Try our mobile app

General information

  • Dividend yield for the last twelve months 0.0%
  • Free cash flow yield 17.7% (LTM)
  • Share price is 45.4% higher than minimum and 35.6% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (2.9x vs
    )

Key Financials (Download financials)

Ticker: ELFV
Share price, RUB:  (-0.9%)0.5076
year average price 0.5225  


year start price 0.5816 2024-09-19

max close price 0.6012 2024-09-25

min close price 0.4424 2024-12-16

current price 0.5066 2025-09-18
Common stocks: 35 371 900 000
Dividend Yield:  0.0%
FCF Yield LTM: 17.7%
EV / LTM EBITDA:2.9x
EV / EBITDA annualized: 2.7x
Target EV / EBITDA (hist percentile):
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 17 955
Net Debt (m RUB): 21 694
EV (Enterprise Value): 39 649
EBITDA LTM (m RUB): 13 899
Net Income LTM (m RUB): 4 562
EV / LTM EBITDA: 2.9x
Net Debt / LTM EBITDA (if EBITDA > 0): 1.6x
Average daily trading volume for the week, RUB mln: 15
P / E 3.9x
P / E ann-d6.3x
P / B 0.5x
EBITDA margin ann-d 22.8%
Net income margin ann-d 4.4%

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

MSFO data *The values are shown in mln RUB The % change shows the difference from the same period last year

View as Pivot Table       Export as Pivot Table (xlsx)



Income


Q Revenue Gross profit Operating income Net income PercentProfit PercentLoss
 
2025 q2 16 070+22%   2 052+18% 708-3% 138+29% -1 226+34%
2025 q1 21 687+12%   4 506+3% 2 478+2% 180+84% -1 329-3%
2024 q4 20 315+23%   1 407-39% 854-28% 174>+200% -1 330+48%
2024 q3 15 628+2%   1 966+12% 522-41% 86-42% -1 388+77%
2024 q2 13 194+5%   1 738+48% 730+61% 107-57% -915+9%
2024 q1 19 420+18%   4 378+31% 2 437+16% 98-34% -1 374+71%
2023 q4 16 574+17%   2 320<-100% 1 186<-100% 51-83% -897+21%
2023 q3 15 297+31%   1 760+100% 878+69% 147+77% -786>+200%
2023 q2 12 553+26%   1 172<-100% 454<-100% 248+192% -841-24%
2023 q1 16 391+12%   3 344+40% 2 106+10% 148-58% -803+144%
2022 q4 14 152+8%   -14 761<-100% -12 163<-100% 303-38% -741+34%
2022 q3 11 699-14%   880+35% 520+22% 83-58% -198-36%
2022 q2 9 980+7%   -12 087<-100% -10 483<-100% 85-53% -1 104>+200%
2022 q1 14 650+19%   2 389+20% 1 908+22% 354+121% -328+96%
2021 q4 13 101+9%   207-64% 129-72% 486>+200% -552>+200%
2021 q3 13 560+22%   650-40% 427+18% 196+86% -307-59%
2021 q2 9 299+5%   602-59% 454-66% 179+30% -208<-100%
2021 q1 12 289+2%   1 997-16% 1 570+8% 160-28% -168-78%
2020 q4 12 035-8%   584-56% 465-50% 143+14% -132-54%
2020 q3 11 129-36%   1 090-68% 363-83% 106-47% -741-26%
2020 q2 8 821-46%   1 472<-100% 1 341<-100% 138-53% 80<-100%
2020 q1 12 052-37%   2 387-41% 1 456-37% 224-66% -779-19%
2019 q4 13 094-37%   1 322-70% 923-67% 125-42% -287-67%
2019 q3 17 449-6%   3 407+32% 2 115-56% 201-15% -999+8%
2019 q2 16 192+5%   -5 959<-100% -4 461+49% 296+64% -752-22%
2019 q1 19 101-2%   4 072-12% 2 319-25% 657>+200% -956+35%
2018 q4 20 671+1%   4 379+24% 2 810+33% 217<-100% -878+15%
2018 q3 18 583-9%   2 576-26% 4 786+124% 235+139% -926+8%
2018 q2 15 469+1%   956-72% -2 997<-100% 180+18% -968+7%
2018 q1 19 510+27%   4 625+33% 3 100+44% 180+18% -708-22%
2017 q4 20 523+1%   3 543+5% 2 108-16% -10<-100% -763+1%
2017 q3 20 523+1%   3 493+35% 2 136+95% 98-90% -858-61%
2017 q2 15 312-2%   3 467+65% 2 150>+200% 153-88% -905-76%
2017 q1 15 312-13%   3 467+53% 2 150>+200% 153-88% -905-57%
2016 q4 20 419+5%   3 388<-100% 2 503+143% 554<-100% -758-66%
2016 q3 20 419+20%   2 583<-100% 1 097<-100% 1 006+165% -2 215<-100%
2016 q2 15 599-2%   2 099<-100% 653<-100% 1 233-15% -3 785-10%
2016 q1 17 571-6%   2 263-11% 134-77% 1 233-15% -2 103+26%
2015 q4 19 458-1%   -56 004<-100% 1 031-7% -1 752<-100% -2 260-57%
2015 q3 16 987-9%   -472<-100% -48 679<-100% 379-83% 799<-100%
2015 q2 ( 479 , 480 ) 15 885-7%   -745<-100% -1 569<-100% 1 445>+200% -4 189>+200%
2015 q1 18 662+10%   2 539-11% 589-66% 1 445>+200% -1 673
2014 q4 19 720+4%   2 109-19% 1 107-16% 3 319>+200% -5 264>+200%
2014 q3 18 639-2%   2 708+5% 1 652+26% 2 252>+200% -383-65%
2014 q2 17 015+14%   2 852+37% 1 715+71% 118-71% -813-33%
2014 q1 17 015+14%   2 852+37% 1 715+71% 118-71%  
2013 q4 19 023+12%   2 591+11% 1 312-3% 311+54% -1 093+34%
2013 q3 19 023+12%   2 591+11% 1 312-3% 311+54% -1 093+34%
2013 q2 14 949-4%   2 079-17% 1 003-26% 403+136% -1 222+25%
2013 q1 14 949-4%   2 079-22% 1 003-33% 403+136% -1 222+28%
2012 q4 16 976+13%   2 338+9% 1 355+14% 201+137% -819+14%
2012 q3 16 976+13%   2 338+9% 1 355+14% 201+137% -819+14%
2012 q2 15 619+5%   2 507+8% 1 347-3% 171>+200% -976+76%
2012 q1 15 619+5%   2 664+15% 1 488+7% 171>+200% -958+73%
2011 q4 15 087+12%   2 137+73% 1 192+95% 85-14% -719+32%
2011 q3 15 087+12%   2 137+73% 1 192+95% 85-14% -719+32%
2011 q2 14 842+21%   2 313+19% 1 388-26% 3<-100% -553+41%
2011 q1 14 842   2 313 1 388 3 -553
2010 q4 13 444+24%   1 236-1% 610-24% 99+116% -544+122%
2010 q3 13 444+24%   1 236-1% 610-24% 99+116% -544+122%
2010 q2 12 229   1 941 1 865 678 -391
2009 q4 10 876+2%   1 254+94% 800+108% 46+6% -245+112%
2009 q3 10 876   1 254 800 46 -245
2008 q4 10 703   647 384 43 -115


Balance


Implied interest rate for 2025 q2:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (1 226 - 138) * 4 / (21 694 - -139)

Q Total equity Total assets Net debt Implied interest rate NetDebt / LTM EBITDA
 
2025 q2 37 219+14% 73 303+4% 21 694-13% 19.9% 1.56x
2025 q1 36 650+15% 72 857+4% 23 102-9% 19.8% 1.81x
2024 q4 34 175+15% 73 741+10% 25 211-13% 18.3% 1.99x
2024 q3 33 157+17% 69 628+9% 25 312-2% 20.5% 2.98x
2024 q2 32 635+19% 70 236+10% 24 877-7% 12.9% 1.92x
2024 q1 31 905+18% 69 984+5% 25 438-7% 20.0% 2.05x
2023 q4 29 610+19% 66 978+2% 28 904-2% 11.7% 2.57x
2023 q3 28 290-19% 63 630-19% 25 835-13% 9.8%  
2023 q2 27 412-20% 63 829-21% 26 775-4% 8.8%  
2023 q1 26 937-40% 66 439-30% 27 354+11% 9.5%  
2022 q4 24 963-42% 65 355-29% 29 645+15% 5.9%  
2022 q3 34 784-19% 78 945-11% 29 714+15% 1.5%  
2022 q2 34 246-19% 81 012-2% 27 953+36% 14.5%  
2022 q1 44 797+7% 94 314+12% 24 662+58% -0.4% 3.58x
2021 q4 43 018+6% 91 520+19% 25 833+90% 1.0% 4.21x
2021 q3 42 731+6% 88 936+18% 25 803+135% 1.7% 3.96x
2021 q2 42 399+9% 82 435+10% 20 596+71% 0.6% 3.11x
2021 q1 41 879+1% 84 203+13% 15 567+86% 0.2% 2.08x
2020 q4 40 662+6% 76 737+10% 13 596>+200% -0.3% 1.76x
2020 q3 40 276+6% 75 469-5% 10 981-48% 22.9% 1.25x
2020 q2 38 884+8% 75 009-7% 12 052-40%   1.08x
2020 q1 41 432-7% 74 405+6% 8 372 26.2% 2.00x
2019 q4 38 317-14% 70 047-16% 4 080-79% 15.5% 0.72x
2019 q3 37 828-9% 79 093 21 171 15.0% 2.20x
2019 q2 36 141-9% 80 915 20 183-6% 9.0% 2.23x
2019 q1 44 607+8% 70 047     1.08x
2018 q4 44 607+8% 83 862+4% 19 285+8% 13.7% 1.18x
2018 q3 41 393+17%       1.34x
2018 q2 39 916+7%   21 458+2% 14.6% 1.44x
2018 q1 41 393+17%       1.12x
2017 q4 41 393+17% 80 991+5% 17 805-12%   1.08x
2017 q3 35 326+14% 78 569+2% -5 147-51%   1.26x
2017 q2 37 137+16% 77 243-3% 21 061-10% 14.3% 1.32x
2017 q1 35 326+13% 78 159-16% -7 131<-100%   1.11x
2016 q4 35 326+14% 77 308-10% 20 300-17% 4.0% 1.51x
2016 q3 31 073+1% 77 3080% -10 438<-100%   2.09x
2016 q2 31 986-60% 79 791-42% 23 389+43% 43.6% 3.24x
2016 q1 31 270+1% 92 572 24 437 14.2% 4.33x
2015 q4 31 073-63% 86 362-39% 24 547+16%   3.61x
2015 q3 30 626-63% 77 508 23 186   2.62x
2015 q2 ( 479 , 480 ) 79 3400% 137 471+9% 16 350-34% 67.0% 1.41x
2015 q1 31 073       1.28x
2014 q4 83 753+7% 141 367+7% 21 081+9% 36.9% 1.24x
2014 q3 83 753       1.03x
2014 q2 79 566+5% 126 398+2% 24 918-1% 11.1% 1.06x
2014 q1         1.39x
2013 q4 78 126-39% 132 600+4% 19 322-23% 16.2% 1.20x
2013 q3         2.22x
2013 q2 76 016+4% 123 979+2% 25 125>+200% 13.0% 3.53x
2013 q1         5.43x
2012 q4 127 864+82% 127 864+7% 24 968-9% 9.9%  
2012 q3          
2012 q2 73 207+8% 122 027+7% 7 499-63% 43.0%  
2012 q1          
2011 q4 70 139+8% 118 976+18% 27 443+36% 9.2%  
2011 q3          
2011 q2 67 553+4% 114 386+14% 20 197 10.9%  
2011 q1          
2010 q4 64 971+6% 100 582+10% 20 231+16% 8.8%  
2010 q3          
2010 q2 64 971 100 582      
2009 q4 61 118 91 734+23% 17 427 4.6%  
2009 q3          
2008 q4   74 618      


Cashflow


Q Operating cashflow Investing cashflow Financial cashflow
 
2025 q2 5 087+18% -2 010-27% -3 279<-100%
2025 q1      
2024 q4 -16 508<-100% -4 238+14% -158-92%
2024 q3 21 907+132% -2 119-32%  
2024 q2 4 297<-100% -2 738+10% 13 416<-100%
2024 q1 4 297+31% -1<-100% -1 377-46%
2023 q4 3 231<-100% -3 724+151% -1 884<-100%
2023 q3 9 425+15% -3 109+109%  
2023 q2 -3 291-39% -2 494+50% -2 546<-100%
2023 q1 3 291-67% 165 -2 546-92%
2022 q4 -6 534-98% -1 486-50% 47 624>+200%
2022 q3 8 161-4% -1 486-62% 8 581
2022 q2 -5 395<-100% -1 667-66% 30 462-92%
2022 q1 10 005+18%   -30 462<-100%
2021 q4 -331 182<-100% -2 972>+200% 1 988+3%
2021 q3 8 468<-100% -3 907+154%  
2021 q2 321 447<-100% -4 842+62% 403 055>+200%
2021 q1 8 450<-100% -4 842+62% 1 261
2020 q4 576-73% -88<-100% 1 930<-100%
2020 q3 -12<-100% -1 538<-100% 1 930
2020 q2 -505<-100% -2 987+5% 2 853+91%
2020 q1 -505 -2 987+5%  
2019 q4 2 161-47% 8 726<-100% -6 910>+200%
2019 q3 3 161 2 938  
2019 q2 2 446<-100% -2 851+132% 1 491>+200%
2019 q1   -2 851 1 491>+200%
2018 q4 4 049+20% -1 620-8% -909-36%
2018 q3      
2018 q2 -380<-100% -1 231+8% 341<-100%
2018 q1 -380   341<-100%
2017 q4 3 361-13% -1 762-26% -1 429-65%
2017 q3      
2017 q2 1 601-7% -1 142+137% -1 394+9%
2017 q1   -1 142 -1 394+7%
2016 q4 3 877>+200% -2 372+24% -4 104<-100%
2016 q3     -2 691
2016 q2 1 717-2% -482-67% -1 279<-100%
2016 q1     -1 299<-100%
2015 q4 936-79% -1 913-18% 312<-100%
2015 q3 1 205    
2015 q2 ( 479 , 480 ) 1 744-49% -1 467-49% 2 324<-100%
2015 q1     2 324<-100%
2014 q4 4 531-7% -2 337+20% -1 608+25%
2014 q3     -1 608+25%
2014 q2 3 402+8% -2 887+21% -3 333+46%
2014 q1   -2 887+21% -3 333+46%
2013 q4 4 848+27% -1 954-24% -1 290+28%
2013 q3 4 848 -1 954-24% -1 290+28%
2013 q2 3 137-29% -2 393-16% -2 289<-100%
2013 q1 3 137-29% -2 393-16% -2 289+113%
2012 q4 3 821 -2 572-47% -1 010<-100%
2012 q3   -2 572-47% -1 010<-100%
2012 q2 4 430+42% -2 850+8% 1 074-71%
2012 q1 4 430+42% -2 850+8% -1 074<-100%
2011 q4   -4 878+30% 1 734>+200%
2011 q3   -4 878+30% 1 734<-100%
2011 q2 3 122-4% -2 634-6% 3 698+36%
2011 q1 3 122 -2 634 3 698
2010 q4 2 769+71% -3 752-12% 510-81%
2010 q3 2 769+71% -3 752-12% -225<-100%
2010 q2 3 241 -2 807 2 715
2009 q4 1 618+53% -4 279+193% 2 700>+200%
2009 q3 1 618 -4 279 2 700
2008 q4 1 058 -1 459 408
RSBU data *The values are shown in mln RUB The % change shows the difference from the same period last year

View as Pivot Table       Export as Pivot Table (xlsx)



Income


Q Revenue Gross profit Operating income Net income PercentProfit PercentLoss
 
2025 q2 14 159+22% 963-22% 689-29% 270+37% 69+15% -162-31%
2025 q1 19 467+12% 2 950+3% 2 673+4% 1 995-9% 113+120% -213-21%
2024 q4 18 409+28% 1 7500% 1 473-3% -3 075<-100% 114+130% -301+51%
2024 q3 13 953+4% 1 207+9% 934+8% 607+7% 56+52% -233+69%
2024 q2 11 640+8% 1 234+51% 964+66% 198-34% 60-27% -235+43%
2024 q1 17 359+19% 2 852+25% 2 577+26% 2 198+44% 52+27% -270+61%
2023 q4 14 375+9% 1 756+73% 1 516+90% 592<-100% 50-6% -199+12%
2023 q3 13 445+19% 1 105+24% 864+27% 567-14% 36-46% -138+8%
2023 q2 10 788+14% 819-12% 581-20% 298<-100% 83+9% -164+36%
2023 q1 14 610+3% 2 282+14% 2 041+13% 1 530+7% 41-78% -168+40%
2022 q4 13 179+8% 1 015>+200% 800<-100% -4 479<-100% 53-56% -177+43%
2022 q3 11 339-13% 894+54% 680+81% 661+190% 68-14% -127+6%
2022 q2 9 501+3% 927+150% 727>+200% -4 856<-100% 76+7% -121-2%
2022 q1 14 126+15% 2 010+42% 1 807+48% 1 435+7% 188+137% -120-13%
2021 q4 12 2480% 137-89% -65<-100% 905-17% 120 -124
2021 q3 13 014+18% 579-51% 376-62% 228+64% 79 -120
2021 q2 9 189-37% 370-69% 183-80% 81-92% 71 -124
2021 q1 12 255-36% 1 413-47% 1 224-48% 1 335+6% 79 -138
2020 q4 12 231-42% 1 277-53% 1 089-55% 1 094<-100%    
2020 q3 11 038-37% 1 177-55% 989-58% 139-89%    
2020 q2 14 626>+200% 1 190>+200% 903>+200% 1 042>+200%    
2020 q1 19 091>+200% 2 645>+200% 2 355>+200% 1 264>+200%    
2019 q4 21 057+1% 2 693-28% 2 401-31% -16 834<-100%    
2019 q3 17 516-67% 2 627-67% 2 338-68% 1 209-64%    
2019 q2 16+6% 2+16% 2+18% 1+139%    
2019 q1 19+2% 4+18% 4+19% 3+31%    
2018 q4 20 799 3 760 3 480 2 130    
2018 q3 52 619 8 071 7 257 3 387    
2018 q2 15 2 2 0    
2018 q1 19 4 3 2    


Balance


Implied interest rate for 2025 q2:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (162 - 69) * 4 / (2 062 - 0)

Q Total equity Total assets Net debt
 
2025 q2 47 6840% 62 722+1% 2 062-27%
2025 q1 47 414-1% 62 0590% 2 296-20%
2024 q4 45 4190% 62 597+6% 2 793-46%
2024 q3 48 494+8% 61 137+8% 2 920+46%
2024 q2 47 887+8% 61 983+10% 2 828+10%
2024 q1 47 689+8% 62 089+4% 2 868+15%
2023 q4 45 531+7% 58 997+1% 5 194+26%
2023 q3 44 927-4% 56 565-12% 1 997-49%
2023 q2 44 360-3% 56 518-9% 2 565>+200%
2023 q1 44 042-13% 59 428-14% 2 501>+200%
2022 q4 42 511-15% 58 252-16% 4 108<-100%
2022 q3 46 627-6% 64 451-6% 3 913<-100%
2022 q2 45 948-11% 61 974-13% 290<-100%
2022 q1 50 860-2% 69 370-3% 162<-100%
2021 q4 49 793 69 321 -1 474-49%
2021 q3 49 434 68 625 -1 474-63%
2021 q2 51 755 71 283 -9 474
2021 q1 51 755 71 283 -1 474-49%
2020 q4     -2 899+67%
2020 q3     -3 998<-100%
2020 q2      
2020 q1     -2 896
2019 q4     -1 739<-100%
2019 q3     15 414-20%
2019 q2     16
2019 q1      
2018 q4     19 162
2018 q3     19 162
2018 q2      
2018 q1      
More information for subscribed users:
detailed calculation of
Potential and Created Value,
commodities affecting the company