net Debt increased by 23.8 bln rubles since the previous report (1.0% of market cap)
- FCF (LTM) +235.3 bln RUB (positive), 10.4% of market cap
- EV/EBITDA multiple is 6.1x compared to historical level (50th percentile) of 5.6x
- EV/EBITDA expected multiple is 5.4x

Growth potential decreased by 34.9% to +2.4%

General information

Sovcombank is a Russian privately owned universal bank included in the list of 13 systemically important Russian banks. In terms of assets, it ranks 9th among Russian banks

Good financial results growth rate 52.8% (average between last period year over year growth for revenue and Net Income), there is acceleration compared to average historical growth rates (30.7%)
Dividend yield for the last twelve months 2.9%
Share price is 3.7% higher than minimum and 41.1% lower than maximum for the last 3 years
The company is overvalued by P/E LTM multiple compared to target level (4.8x vs
)
Fundamental value created in LTM (estimate)
Taking into account the impact of the key rate 14.5% on the change in financial parameters: EBITDA adjustment is 0 mln rub as NetDebt * (expected key rate - 3 years average 0.0%) / 2, expected EBITDA adjusted for key rate increases is 56 615 mln rub, expected mult is 4.7x, target mult is 4.2x, potential is -11.4%

Key Financials (Download financials)

Ticker: SVCB

Share price, RUB: (+0.8%)11.925

year average price 13.74

year start price 14.63 2025-05-27

max close price 17.52 2025-08-08

min close price 11.83 2026-05-25

current price 11.92 2026-05-26

Common stocks: 22 516 228 905

Dividend Yield: 2.9%

P / E LTM: 4.8x

P / E annualized: 3.5x

Last revenue growth (y/y): 47.7%

Last growth of Net Income (y/y): 57.9%

Historical revenue growth: 23.8%

Historical growth of Net Income: 37.6%

Target P/E (hist percentile):

Express share price potential:

Fundamental value created in LTM:

Потенциал с учетом ускорения/замедления

	Mult Upside	-12.6%
	FCF Creation	0.0%
	Growth	+52.8%
	Growth Corr	+11.1%

	Sum	+51.3%

P/E mutiple calculation

Market Cap (m RUB): 268 506

Net Profit (m RUB): 55 866

P / E LTM: 4.8x

Average daily trading volume for the week, RUB mln: 263

P / E 4.4x

P / E ann-d3.4x

P / B 0.7x

Рассчитаны в тестовом режиме, annualized:

ROE (Return on equity) 19.4%

ROA (Return on assets) 1.9%

CIR (Cost/income ratio) 111.2%

Revenue and Net Income

Quarterly values (m RUB)

Change (y/y)

Share price and dividends (Download history)

Share price

Payment RUB per share

Multiple and potential

EV / LTM Net Income 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 SVCB-6.26	SCM6	2026-06-19	1203.00	+0.6%	23.7	11.915	+1.0%	+15.7%
Фьючерсный контракт SVCB-9.26	SCU6	2026-09-18	1215.00	+0.3%	2.7	11.915	+2.0%	+6.4%

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 (financial)

формула расчета Revenue = PercentIncomeNet + CommissionIncome

Q	PercentIncome	PercentExpense	PercentIncomeNet	ReserveForCreditLoss	PercentIncomeNetAfterReserve	CommissionIncome	Revenue	CommissionExpense	CommissionIncomeNet	OperationsWithFinancialInstruments	OtherOperatingIncomeNet	IncomeNonCoreNet	AdministrativeExpense	IncomeBeforeTax	IncomeTax	IncomeNet	IncomeNetRegular	IncomeNetIrregular


2026 q1	179 992-2%	-120 028-19%	59 964+72%	-23 150+93%	36 814+61%	14 868+23%	74 832+59%	-3 3080%	11 560+31%	5 288<-100%	22 766-24%	-83 178+8%	24 711+75%	-5 009>+200%	19 702+57%	15 486-40%	4 216<-100%
2025 q4	188 264+5%	-132 551-4%	55 713+38%	-16 801-26%	38 912+119%	17 620+24%	73 333+34%	-2 555>+200%	15 065+6%	-203<-100%	19 816-31%	-86 113+9%	23 000+22%	-5 158<-100%	17 842-14%	17 627+63%	215-98%
2025 q3	190 900+22%	-143 287+22%	47 613+20%	-26 864+42%	20 7490%	14 879+13%	62 492+18%	-1 482-57%	13 397+39%	12 531>+200%	30 746+15%	-77 724+14%	23 017+28%	-5 170>+200%	17 8470%	8 131-48%	9 716>+200%
2025 q2	185 400+29%	-147 095+45%	38 305-10%	-25 047+65%	13 258-51%	14 454+14%	52 759-4%	-2 816+16%	11 638+13%	7 168<-100%	21 696+29%	-76 123+20%	6 379-61%	-1 372-49%	5 007-63%	-619<-100%	5 626<-100%
2025 q1	183 784+49%	-148 896+70%	34 888-2%	-12 009-30%	22 879+24%	12 107+41%	46 995+6%	-3 313+4%	8 794+63%	-14 896<-100%	29 888-37%	-77 113+44%	14 113-47%	-1 577+11%	12 536-50%	25 768+47%	-13 232<-100%
2024 q4 ( 9392 , 9880 )	178 765+11%	-138 319+100%	40 446+14%	-22 721+44%	17 729-45%	14 199+75%	54 645+26%	-53-95%	14 146+102%	10 518>+200%	28 928>+200%	-79 230+40%	18 867+22%	1 847-42%	20 714+11%	10 824-17%	9 890+75%
2024 q3	156 606+94%	-116 973+168%	39 633+7%	-18 890+131%	20 739-28%	13 115+41%	52 748+14%	-3 483+55%	9 632+36%	2 129-73%	26 622+29%	-67 959+53%	18 020-42%	-217-97%	17 803-28%	15 700-15%	2 103-66%
2024 q2	143 842>+200%	-101 414>+200%	42 428+23%	-15 136+63%	27 292+8%	12 716+42%	55 144+27%	-2 432-2%	10 284+59%	-3 326<-100%	16 875-37%	-63 398+41%	16 388-54%	-2 685-57%	13 703-53%	16 484+132%	-2 781<-100%
2024 q1	123 269+95%	-87 715+179%	35 554+11%	-17 160<-100%	18 394-8%	8 580+1%	44 134+9%	-3 191+45%	5 389-14%	7 960-58%	47 089+100%	-53 368+26%	26 433-5%	-1 419-73%	25 014+11%	17 481+147%	7 533-51%
2023 q4	161 245<-100%	-69 154<-100%	35 375<-100%	-15 813>+200%	32 245<-100%	8 098>+200%	43 473<-100%	-1 108<-100%	6 990+166%	3 427<-100%	4 699<-100%	-56 767<-100%	15 444<-100%	3 203-44%	18 647<-100%	12 980>+200%	5 667<-100%
2023 q3	80 607-62%	-43 629-59%	36 978-64%	-8 181-72%	28 797-61%	9 308-65%	46 286-64%	-2 245-68%	7 063-64%	7 859-85%	20 581-5%	-44 414-33%	31 272-67%	-6 532-63%	24 740-68%	18 523-43%	6 217-86%
2023 q2	9 530-93%	-31 644-50%	34 602-48%	-9 263-56%	25 339-44%	8 957-48%	43 559-48%	-2 487-47%	6 470-48%	26 629-42%	26 634+151%	-44 962+3%	35 256-44%	-6 186-46%	29 070-44%	7 113-50%	21 957-41%
2023 q1	63 330	-31 423	31 907	744	19 968	8 503	40 410	-2 204	6 299	19 057	23 572	-42 396	27 751	-5 172	22 579	7 074	15 505
2022 q4	-47 164<-100%	13 358<-100%	-33 806<-100%	-1 679-79%	-35 485<-100%	1 522-87%	-32 285<-100%	1 104<-100%	2 625-70%	-64 618<-100%	-10 930<-100%	16 827<-100%	-56 031<-100%	5 766<-100%	-71 188<-100%	3 324-71%	-1 313<-100%
2022 q3	210 505>+200%	-106 696>+200%	103 809>+200%	-29 383>+200%	74 426>+200%	26 446+133%	130 255>+200%	-6 936+177%	19 510+120%	54 010<-100%	21 591>+200%	-65 882>+200%	94 279>+200%	-17 890>+200%	76 389>+200%	32 628+152%	43 761<-100%
2022 q2	129 898	-63 067	66 831	-21 202	45 629	17 138	83 969	-4 691	12 447	45 706	10 631	-43 625	63 007	-11 358	51 649	14 182	37 467
2022 q1
2021 q4	45 774+38%	-16 750+26%	29 023+45%	-7 909+51%	21 114+43%	11 374+42%	40 397+45%	-2 503+22%	8 871+49%	2 263+112%	2 168>+200%	-16 193+50%	26 133+56%	-2 838+21%	12 427+27%	11 351+24%	1 076+73%
2021 q3	45 774+38%	-16 750+26%	29 023+45%	-7 909+51%	21 114+43%	11 374+42%	40 397+45%	-2 503+22%	8 871+49%	-1 002<-100%	2 168>+200%	-16 193+50%	22 868+36%	-2 838+21%	12 427+27%	12 971+42%	-544<-100%
2020 q4	33 280+30%	-13 327+13%	19 953+45%	-5 234+167%	14 719+25%	7 997-2%	27 950+27%	-2 047+6%	5 950-5%	1 065-35%	618+77%	-10 789+10%	16 797+38%	-2 337+14%	9 800+30%	9 179+41%	621-39%
2020 q3	33 280	-13 327	19 953	-5 234	14 719	7 997	27 950	-2 047	5 950	1 093	618	-10 789	16 825	-2 337	9 800	9 164	637
2019 q4	25 530	-11 763	13 768	-1 960	11 808	8 160	21 927	-1 923	6 237	1 647	350	-9 818	12 183	-2 046	7 536	6 517	1 019

Balance

Q	Total equity	Total assets	PortfolioCredit	PortfolioBonds	Deposits


2026 q1	406 289+15%	4 194 538+8%	2 856 639+9%	434 818-19%	3 005 028+6%
2025 q4	389 081+12%	4 520 011+12%	3 048 204+14%	372 780-36%	3 428 370+13%
2025 q3	367 864+17%	4 311 860+13%	2 869 572+16%	513 563+12%	3 170 567+13%
2025 q2	353 802+17%	3 918 282+3%	2 708 185+14%	545 787+18%	2 901 208+2%
2025 q1	352 065+18%	3 875 516+7%	2 620 055+17%	536 604+17%	2 826 322+4%
2024 q4 ( 9392 , 9880 )	348 077+33%	4 046 267+27%	2 663 991+41%	581 054+2%	3 041 259+22%
2024 q3	313 190+36%	3 815 190+37%	2 473 853+44%	457 066-17%	2 804 824+28%
2024 q2	302 948+42%	3 794 902+60%	2 367 822+55%	462 977-13%	2 851 047+53%
2024 q1	299 314+63%	3 614 994+59%	2 234 698+54%	459 638-19%	2 726 364+51%
2023 q4	262 649+51%	3 188 985+45%	1 894 537+37%	567 631+7%	2 500 207+48%
2023 q3	230 692	2 790 544	1 722 208	550 527	2 199 217
2023 q2	212 858	2 372 511	1 526 932	533 264	1 859 496
2023 q1	184 169	2 271 673	1 447 571	565 965	1 808 528
2022 q4	173 693-12%	2 191 786+4%	1 386 924+18%	531 908+59%	1 687 828+19%
2022 q3
2022 q2
2022 q1
2021 q4	196 353+23%	2 111 556+42%	1 177 332+69%	333 744-22%	1 418 983+42%
2021 q3			1 177 332+69%	135 983+28%	1 418 983+42%
2020 q4	160 043+15%	1 483 360+31%	697 268+27%	426 235>+200%	998 593+29%
2020 q3			697 268	105 966	998 593
2019 q4	139 084	1 135 194	548 933	50 179	774 038

Cashflow

Q	Operating cashflow	Investing cashflow	Financial cashflow


2026 q1
2025 q4
2025 q3
2025 q2
2025 q1	-94 105<-100%	-14 185<-100%	-4 845+115%
2024 q4 ( 9392 , 9880 )	12 093+44%	1 202<-100%	1 402<-100%
2024 q3	-16 041	898	-556
2024 q2
2024 q1	39 361	289	-2 250
2023 q4	8 425	-368	-75
2023 q3
2023 q2
2023 q1
2022 q4
2022 q3
2022 q2
2022 q1
2021 q4	18 005<-100%	-1 987>+200%	9+100%
2021 q3	18 005<-100%	-1 987>+200%	9<-100%
2020 q4	-5 799<-100%	-271-6%	00%
2020 q3	-5 799	-271	-1 303
2019 q4	16 445	-288	0

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	Net income


2025 q4
2025 q3
2025 q2
2025 q1
2024 q4
2024 q3
2024 q2
2023 q4
2023 q3
2023 q2

Balance

Q	Total equity	Total assets	PortfolioCredit	PortfolioBonds	Deposits


2025 q4
2025 q3
2025 q2
2025 q1
2024 q4
2024 q3
2024 q2
2023 q4
2023 q3
2023 q2

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