Try our mobile app

General information

  • Good financial results growth rate 52.6% (average between last period year over year growth for revenue and EBITDA), there is acceleration compared to average historical growth rates (24.0%)
  • Dividend yield for the last twelve months 0.0%
  • Free cash flow yield -241.0% (LTM)
  • Share price is 38.8% higher than minimum and 45.7% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (7.9x vs
    )
  • Fundamental value created in LTM (estimate)
  • Taking into account the impact of the key rate 20.0% on the change in financial parameters: EBITDA adjustment is -13 025 mln rub as NetDebt * (current key rate - normalized 7%) / 2, expected EBITDA adjusted for key rate increases is 19 898 mln rub, expected mult is 11.2x, target mult is 9.0x, potential is -195.8%

Key Financials (Download financials)

Ticker: ETLN
Share price, RUB:  (+3.6%)58
year average price 63.13  


year start price 77.64 2024-07-06

max close price 80.38 2024-07-23

min close price 42.70 2024-12-17

current price 58.00 2025-07-05
Common stocks: 383 450 000
Dividend Yield:  0.0%
FCF Yield LTM: -241.0%
EV / LTM EBITDA:7.9x
EV / EBITDA annualized: 7.2x
Last revenue growth (y/y):  31.4%
Last growth of EBITDA (y/y):  73.9%
Historical revenue growth:  17.8%
Historical growth of EBITDA:  30.1%
Target EV / EBITDA (hist percentile):
Express share price potential:
Fundamental value created in LTM:
Fundamental value created in LTM:
 Mult Upside+133.9%
 FCF Creation-241.0%
 Growth+52.6%
 Growth Corr+14.3%
 
 Sum-40.1%
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 22 240
Net Debt (m RUB): 173 081
EV (Enterprise Value): 195 321
EBITDA LTM (m RUB): 24 632
Net Income LTM (m RUB): -6 914
EV / LTM EBITDA: 7.9x
Net Debt / LTM EBITDA (if EBITDA > 0): 7.0x
P / B 0.3x
EBITDA margin ann-d 18.6%
Net income margin ann-d -7.4%

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