Try our mobile app

General information

  • Dividend yield for the last twelve months 22.8%
  • Free cash flow yield -53.2% (LTM)
  • Share price is 57.2% higher than minimum and 64.7% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (4.2x vs
    )

Key Financials (Download financials)

Ticker: EUTR
Share price, RUB:  (+0.5%)139.5
year average price 121.24  


year start price 119.70 2024-09-17

max close price 147.10 2024-09-23

min close price 88.75 2024-12-16

current price 139.20 2025-09-16
Common stocks: 160 000 000
Dividend Yield:  22.8%
FCF Yield LTM: -53.2%
EV / LTM EBITDA:4.2x
EV / EBITDA annualized: 4.0x
Target EV / EBITDA (hist percentile):
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 22 320
Net Debt (m RUB): 60 218
EV (Enterprise Value): 82 538
EBITDA LTM (m RUB): 19 762
Net Income LTM (m RUB): 6 542
EV / LTM EBITDA: 4.2x
Net Debt / LTM EBITDA (if EBITDA > 0): 3.0x
Average daily trading volume for the week, RUB mln: 158
P / E 3.4x
P / E ann-d3.5x
P / B 0.7x
EBITDA margin ann-d 9.5%
Net income margin ann-d 3.0%

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 ( 13091 , 13105 ) 107 132+30% 10 623+52% 9 324+53% 3 233+45% 35+131%  
2024 H2 103 903+28% 9 530+22% 8 731+20% 3 309-12% 28-9%  
2024 H1 82 292+81% 6 996+53% 6 075+63% 2 230+61% 15+8%  
2023 H2 81 279+62% 7 809+80% 7 267+95% 3 776+85% 31-74%  
2023 H1 45 484>+200% 4 565+128% 3 717+128% 1 382<-100% 14-49% -1 899+17%
2022 H2 ( 7912 , 7914 , 7915 , 7919 ) 50 311+33% 4 335>+200% 3 731>+200% 2 044>+200% 121-72%  
2022 H1 14 600 2 000 1 629 -304 28 -1 623
2021 H2 37 923+111% 1 143+35% 809+53% 278+96% 427-24%  
2020 H2 17 987 844 528 142 559  


Balance


Implied interest rate for 2023 H1:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (1 899 - 14) * 2 / (38 397 - 19)

Q Total equity Total assets Net debt Implied interest rate NetDebt / LTM EBITDA
 
2025 H1 ( 13091 , 13105 ) 33 730+18% 118 744+33% 60 218+38%   3.05x
2024 H2 32 646+18% 103 873+22% 46 663+13%   2.82x
2024 H1 28 702+115% 89 249+42% 43 568+13%   2.92x
2023 H2 27 601+131% 84 992+64% 41 180+32%   2.37x
2023 H1 13 324+12% 63 042+22% 38 397 9.8% 3.28x
2022 H2 ( 7912 , 7914 , 7915 , 7919 ) 11 942>+200% 51 858+55% 31 145+26%   4.92x
2022 H1 11 942 51 858     7.45x
2021 H2 179<-100% 33 548+28% 24 685   9.19x
2020 H2 -377 26 311      


Cashflow


Q Operating cashflow Investing cashflow Financial cashflow
 
2025 H1 ( 13091 , 13105 ) 1 910-83% -8 593-5% 6 723<-100%
2024 H2 6 843>+200% -5 380-47% -1 474<-100%
2024 H1 11 136<-100% -9 042>+200% -2 083<-100%
2023 H2 468<-100% -10 176<-100% 9 768+124%
2023 H1 -2 288-57% -2 817<-100% 5 022<-100%
2022 H2 ( 7912 , 7914 , 7915 , 7919 ) -4 591<-100% 324<-100% 4 362<-100%
2022 H1 -5 382 7 128 -1 717
2021 H2 1 275>+200% -667>+200% -589>+200%
2020 H2 232 -73 -175
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 54 267+41% 8 363+78% 6 342+121% 2 415+177% 103+3% -2 904+65%
2025 q1 39 144+27% 5 519+31% 3 502+52% 652+32% 97-4% -2 299+50%
2024 q4 50 169+30% 6 382+33% 4 197+46% 1 575>+200% 401-4% -2 026+34%
2024 q3 37 193+31% 5 678+22% 3 651+15% 1 473-15% 0-11% -1 735+89%
2024 q2 38 454+71% 4 701+12% 2 871+75% 871+43% 100<-100% -1 758+75%
2024 q1 30 894+75% 4 217+140% 2 311+89% 493+179% 101-7% -1 529+88%
2023 q4 38 483+76% 4 802+124% 2 883+69% 282-54% 417+75% -1 513-5%
2023 q3 28 336+70% 4 673+138% 3 164+108% 1 725+49% 0<-100% -919>+200%
2023 q2 22 475+193% 4 193>+200% 1 641+40% 609-7% -108>+200% -1 005>+200%
2023 q1 17 672+154% 1 758+78% 1 223+109% 177+171% 108+159% -813>+200%
2022 q4 21 824+78% 2 139+123% 1 710+179% 610>+200% 238>+200% -1 593>+200%
2022 q3 16 671 1 960 1 520 1 155 -14 -95
2022 q2 7 680 1 321 1 172 657 0 -70
2022 q1 6 969 987 586 65 42 -186
2021 q4 12 261 961 613 95 42 -429


Balance


Implied interest rate for 2025 q2:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (2 904 - 103) * 4 / (36 507 - 0)

Q Total equity Total assets Net debt
 
2025 q2 30 713+15% 106 693+35% 36 507+97%
2025 q1 31 033+9% 98 860+29% 30 417+78%
2024 q4 29 891+10% 92 506+24% 23 604+40%
2024 q3 29 010+92% 82 882+45% 20 077+23%
2024 q2 26 692+99% 78 902+46% 18 532+15%
2024 q1 28 596+124% 76 828+57% 17 070+39%
2023 q4 27 263+116% 74 828+65% 16 812+103%
2023 q3 15 107+20% 57 184+26% 16 367+98%
2023 q2 13 382+6% 54 167+20% 16 162+95%
2023 q1 12 773+1% 48 880+8% 12 281+48%
2022 q4 12 596>+200% 45 249+53% 8 272-59%
2022 q3 12 596 45 249 8 272
2022 q2 12 596 45 249 8 272
2022 q1 12 596 45 249 8 272
2021 q4 107 29 563 20 422
More information for subscribed users:
detailed calculation of
Potential and Created Value,
commodities affecting the company