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 RASP-12.25 | RAZ5 | 2025-12-19 | 1783.00 | -0.7% | 2.7 | 177.5 | +0.5% | +22.8% |
| Фьючерсный контракт RASP-3.26 | RAH6 | 2026-03-20 | 1859.00 | -1.4% | 0.0 | 177.5 | +4.7% | +18.6% |
| Фьючерсный контракт RASP-6.26 | RAM6 | 2026-06-19 | 1937.00 | 0.0% | 0.0 | 177.5 | +9.1% | +18.3% |
| Q | Revenue | Gross profit | Operating income | Net income | PercentProfit | PercentLoss |
|---|
| 2025 H1 ( 12390 , 12391 ) | 60 501-33% | 11 964-72% | -21 530+199% | -16 552+101% | 1 418-2% | -1 123+34% |
| 2024 H2 ( 9338 , 9350 ) | 70 051-24% | 27 961-41% | -2 701<-100% | -3 580<-100% | 2 409+50% | -1 023+66% |
| 2024 H1 ( 8899 , 8918 ) | 90 554-4% | 43 370-19% | -7 196<-100% | -8 218<-100% | 1 443+82% | -841+52% |
| 2023 H2 ( 7712 , 7723 ) | 91 761+31% | 47 652+46% | 14 890+64% | 11 502+69% | 1 609+96% | -615+12% |
| 2023 H1 ( 3234 , 3238 ) | 94 062-25% | 53 822-40% | 26 457-60% | 23 108-56% | 793+85% | -552-42% |
| 2022 H2 ( 3127 , 3128 , 3129 ) | 69 893-32% | 32 617-55% | 9 064-86% | 6 793-87% | 820>+200% | -547-42% |
| 2022 H1 ( 3039 , 3043 ) | 124 784+146% | 89 676>+200% | 66 143>+200% | 52 060>+200% | 429>+200% | -958-35% |
| 2021 H2 ( 2921 , 2922 ) | 102 066>+200% | 72 919>+200% | 65 254>+200% | 51 945>+200% | 61-79% | -947>+200% |
| 2021 H1 ( 1941 , 1942 ) | 50 727+132% | 21 392+169% | 16 638+82% | 11 976+65% | 85-76% | -1 464>+200% |
| 2020 H2 ( 1943 , 1944 ) | 21 456-20% | 5 388-52% | 6 587<-100% | 5 490<-100% | 286-62% | -112+77% |
| 2020 H1 ( 1945 , 1946 ) | 21 900-41% | 7 951-61% | 9 137-45% | 7 253-47% | 349-59% | -209>+200% |
| 2019 H2 ( 1947 , 1948 ) | 26 798-32% | 11 318-48% | -951<-100% | -396<-100% | 758+18% | -63-21% |
| 2019 H1 ( 1949 , 1950 ) | 37 079+15% | 20 396+12% | 16 552-3% | 13 750+3% | 847>+200% | -65-45% |
| 2018 H2 ( 1951 , 1952 ) | 39 511+55% | 21 927+69% | 19 943+70% | 16 234+81% | 641>+200% | -80-83% |
| 2018 H1 ( 1953 , 1954 ) | 32 248+27% | 18 206+30% | 17 017+31% | 13 387+38% | 20-65% | -118-86% |
| 2017 H2 ( 1955 , 1956 ) | 25 485+29% | 12 972+35% | 11 728-4% | 8 986+3% | 1-85% | -481-59% |
| 2017 H1 ( 1957 , 1958 ) | 25 439+88% | 13 965>+200% | 13 038+129% | 9 735+183% | 58>+200% | -869-35% |
| 2016 H2 ( 1959 , 1960 ) | 19 785+42% | 9 579+154% | 12 202<-100% | 8 713<-100% | 5-87% | -1 171-18% |
| 2016 H1 ( 1961 , 1962 ) | 13 544+6% | 4 211+6% | 5 684>+200% | 3 439<-100% | 6-49% | -1 333+21% |
| 2015 H2 ( 1963 , 1964 ) | 13 930+67% | 3 771+70% | -8 213-35% | -7 684-30% | 39+140% | -1 424+68% |
| 2015 H1 ( 1965 , 1966 ) | 12 769+51% | 3 987<-100% | 520<-100% | -462-80% | 12-20% | -1 098+60% |
| 2014 H2 ( 1967 , 1968 ) | 8 352+4% | 2 214>+200% | -12 710>+200% | -10 925>+200% | 16-69% | -849+19% |
| 2014 H1 ( 1969 , 1970 ) | 8 441-10% | -48<-100% | -2 248+19% | -2 358+12% | 15-83% | -687-5% |
| 2013 H2 ( 1971 , 1972 ) | 8 029-2% | 596-19% | -1 618<-100% | -1 916>+200% | 53-56% | -715-4% |
| 2013 H1 | 9 336+10% | 1 758-22% | -1 893>+200% | -2 101>+200% | 85-44% | -721+16% |
| 2012 H2 ( 1974 , 1975 , 1976 ) | 8 232-24% | 737-86% | 265-86% | -406<-100% | 122-55% | -742+66% |
| 2012 H1 | 8 524-19% | 2 257-60% | -133<-100% | -570<-100% | 152-37% | -623+55% |
| 2011 H2 | 10 832+59% | 5 390+44% | 1 907+167% | 1 265>+200% | 269+4% | -447+16% |
| 2011 H1 | 10 549-26% | 5 702-37% | 3 787-25% | 2 834-60% | 240-4% | -403-6% |
| 2010 H2 | 6 793-37% | 3 735-38% | 714-85% | 336-91% | 258+26% | -386-3% |
| 2010 H1 | 14 340>+200% | 9 056>+200% | 5 080>+200% | 7 136>+200% | 251+38% | -430+9% |
| 2009 H2 | 10 767-42% | 6 042-55% | 4 814-55% | 3 662-56% | 205+2% | -398-7% |
| 2009 H1 | 4 405 | 1 956 | 300 | 11 | 182 | -396 |
| 2008 H2 | 18 713 | 13 323 | 10 740 | 8 328 | 201 | -427 |
| 2008 H1 |
| Q | Total equity | Total assets | Net debt | Implied interest rate | NetDebt / LTM EBITDA |
|---|
| 2025 H1 ( 12390 , 12391 ) | 174 126-10% | 235 068-7% | -4 913-75% | ||
| 2024 H2 ( 9338 , 9350 ) | 190 965-6% | 251 157-3% | -4 653-83% | -0.44x | |
| 2024 H1 ( 8899 , 8918 ) | 194 137+2% | 251 489+4% | -19 379-26% | -0.74x | |
| 2023 H2 ( 7712 , 7723 ) | 202 418+15% | 260 158+13% | -26 902+8% | -0.46x | |
| 2023 H1 ( 3234 , 3238 ) | 190 718+20% | 242 792+9% | -26 150>+200% | -0.51x | |
| 2022 H2 ( 3127 , 3128 , 3129 ) | 175 451+63% | 229 658+8% | -24 854<-100% | -0.28x | |
| 2022 H1 ( 3039 , 3043 ) | 159 265<-100% | 223 340+30% | -5 094<-100% | -0.04x | |
| 2021 H2 ( 2921 , 2922 ) | 107 618+36% | 211 807+5% | 2 319<-100% | 114.3% | 0.02x |
| 2021 H1 ( 1941 , 1942 ) | -55 219<-100% | 172 085+37% | 12 539<-100% | 0.44x | |
| 2020 H2 ( 1943 , 1944 ) | 79 248+5% | 201 884+99% | -42 207+18% | -3.04x | |
| 2020 H1 ( 1945 , 1946 ) | 81 782+6% | 125 769+6% | -43 662+48% | -4.26x | |
| 2019 H2 ( 1947 , 1948 ) | 75 122+13% | 101 238-7% | -35 650>+200% | -2.13x | |
| 2019 H1 ( 1949 , 1950 ) | 77 216+50% | 118 638+11% | -29 470>+200% | -1.18x | |
| 2018 H2 ( 1951 , 1952 ) | 66 466+74% | 108 985+41% | -4 468<-100% | -1.21x | |
| 2018 H1 ( 1953 , 1954 ) | 51 409+76% | 106 897+51% | -9 478<-100% | -1.43x | |
| 2017 H2 ( 1955 , 1956 ) | 38 093+92% | 77 246-9% | 24 402+21% | 4.0% | -1.66x |
| 2017 H1 ( 1957 , 1958 ) | 29 288-54% | 70 657+11% | 10 018-65% | 16.5% | -1.70x |
| 2016 H2 ( 1959 , 1960 ) | 19 791+166% | 84 617+31% | 20 220-37% | 11.6% | -2.90x |
| 2016 H1 ( 1961 , 1962 ) | 63 670>+200% | 63 670+13% | 28 540+9% | 9.4% | -13.41x |
| 2015 H2 ( 1963 , 1964 ) | 7 446-53% | 64 687+19% | 32 283+20% | 8.6% | -21.00x |
| 2015 H1 ( 1965 , 1966 ) | 15 427-42% | 56 539+4% | 26 203+57% | 8.3% | -23.80x |
| 2014 H2 ( 1967 , 1968 ) | 15 953-45% | 54 1760% | 26 796+63% | 6.3% | |
| 2014 H1 ( 1969 , 1970 ) | 26 631-54% | 54 154-7% | 16 679+11% | 8.1% | |
| 2013 H2 ( 1971 , 1972 ) | 29 001-13% | 54 295-8% | 16 483+23% | 8.1% | -61.44x |
| 2013 H1 | 58 328-1% | 58 328-2% | 14 976+13% | 8.6% | -56.09x |
| 2012 H2 ( 1974 , 1975 , 1976 ) | 33 305-48% | 59 038-7% | 13 386 | 9.4% | |
| 2012 H1 | 58 677-10% | 59 600-9% | 13 304<-100% | 7.2% | |
| 2011 H2 | 63 6880% | 63 6880% | |||
| 2011 H1 | 65 207+100% | 65 207+4% | -2 883<-100% | ||
| 2010 H2 | 63 425+100% | 63 425+9% | -213<-100% | ||
| 2010 H1 | 00% | 62 946+21% | 1 021-84% | 42.0% | |
| 2009 H2 | 0 | 58 015 | 5 002 | 8.0% | |
| 2009 H1 | 0 | 51 934 | 6 395 | 6.7% | |
| 2008 H2 | |||||
| 2008 H1 |
| Q | Operating cashflow | Investing cashflow | Financial cashflow |
|---|
| 2025 H1 ( 12390 , 12391 ) | -16 552+101% | -6 978<-100% | -1 133-3% |
| 2024 H2 ( 9338 , 9350 ) | -10 089<-100% | -10 327-72% | -1 492+84% |
| 2024 H1 ( 8899 , 8918 ) | -8 218<-100% | 11 561<-100% | -1 165+133% |
| 2023 H2 ( 7712 , 7723 ) | 10 836-55% | -36 308>+200% | -809-86% |
| 2023 H1 ( 3234 , 3238 ) | 13 469-67% | -13 279-13% | -501-99% |
| 2022 H2 ( 3127 , 3128 , 3129 ) | 24 047-40% | -4 304-21% | -5 879-72% |
| 2022 H1 ( 3039 , 3043 ) | 41 317+76% | -15 176-80% | -37 286<-100% |
| 2021 H2 ( 2921 , 2922 ) | 39 990>+200% | -5 443-13% | -21 333>+200% |
| 2021 H1 ( 1941 , 1942 ) | 23 493+185% | -76 595>+200% | 26 885<-100% |
| 2020 H2 ( 1943 , 1944 ) | 5 033-12% | -6 232<-100% | -3 289+95% |
| 2020 H1 ( 1945 , 1946 ) | 8 230-53% | -3 417-47% | -139-95% |
| 2019 H2 ( 1947 , 1948 ) | 5 711-59% | 20 190<-100% | -1 689>+200% |
| 2019 H1 ( 1949 , 1950 ) | 17 529+77% | -6 451>+200% | -2 998+36% |
| 2018 H2 ( 1951 , 1952 ) | 13 793+11% | -18 216>+200% | -245-98% |
| 2018 H1 ( 1953 , 1954 ) | 9 877-15% | -1 487<-100% | -2 201-84% |
| 2017 H2 ( 1955 , 1956 ) | 12 414+32% | -1 377-76% | -10 852>+200% |
| 2017 H1 ( 1957 , 1958 ) | 11 647>+200% | 2 434<-100% | -13 386>+200% |
| 2016 H2 ( 1959 , 1960 ) | 9 434+103% | -5 846>+200% | -3 333>+200% |
| 2016 H1 ( 1961 , 1962 ) | 1 474-29% | -772-30% | -2 456+33% |
| 2015 H2 ( 1963 , 1964 ) | 4 644+57% | -971-17% | -1 051+42% |
| 2015 H1 ( 1965 , 1966 ) | 2 080+2% | -1 098-2% | -1 849+127% |
| 2014 H2 ( 1967 , 1968 ) | 2 965>+200% | -1 174-9% | -739-66% |
| 2014 H1 ( 1969 , 1970 ) | 2 036+87% | -1 120<-100% | -815+24% |
| 2013 H2 ( 1971 , 1972 ) | 612-51% | -1 286-54% | -2 184>+200% |
| 2013 H1 | 1 087-51% | 2 409<-100% | -657-88% |
| 2012 H2 ( 1974 , 1975 , 1976 ) | 1 257-49% | -2 789>+200% | -657-72% |
| 2012 H1 | 2 239-51% | -784 | -5 507 |
| 2011 H2 | 2 461+12% | -667 | -2 381 |
| 2011 H1 | 4 567-37% | ||
| 2010 H2 | 2 203-55% | ||
| 2010 H1 | 7 277>+200% | ||
| 2009 H2 | 4 927-32% | ||
| 2009 H1 | 1 993-82% | -1 611-73% | -510-88% |
| 2008 H2 | 7 297 | ||
| 2008 H1 | 11 007 | -6 012 | -4 234 |
| Q | Revenue | Gross profit | Operating income | Net income | PercentProfit | PercentLoss |
|---|
| 2025 q3 | 3 849+94% | -130-89% | -437-70% | -476-63% | 3+81% | -33-21% |
| 2025 q2 | 3 184-30% | -938<-100% | -1 241<-100% | -1 002<-100% | 3+81% | -29-20% |
| 2025 q1 | 5 037-28% | 964-75% | 655-82% | 394-81% | 2+158% | -33-17% |
| 2024 q4 | -13 527-35% | |||||
| 2024 q3 | 1 984-48% | -1 136<-100% | -1 444<-100% | -1 300<-100% | 2+85% | -42+157% |
| 2024 q2 | 4 520-45% | 1 512-70% | 1 194-75% | 808-64% | 2+108% | -36+66% |
| 2024 q1 | 7 023-19% | 3 902-23% | 3 610-25% | 2 123-43% | 1-70% | -40+78% |
| 2023 q4 | -20 747<-100% | 6 831>+200% | 6 546>+200% | 6 159>+200% | 1-72% | -39+104% |
| 2023 q3 | 3 848+39% | 1 023+196% | 727>+200% | 439<-100% | 1-78% | -16-53% |
| 2023 q2 | 8 226-5% | 4 982-17% | 4 724-18% | 2 219-81% | 1-95% | -22-91% |
| 2023 q1 | 8 673-27% | 5 062-46% | 4 819-48% | 3 751-78% | 2-95% | -22-92% |
| 2022 q4 | 4 673+100% | 2 085<-100% | 1 863<-100% | 1 248-93% | 3<-100% | -19 |
| 2022 q3 | 2 770<-100% | 345<-100% | 126<-100% | -664<-100% | 4<-100% | -35 |
| 2022 q2 | 8 617>+200% | 5 982>+200% | 5 741>+200% | 11 662+85% | 18+160% | -240-28% |
| 2022 q1 | 11 956>+200% | 9 424>+200% | 9 212>+200% | 17 241-13% | 47>+200% | -286-60% |
| 2021 q4 | 0<-100% | -2 262<-100% | -72 517 571 183<-100% | 19 084>+200% | 10 859 | |
| 2021 q3 | -5 670<-100% | -7 606>+200% | -5 603 643 331>+200% | 16 871<-100% | 41 315 | |
| 2021 q2 | 2 211-21% | 218-78% | 33-97% | 6 307>+200% | 7 | -333 |
| 2021 q1 | 3 460-1% | 1 458-18% | 1 281 | 19 834>+200% | 1 | -710 |
| 2020 q4 | 3 123 | 1 064 | 897 | 694 | ||
| 2020 q3 | 1 375 | -433 | -609 | -552 | ||
| 2020 q2 | 2 795-48% | 996<-100% | 1 219 | 605-75% | ||
| 2020 q1 | 3 481-64% | 1 771<-100% | 727-87% | |||
| 2019 q4 | ||||||
| 2019 q3 | ||||||
| 2019 q2 | 5 418+95% | 21 977 398 144>+200% | 2 430>+200% | |||
| 2019 q1 | 9 616+38% | -21 977 387 418<-100% | 5 747+40% | |||
| 2018 q4 | 19 539 | 7 419 | 7 166 | 5 112 | ||
| 2018 q3 | 3 843 | 2 013 | 1 877 | 1 432 | ||
| 2018 q2 | 2 783 | 1 223 | 1 080 | 698 | ||
| 2018 q1 | 6 956 | 5 265 | 5 138 | 4 096 |
| Q | Total equity | Total assets | Net debt |
|---|
| 2025 q3 | 110 542-2% | 119 067-1% | 767+11% |
| 2025 q2 | 111 018-2% | 119 502-2% | 305-74% |
| 2025 q1 | 112 020-1% | 119 8090% | 384-69% |
| 2024 q4 | 118 818-1% | 919-23% | |
| 2024 q3 | 112 562+7% | 120 303+7% | 694-34% |
| 2024 q2 | 113 853+9% | 122 178+7% | 1 155-54% |
| 2024 q1 | 113 043+11% | 120 148+8% | 1 230-5% |
| 2023 q4 | 110 920+13% | 120 409+15% | 1 192-24% |
| 2023 q3 | 104 760+9% | 112 695+13% | 1 051+95% |
| 2023 q2 | 104 321>+200% | 113 799<-100% | 2 536-63% |
| 2023 q1 | 102 100+20% | 110 785-12% | 1 289-95% |
| 2022 q4 | 98 349+43% | 104 870-17% | 1 572-95% |
| 2022 q3 | 96 187+42% | 99 985-20% | 539-98% |
| 2022 q2 | 0<-100% | -13 530<-100% | 6 878-78% |
| 2022 q1 | 85 188+25% | 126 520+1% | 27 037-14% |
| 2021 q4 | 68 861 | 126 012 | 31 318<-100% |
| 2021 q3 | 67 947 | 124 870 | 31 318<-100% |
| 2021 q2 | 67 947 | 124 870 | 31 318<-100% |
| 2021 q1 | 67 947 | 124 870 | 31 318<-100% |
| 2020 q4 | -70 | ||
| 2020 q3 | -70-2% | ||
| 2020 q2 | -66-8% | ||
| 2020 q1 | -65-10% | ||
| 2019 q4 | |||
| 2019 q3 | -72>+200% | ||
| 2019 q2 | -72>+200% | ||
| 2019 q1 | -72>+200% | ||
| 2018 q4 | -4 | ||
| 2018 q3 | -4 | ||
| 2018 q2 | -4 | ||
| 2018 q1 | -4 |
