Try our mobile app

General information

  • Good financial results growth rate 132.6% (average between last period year over year growth for revenue and EBITDA), there is acceleration compared to average historical growth rates (34.5%)
  • Dividend yield for the last twelve months 0.0%
  • Free cash flow yield -217.8% (LTM)
  • Share price is 53.6% higher than minimum and 40.0% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (5.3x vs
    )
  • Fundamental value created in LTM (estimate)
  • Taking into account the impact of the key rate 21.0% on the change in financial parameters: EBITDA adjustment is -13 287 mln rub as NetDebt * (current key rate - normalized 7%) / 2, expected EBITDA adjusted for key rate increases is 39 982 mln rub, expected mult is 5.4x, target mult is 9.0x, potential is +591.1%

Key Financials (Download financials)

Ticker: ETLN
Share price, RUB:  (+3.0%)64.16
year average price 70.16  


year start price 104.26 2024-04-25

max close price 106.88 2024-05-01

min close price 42.70 2024-12-17

current price 64.16 2025-04-24
Common stocks: 383 450 000
Dividend Yield:  0.0%
FCF Yield LTM: -217.8%
EV / LTM EBITDA:5.3x
EV / EBITDA annualized: 3.8x
Last revenue growth (y/y):  31.4%
Last growth of EBITDA (y/y):  200.0%
Historical revenue growth:  17.8%
Historical growth of EBITDA:  51.1%
Target EV / EBITDA (hist percentile):
Express share price potential:
Fundamental value created in LTM:
Fundamental value created in LTM:
 Mult Upside+572.1%
 FCF Creation-217.9%
 Growth+115.7%
 Growth Corr+40.6%
 
 Sum+510.5%
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 24 602
Net Debt (m RUB): 173 081
EV (Enterprise Value): 197 683
EBITDA LTM (m RUB): 37 188
Net Income LTM (m RUB): -6 914
EV / LTM EBITDA: 5.3x
Net Debt / LTM EBITDA (if EBITDA > 0): 4.7x
Average daily trading volume for the week, RUB mln: 20
P / B 0.4x

Рассчитаны в тестовым режиме:
ROE (Return on equity) -10.7%
ROA (Return on assets) -2.1%

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

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