Try our mobile app

General information

  • Good financial results growth rate 99.9% (average between last period year over year growth for revenue and EBITDA), there is acceleration compared to average historical growth rates (14.0%)
  • Dividend yield for the last twelve months 0.0%
  • Free cash flow yield -229.5% (LTM)
  • Share price is 64.1% higher than minimum and 35.9% lower than maximum for the last 3 years
  • The company is overvalued by EV / LTM EBITDA multiple compared to target level (9.2x vs
    )
  • Fundamental value created in LTM (estimate)
  • Taking into account the impact of the key rate 21% on the change in financial parameters: EBITDA adjustment is -13 030 mln rub as NetDebt * (current key rate - normalized 7%) / 2, expected EBITDA adjusted for key rate increases is 18 816 mln rub, expected mult is 11.3x, target mult is 9x, potential is -163.9%

Key Financials (Download financials)

Ticker: ETLN
Share price, RUB:  (-0.5%)68.56
year average price 74.71  


year start price 97.50 2024-02-29

max close price 106.88 2024-05-01

min close price 42.70 2024-12-17

current price 68.24 2025-02-27
Common stocks: 383 450 000
Dividend Yield:  0.0%
FCF Yield LTM: -229.5%
EV / LTM EBITDA: 9.2x
EV / EBITDA annualized: 7.9x
Last revenue growth (y/y):  75.0%
Last growth of EBITDA (y/y):  124.7%
Historical revenue growth:  12.4%
Historical growth of EBITDA:  15.6%
Target EV / EBITDA (hist percentile):
Express share price potential:
Fundamental value created in LTM:
Fundamental value created in LTM:
 Mult Upside-4.2%
 FCF Creation-229.5%
 Growth+99.9%
 Growth Corr+42.9%
 
 Sum-90.9%
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 26 289
Net Debt (m RUB): 146 153
EV (Enterprise Value): 172 442
EBITDA LTM (m RUB): 18 831
Net Income LTM (m RUB): -6 358
EV / LTM EBITDA: 9.2x
Average daily trading volume for the week, RUB mln: 25
P / E 42.3x
P / B 0.4x

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