Try our mobile app

General information

  • Bad financial results growth rate -8.5% (average between last period year over year growth for revenue and EBITDA), there is slowdown compared to average historical growth rates (1.6%)
  • Dividend yield for the last twelve months 51.3%
  • Free cash flow yield 7.4% (LTM)
  • Share price is 0.4% higher than minimum and 80.3% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (1.7x vs
    )
  • Fundamental value created in LTM (estimate)

Key Financials (Download financials)

Ticker: FIXR
Share price, RUB:  (+0.4%)0.5604
year average price 0.8382  


year start price 1.1310 2025-02-08

max close price 1.2563 2025-02-25

min close price 0.5583 2026-02-05

current price 0.5604 2026-02-07
Common stocks: 100 000 000 000
Dividend Yield:  51.3%
FCF Yield LTM: 7.4%
EV / LTM EBITDA:1.7x
EV / EBITDA annualized: 2.5x
Last revenue growth (y/y):  4.1%
Last growth of EBITDA (y/y):  -21.0%
Historical revenue growth:  7.9%
Historical growth of EBITDA:  -4.8%
Target EV / EBITDA (hist percentile):
Fundamental value created in LTM:
Fundamental value created in LTM:
 Mult Upside+429.0%
 FCF Creation+7.4%
 Growth-8.5%
 Growth Corr-10.0%
 
 Sum+418.0%
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 56 040
Net Debt (m RUB): 4 975
EV (Enterprise Value): 61 015
EBITDA LTM (m RUB): 35 109
Net Income LTM (m RUB): 16 428
EV / LTM EBITDA: 1.7x
Net Debt / LTM EBITDA (if EBITDA > 0): 0.1x
Average daily trading volume for the week, RUB mln: 43
P / E 3.4x
P / E ann-d7.2x
P / B 1.0x
EBITDA margin ann-d 7.9%
Net income margin ann-d 2.6%

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. 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 148 216+5% 46 307+5% 7 325-37% 3 900-56% 32-98% -2 769+40%
2024 H2 151 920+5% 50 653+12% 17 885+9% 12 528-16% 1 747+62% -2 763+95%
2024 H1 141 795 44 143 11 545 8 869 1 757 -1 972
2023 H2 145 201+4% 45 243+4% 16 425-14% 14 927+52% 1 079>+200% -1 416-12%
2022 H2 139 848+17% 43 429+26% 19 003+30% 9 805-3% 132>+200% -1 614+95%
2021 H2 119 532 34 486 14 612 10 137 37 -826


Balance


Implied interest rate for 2025 H1:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (2 769 - 32) * 2 / (27 004 - 0)

Q Total equity Total assets Net debt Implied interest rate NetDebt / LTM EBITDA
 
2025 H1 53 531 123 469 27 004 20.3% 0.14x
2024 H2 49 679-25% 123 559-8% 25 402<-100% 8.0% 0.18x
2024 H1         -0.51x
2023 H2 65 990+80% 134 876+15% -3 841<-100%   -0.56x
2022 H2 36 682 117 480 13 705 21.6% -0.04x
2021 H2         0.37x


Cashflow


Q Operating cashflow Investing cashflow Financial cashflow
 
2025 H1 17 413-17% -4 346+93% -12 100+29%
2024 H2 8 562-51% -5 930+112% -36 025>+200%
2024 H1 20 918 -2 251 -9 389
2023 H2 17 584-35% -2 797-51% -8 989+98%
2022 H2 26 930+24% -5 694+90% -4 539-21%
2021 H2 21 681 -3 002 -5 754
RSBU data *The values are shown in mln. 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 q3 0   -14 -12   -2
2025 q2 ( 11463 , 13407 ) 0   -15 -12   -1
2025 q1 00%   -1 -1   0
2024 q4            
2024 q1 0          


Balance


Implied interest rate for 2025 q3:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (2 - 0) * 4 / (38 - 0)

Q Total equity Total assets Net debt
 
2025 q3 172 189 172 230 38
2025 q2 ( 11463 , 13407 ) 172 202 172 222 19
2025 q1 172 214 172 215 1
2024 q4      
2024 q1      
More information for subscribed users:
detailed calculation of
Potential and Created Value,
commodities affecting the company