Semi-Annual values (m RUB)
Change (y/y)
FCF (m RUB), before FX effects elimination
Net Debt / Cash and Equivalents (m RUB)
Share price
Payment RUB per share
EV / LTM EBITDA and 50% percentile
Potential dynamics
Millions of RUB
P / B
P / E
| Название | Инструмент | Дата экспирации | Последняя цена | За день | Дневной объем млн руб | Цена акции | Контанго / бэквордация | Annualized |
| Фьючерсный контракт FESH-6.26 | FEM6 | 2026-06-19 | 7687.00 | -0.8% | 200.6 | 74.68 | +2.9% | +17.1% |
| Фьючерсный контракт FESH-9.26 | FEU6 | 2026-09-18 | 7867.00 | +0.9% | 2.1 | 74.68 | +5.3% | +12.8% |
| Q | Revenue | Gross profit | Operating income | Net income | PercentProfit | PercentLoss |
|---|
| 2025 H2 | 97 270-9% | 43 740-7% | 22 603-19% | 24 699+5% | 4 132-21% | 3 040<-100% |
| 2025 H1 | 87 708+12% | 29 998+12% | 13 694+66% | 709-60% | 1 571>+200% | -12 378+123% |
| 2024 H2 ( 9532 , 10232 ) | 106 606+33% | 46 853+60% | 28 044>+200% | 23 627>+200% | 5 255+161% | -3 778<-100% |
| 2024 H1 | 78 372-15% | 26 885-40% | 8 253-74% | 1 781-94% | 448-94% | -5 560+16% |
| 2023 H2 | 80 269+3% | 29 312-34% | 7 231-63% | 6 556-74% | 2 013>+200% | 64-99% |
| 2023 H1 | 91 735+9% | 44 846-1% | 31 144-1% | 31 295+116% | 7 963>+200% | -4 784-73% |
| 2022 H2 | 78 292+19% | 44 689+19% | 19 413-30% | 24 923-5% | 565+109% | 10 498<-100% |
| 2022 H1 | 84 347+76% | 45 235+110% | 31 486+100% | 14 465+25% | 906>+200% | -17 740>+200% |
| 2021 H2 | 65 912+91% | 37 524>+200% | 27 671>+200% | 26 286>+200% | 270-86% | -763-50% |
| 2021 H1 | 47 797+73% | 21 522+147% | 15 749>+200% | 11 564+120% | 88-98% | -2 719+49% |
| 2020 H2 | 34 572+19% | 11 310+15% | 4 492+17% | 3 080<-100% | 1 910>+200% | -1 520-50% |
| 2020 H1 | 27 5960% | 8 715-9% | 3 665-18% | 5 266<-100% | 3 848>+200% | -1 819-58% |
| 2019 H2 | 29 088-5% | 9 827+9% | 3 828-9% | -641<-100% | 28-99% | -3 070-33% |
| 2019 H1 | 27 585+4% | 9 567+15% | 4 476+8% | -1 201<-100% | 49 | -4 380>+200% |
| 2018 H2 | 30 483+24% | 9 051+23% | 4 198-31% | 4 254-70% | 2 354-71% | -4 576<-100% |
| 2018 H1 | 26 510+39% | 8 308+52% | 4 136+80% | 2 755<-100% | -572-81% | |
| 2017 H2 | 24 616+30% | 7 348+36% | 6 095>+200% | 14 052<-100% | 8 153<-100% | 8 153+98% |
| 2017 H1 | 19 130+6% | 5 449+1% | 2 296+75% | -720<-100% | -3 011<-100% | -3 011-41% |
| 2016 H2 | 18 942-44% | 5 421-41% | 1 114-49% | -2 513-77% | -3 383 | 4 117<-100% |
| 2016 H1 ( 546 , 547 ) | 18 079+127% | 5 395+133% | 1 314+8% | 3 590<-100% | 2 377+66% | -5 123>+200% |
| 2015 H2 ( 548 , 550 , 551 ) | 33 672+154% | 9 123+144% | 2 185<-100% | -11 005+73% | -12 402>+200% | |
| 2015 H1 ( 552 , 553 ) | 7 973-73% | 2 311-70% | 1 213-49% | -520<-100% | 1 436+119% | -1 387-54% |
| 2014 H2 | 13 254-30% | 3 740-28% | -3 849<-100% | -6 345<-100% | 82-66% | -1 299-35% |
| 2014 H1 | 29 533+71% | 7 628+50% | 2 379+48% | 140-67% | 6570% | -3 044+78% |
| 2013 H2 | 19 017-2% | 5 221-22% | 1 448-16% | 123-91% | 244>+200% | -2 007+162% |
| 2013 H1 | 17 304-3% | 5 072-13% | 1 613<-100% | 427<-100% | 657>+200% | -1 711+91% |
| 2012 H2 | 19 371+13% | 6 718+11% | 1 733+49% | 1 334<-100% | 61<-100% | -767-14% |
| 2012 H1 | 17 848+36% | 5 856+39% | -1 009<-100% | -1 867<-100% | 110-39% | -895+104% |
| 2011 H2 | 17 101+39% | 6 034+53% | 1 159-38% | -368<-100% | -142 | -887+7% |
| 2011 H1 | 13 131 | 4 220 | 1 238 | 1 224 | 182 | -439 |
| 2010 H2 | 12 325 | 3 947 | 1 867 | 7 018 | -831 |
| Q | Total equity | Total assets | Net debt | Implied interest rate | NetDebt / LTM EBITDA |
|---|
| 2025 H2 | 153 258-8% | 236 304-15% | 25 244-25% | 0.51x | |
| 2025 H1 | 152 372+14% | 242 625+7% | 24 972-47% | 89.1% | 0.46x |
| 2024 H2 ( 9532 , 10232 ) | 167 310+25% | 278 453+32% | 33 490-9% | -9.2% | 0.68x |
| 2024 H1 | 133 497+6% | 225 914+12% | 47 079+99% | 23.2% | 1.57x |
| 2023 H2 | 133 719+53% | 210 748+27% | 36 994>+200% | 0.74x | |
| 2023 H1 | 126 307+96% | 201 608+62% | 23 634+72% | -31.4% | 0.42x |
| 2022 H2 | 87 679+68% | 166 327+39% | 11 340-63% | 0.20x | |
| 2022 H1 | 64 373>+200% | 124 519+80% | 13 746-50% | 244.9% | 0.23x |
| 2021 H2 | 52 050>+200% | 119 618+119% | 31 017-9% | 3.4% | 0.62x |
| 2021 H1 | 16 281>+200% | 69 345+36% | 27 419-22% | 20.6% | 1.17x |
| 2020 H2 | 3 218-8% | 54 705-11% | 33 904-8% | -2.4% | 3.05x |
| 2020 H1 | 2 912-18% | 51 132-18% | 35 346-23% | -12.0% | 3.33x |
| 2019 H2 | 3 485+142% | 61 327+1% | 37 002-16% | 17.4% | 3.14x |
| 2019 H1 | 3 559+71% | 62 194-8% | 46 181-9% | 19.6% | 3.94x |
| 2018 H2 | 1 442-39% | 60 827-3% | 44 068+4% | 10.5% | 4.09x |
| 2018 H1 | 2 076<-100% | 67 547+24% | 50 8630% | 2.3% | 9.56x |
| 2017 H2 | 2 369<-100% | 62 535+16% | 42 250-20% | ||
| 2017 H1 | -12 045-6% | 54 376-3% | 50 715-9% | ||
| 2016 H2 | -12 636>+200% | 53 697>+200% | 53 008>+200% | ||
| 2016 H1 ( 546 , 547 ) | -12 798>+200% | 56 055>+200% | 55 991>+200% | 9.9% | |
| 2015 H2 ( 548 , 550 , 551 ) | -309+7% | 841-99% | 872-99% | 5 934.1% | |
| 2015 H1 ( 552 , 553 ) | -95<-100% | 1 076-98% | 762-98% | -11.6% | |
| 2014 H2 | -289<-100% | 72 355+5% | 59 298+67% | 4.1% | |
| 2014 H1 | 19 010-10% | 69 582-1% | 39 565+9% | 12.2% | |
| 2013 H2 | 20 672-55% | 68 711-9% | 35 576+130% | 10.0% | |
| 2013 H1 | 21 100-54% | 70 384-7% | 36 253+133% | 5.9% | |
| 2012 H2 | 45 926 | 75 118 | 15 465 | 9.4% | |
| 2012 H1 | 46 247+16% | 75 640+16% | 15 570 | 10.4% | |
| 2011 H2 | |||||
| 2011 H1 | 39 842 | 65 165 | |||
| 2010 H2 |
| Q | Operating cashflow | Investing cashflow | Financial cashflow |
|---|
| 2025 H2 | 24 699+5% | -16 836+106% | 19 383>+200% |
| 2025 H1 | 709-60% | -2 793-76% | -8 427<-100% |
| 2024 H2 ( 9532 , 10232 ) | 23 627>+200% | -8 158-70% | 500+100% |
| 2024 H1 | 1 781-94% | -11 471-66% | 3 234+100% |
| 2023 H2 | 6 556-74% | -27 584+24% | 0+100% |
| 2023 H1 | 31 295+116% | -33 597+172% | 0+100% |
| 2022 H2 | 24 923-5% | -22 254-5% | -3 231<-100% |
| 2022 H1 | 14 465+25% | -12 330>+200% | -3 853<-100% |
| 2021 H2 | 26 286>+200% | -23 397<-100% | 4 327>+200% |
| 2021 H1 | 11 564+120% | -2 395<-100% | 23 189>+200% |
| 2020 H2 | 3 080<-100% | 687<-100% | 1 110+100% |
| 2020 H1 | 5 266<-100% | 2 285<-100% | 819+100% |
| 2019 H2 | -641<-100% | -626<-100% | 0+100% |
| 2019 H1 | -1 201<-100% | -357-61% | 0<-100% |
| 2018 H2 | 4 254-70% | 12 674>+200% | -20 225<-100% |
| 2018 H1 | 2 755<-100% | -925-26% | 500+67% |
| 2017 H2 | 14 052<-100% | 1 831>+200% | 38 498>+200% |
| 2017 H1 | -720<-100% | -1 250>+200% | 300-91% |
| 2016 H2 | -2 513-77% | 480<-100% | 381-96% |
| 2016 H1 ( 546 , 547 ) | 3 590<-100% | -178<-100% | 3 427+100% |
| 2015 H2 ( 548 , 550 , 551 ) | -11 005<-100% | -455>+200% | 10 854>+200% |
| 2015 H1 ( 552 , 553 ) | -520-22% | 404+93% | 0<-100% |
| 2014 H2 | 2 858>+200% | -84<-100% | 320-95% |
| 2014 H1 | -669<-100% | 210<-100% | 6 760>+200% |
| 2013 H2 | 123-91% | 0+100% | 6 130-65% |
| 2013 H1 | 427<-100% | -286-49% | 277-50% |
| 2012 H2 | 1 334<-100% | -11 396>+200% | 17 738+119% |
| 2012 H1 | -1 867<-100% | -565>+200% | 559-92% |
| 2011 H2 | -368<-100% | -611+8% | 8 083+87% |
| 2011 H1 | 1 224 | -111 | 6 648 |
| 2010 H2 | 7 018 | -567 | 4 318 |
| Q | Revenue | Gross profit | Operating income | Net income | PercentProfit | PercentLoss |
|---|
| 2025 q4 | 1 586-53% | -868<-100% | -1 242<-100% | -2 266<-100% | 737-17% | -921-15% |
| 2025 q3 | 1 642+18% | -865-7% | -1 190-20% | -1 139-18% | 807+4% | -991+5% |
| 2025 q2 | 1 415-23% | -693+38% | -1 025+3% | -860>+200% | 887+25% | -1 059+33% |
| 2025 q1 | 1 391-21% | -638+23% | -9520% | 51<-100% | 888+25% | -1 062+40% |
| 2024 q4 | 3 391+50% | 1 227<-100% | 449<-100% | 1 796<-100% | 886+32% | -1 086+51% |
| 2024 q3 | 1 386-40% | -932-23% | -1 480+2% | -1 386<-100% | 777+50% | -942+61% |
| 2024 q2 | 1 834-16% | -503-49% | -996-28% | -53-94% | 713+73% | -795+44% |
| 2024 q1 | 1 750-11% | -518<-100% | -956>+200% | -707<-100% | 712+75% | -757+40% |
| 2023 q4 | 2 261+15% | -521-70% | -1 226-42% | -3 121+72% | 671+60% | -721+15% |
| 2023 q3 | 2 321+34% | -1 215-37% | -1 453-35% | 2 811<-100% | 517+14% | -587<-100% |
| 2023 q2 | 2 196+10% | -996+75% | -1 383+81% | -875<-100% | 411-33% | -554<-100% |
| 2023 q1 | 1 955 | 22 | -243 | 7 135 | 406 | -542 |
| 2022 q4 | 1 973 | -1 715 | -2 101 | -1 817 | 419 | -625 |
| 2022 q3 | 1 726 | -1 921 | -2 247 | -1 528 | 455 | 1 388 538 |
| 2022 q2 | 2 002 | -570 | -764 | 1 683 | 616 | -695 232 |
| 2019 q4 | 574+19% | -415-16% | -415-16% | -934+38% | ||
| 2019 q3 | 620 | -192 | -192 | 309 | ||
| 2018 q4 | 482+6% | -494+34% | -494+34% | -676-69% | ||
| 2018 q3 | ||||||
| 2017 q4 ( 3929 , 3930 ) | 455 | -368 | -368 | -2 154 | ||
| 2016 q4 |
| Q | Total equity | Total assets | Net debt |
|---|
| 2025 q4 | 18 631-18% | 65 5040% | 25 925+20% |
| 2025 q3 | 20 897-1% | 65 828+4% | 24 955-30% |
| 2025 q2 | 22 036-2% | 66 042+3% | 23 911-30% |
| 2025 q1 | 22 896+2% | 66 629+8% | 22 835-27% |
| 2024 q4 | 22 845-2% | 65 799+7% | 21 687-28% |
| 2024 q3 | 21 049-20% | 63 3390% | 35 622+24% |
| 2024 q2 | 22 435-5% | 63 980+6% | 33 990+21% |
| 2024 q1 | 22 488-3% | 61 820+1% | 31 247+3% |
| 2023 q4 | 23 195+35% | 61 246+7% | 30 288-6% |
| 2023 q3 | 26 317+53% | 63 294+11% | 28 624-11% |
| 2023 q2 | 23 505+36% | 60 525+6% | 28 118-13% |
| 2023 q1 | 23 195 | 61 246 | 30 288 |
| 2022 q4 | 17 245 | 57 027 | 32 143 |
| 2022 q3 | 17 245 | 57 027 | 32 143 |
| 2022 q2 | 17 245 | 57 027 | 32 143 |
| 2019 q4 | 25 613+6% | ||
| 2019 q3 | 25 535+6% | ||
| 2018 q4 | 24 068+18% | ||
| 2018 q3 | 24 068 | ||
| 2017 q4 ( 3929 , 3930 ) | 20 337>+200% | ||
| 2016 q4 | 3 638 |
