Try our mobile app

General information

  • Dividend yield for the last twelve months 0.1%
  • Free cash flow yield 9.5% (LTM)
  • Share price is 54.2% higher than minimum and 23.8% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (7.1x vs
    )

Key Financials (Download financials)

Ticker: ENPG
Share price, RUB:  (+1.1%)429.25
year average price 393.91  


year start price 323.95 2024-09-17

min close price 278.40 2024-12-16

max close price 563.20 2025-03-25

current price 426.90 2025-09-16
Common stocks: 638 850 000
Dividend Yield:  0.1%
FCF Yield LTM: 9.5%
EV / LTM EBITDA:7.1x
EV / EBITDA annualized: 6.2x
Target EV / EBITDA (hist percentile):
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 274 226
Net Debt (m RUB): 1 182 128
EV (Enterprise Value): 1 456 354
EBITDA LTM (m RUB): 204 907
Net Income LTM (m RUB): 70 114
EV / LTM EBITDA: 7.1x
Net Debt / LTM EBITDA (if EBITDA > 0): 5.8x
Average daily trading volume for the week, RUB mln: 182
P / E 3.9x
P / E ann-d4.7x
P / B 0.2x
EBITDA margin ann-d 15.1%
Net income margin ann-d 3.7%

Revenue and EBITDA

Semi-Annual values (m RUB)

Change (y/y)

Cash Flow

FCF (m RUB), before FX effects elimination

Net Debt / Cash and Equivalents (m RUB)

Share price and dividends (Download history)

Share price

Payment RUB per share

Multiple and potential

EV / LTM EBITDA and 50% percentile

Potential dynamics

Daily trade volumes

Millions of RUB

P/B and P/E multipliers

P / B

P / E

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 H1 ( 12786 , 12787 ) 780 722+22% 198 019+5% 78 002-17% 29 087-67% 18 169-45% -55 990+61%
2024 H2 ( 9418 , 9419 ) 752 617-7% 231 626+24% 48 574-4% 41 027+158% 9 084<-100% -54 804-12%
2024 H1 637 438+13% 189 025+57% 94 331+107% 86 886+70% 33 048+135% -34 773+3%
2023 H2 808 157+117% 186 387>+200% 50 736<-100% 15 876<-100% -2 825-62% -62 253>+200%
2023 H1 562 322-12% 120 680-49% 45 631-70% 51 113-63% 14 052-25% -33 741-53%
2022 H2 372 373-32% 40 288-79% -26 702<-100% -25 787<-100% -7 469<-100% -6 947-82%
2022 H1 642 313+33% 235 196+40% 149 698+45% 138 972-16% 18 751>+200% -72 148+58%
2021 H2 548 421+27% 194 263+69% 108 388+100% 92 457+24% 3 6070% -37 599-19%
2021 H1 483 245+40% 167 494+122% 103 319>+200% 165 712>+200% 2 748-67% -45 755+54%
2020 H2 ( 447 , 3783 ) 430 333+15% 115 226+33% 54 245>+200% 74 641+172% 3 605+55% -46 325+22%
2020 H1 ( 446 , 3785 ) 345 097-9% 75 464-23% 21 342-55% 1 395-98% 8 369+179% -29 711-17%
2019 H2 ( 449 , 3788 ) 375 649-17% 86 497-58% 15 154-86% 27 479-69% 2 331-82% -37 861-38%
2019 H1 378 149+93% 98 333+44% 47 505+19% 56 237+61% 2 998+102% -35 840+109%
2018 H2 453 565+22% 207 221+77% 110 825+30% 88 245>+200% 12 794<-100% -60 619+65%
2018 H1 ( 450 , 451 , 452 ) 196 225-61% 68 423-45% 39 923-26% 34 866-44% 1 487-59% -17 136-64%
2017 H2 371 065+19% 117 147+24% 85 486+60% 20 160-54% -130<-100% -36 754-7%
2017 H1 502 576 124 876 53 601 62 177 3 593 -47 285
2016 H2 311 783 94 594 53 356 43 406 2 807 -39 579


Balance


Implied interest rate for 2025 H1:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (55 990 - 18 169) * 2 / (1 182 128 - 403 799)

Q Total equity Total assets Net debt Implied interest rate NetDebt / LTM EBITDA
 
2025 H1 ( 12786 , 12787 ) 1 109 623+63% 2 429 228+4% 1 182 128-2% 9.7% 5.77x
2024 H2 ( 9418 , 9419 ) 1 248 728+100% 2 793 446+17% 1 371 151+14% 10.3% 6.40x
2024 H1 679 138+10% 2 338 3110% 1 207 700-4% 0.4% 5.75x
2023 H2 625 382+13% 2 384 420+5% 1 199 981+6%   8.84x
2023 H1 618 880+42% 2 346 837+38% 1 253 610+37% 4.8% 30.09x
2022 H2 551 650+28% 2 262 503+16% 1 130 219+15%   7.90x
2022 H1 434 341 1 704 899-10% 914 112 18.3% 3.96x
2021 H2 431 862+85% 1 948 576+17% 986 515+5% 10.5% 5.19x
2021 H1   1 903 235+3%     4.08x
2020 H2 ( 447 , 3783 ) 232 875-13% 1 672 110+12% 935 853+16% 11.8% 7.07x
2020 H1 ( 446 , 3785 ) 352 821+122% 1 839 338+32% 882 444+7% 7.2% 10.20x
2019 H2 ( 449 , 3788 ) 268 604+45% 1 490 7200% 810 092-15% 11.4% 6.97x
2019 H1 158 669-37% 1 395 391-5% 826 4840% 10.0% 5.10x
2018 H2 185 365+62% 1 485 856+18% 953 777+14% 12.6% 4.94x
2018 H1 ( 450 , 451 , 452 ) 251 206 1 470 262 830 196 4.8% 4.81x
2017 H2 114 741 1 257 487 839 208   4.55x
2017 H1         10.96x
2016 H2          


Cashflow


Q Operating cashflow Investing cashflow Financial cashflow
 
2025 H1 ( 12786 , 12787 ) 152 860>+200% -66 560+74% -121 589+141%
2024 H2 ( 9418 , 9419 ) -37 041-32% -115 504+30% 16 888<-100%
2024 H1 32 412-48% -38 313-12% -50 479-65%
2023 H2 -54 279 -89 062 -66 802<-100%
2023 H1 62 231<-100% -43 701<-100% -146 236+39%
2022 H2     150 747<-100%
2022 H1 -41 360<-100% 85 575-5% -105 252+90%
2021 H2   -68 981+143% -141 174+125%
2021 H1 86 161+95% 89 801>+200% -55 411+39%
2020 H2 ( 447 , 3783 )   -28 430<-100% -62 715-2%
2020 H1 ( 446 , 3785 ) 44 148-45% 22 667<-100% -39 964+5%
2019 H2 ( 449 , 3788 )   32 754<-100% -63 762+169%
2019 H1 80 478-3% -26 848+5% -38 186-4%
2018 H2   -4 360+20% -23 728-64%
2018 H1 ( 450 , 451 , 452 ) 82 643 -25 525 -39 745
2017 H2   -3 639-37% -65 494+21%
2017 H1      
2016 H2   -5 741 -54 345
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 8 973+178% 8 973>+200% 8 475>+200% 7 943>+200% 72-34% -609-9%
2025 q1 7 870+100% 7 870 7 358<-100% 6 805<-100% 64-38% -571-12%
2024 q4 12 850+100% 6 828+113% 12 150<-100% 5 329<-100% 147+63% -823+42%
2024 q3 0<-100% 806-87% -543<-100% -1 248<-100% 127>+200% -760+80%
2024 q2 3 222-83% 1 611-83% 2 816-85% 2 631-86% 109>+200% -668+38%
2024 q1 00%   -568+77% -1 164+14% 103+130% -651+15%
2023 q4 0<-100% 3 207+8% -1 027<-100% -1 516<-100% 90+100% -579-9%
2023 q3 3 176-68% 6 413+29% 2 658-71% 2 240-73% 40+84% -422-43%
2023 q2 19 300+100% 9 650+100% 18 807<-100% 18 332<-100% 22-41% -484-60%
2023 q1 00%   -320-24% -1 020-33% 45+3% -564-52%
2022 q4 1 000-69% 2 981-42% 592-78% 1 249+4% 45+101% -639-33%
2022 q3 9 923+100% 4 962+100% 9 227<-100% 8 448<-100% 22-25% -737-11%
2022 q2 0<-100% 0<-100% -495<-100% -1 880<-100% 38+65% -1 201+62%
2022 q1 00%   -422+33% -1 527+47% 44>+200% -1 167+73%
2021 q4 3 185+95% 5 172>+200% 2 672+117% 1 198<-100% 22>+200% -961+63%
2021 q3 00% 0 -601+82% -1 229-7% 29 -827
2021 q2 14 317+100% 7 158 13 866<-100% 13 596<-100% 23 -739
2021 q1 00%   -317-28% -1 036+40% 4 -675
2020 q4 1 637 409 1 230 -376 0 -588
2020 q3 0   -331 -1 323    
2020 q2 0   -209 -868    
2020 q1 0   -441 -740    
2019 q4            


Balance


Implied interest rate for 2025 q2:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (609 - 72) * 4 / (18 029 - 0)

Q Total equity Total assets Net debt
 
2025 q2 310 251+6% 329 254+4% 18 029-19%
2025 q1 302 307+5% 320 037-2% 16 676+23%
2024 q4 295 502+2% 312 047-1% 15 576-32%
2024 q3 290 1730% 316 403+1% 23 878+12%
2024 q2 291 421+1% 315 808+1% 22 3180%
2024 q1 288 790+7% 325 762+4% 13 608-67%
2023 q4 289 954+7% 315 408+1% 22 928-42%
2023 q3 291 470+8% 314 745-3% 21 254-59%
2023 q2 289 230+10% 313 455-1% 22 284-56%
2023 q1 270 898+3% 313 671-1% 40 870-17%
2022 q4 271 918+2% 313 8000% 39 817-16%
2022 q3 270 669+2% 325 261+3% 52 332+11%
2022 q2 262 221-1% 315 2580% 50 980+8%
2022 q1 264 101-1% 315 3800% 48 997+4%
2021 q4 265 628+5% 314 8470% 47 252-22%
2021 q3 265 628 314 847 47 252-22%
2021 q2 265 628 314 847 47 252-22%
2021 q1 265 628 314 847 47 252-22%
2020 q4 253 099 314 236 60 275+5%
2020 q3     60 275
2020 q2     60 275
2020 q1     60 275
2019 q4     57 311
More information for subscribed users:
detailed calculation of
Potential and Created Value,
commodities affecting the company