Try our mobile app

General information

  • Dividend yield for the last twelve months 11.1%
  • Free cash flow yield 9.9% (LTM)
  • Share price is 141.9% higher than minimum and 26.7% lower than maximum for the last 3 years
  • The company is overvalued by EV / LTM EBITDA multiple compared to target level (6.6x vs
    )

Key Financials (Download financials)

Ticker: RZSB
Share price, RUB:  (+0.3%)35.42
year average price 31.20  


year start price 32.26 2024-10-01

min close price 26.62 2024-12-14

max close price 36.50 2025-06-10

current price 35.32 2025-09-30
Common stocks: 206 940 220
Dividend Yield:  11.1%
FCF Yield LTM: 9.9%
EV / LTM EBITDA:6.6x
EV / EBITDA annualized: 6.0x
Target EV / EBITDA (hist percentile):
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 7 330
Net Debt (m RUB): -686
EV (Enterprise Value): 6 644
EBITDA LTM (m RUB): 1 012
Net Income LTM (m RUB): 876
EV / LTM EBITDA: 6.6x
Net Debt / LTM EBITDA (if EBITDA > 0): -0.7x
Average daily trading volume for the week, RUB mln: 3
P / E 8.4x
P / E ann-d8.7x
P / B 6.2x
EBITDA margin ann-d 7.7%
Net income margin ann-d 5.9%

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 7 126+8%   520-4% 423-6% 157+40% -6+20%
2024 H2 6 965+6%   431-25% 453-9% 97+56% -50%
2024 H1 6 604+1%   543-7% 450-7% 112+120% -5+25%
2023 H2 6 573+4%   573+2% 497+10% 62+77% -5+67%
2023 H1 6 525+10%   585+27% 485+28% 51-20% -40%
2022 H2 6 307+9%   560+47% 453+61% 35+52% -3-25%
2022 H1 5 929+5%   461+38% 378+68% 64>+200% -4+33%
2021 H2 5 788+9%   382+54% 282+75% 23+130% -4+14%
2021 H1 5 627   333 225 15 -3
2020 H2 5 293   248 162 10 -4


Balance


Q Total equity Total assets Net debt Implied interest rate NetDebt / LTM EBITDA
 
2025 H1 1 180+7% 2 313+3% -686-12%   -0.68x
2024 H2 1 572+3% 2 796+1% -1 322+2%   -1.28x
2024 H1 1 104+10% 2 254+8% -778+7%   -0.67x
2023 H2 1 520+20% 2 760+12% -1 291+5%   -1.09x
2023 H1 1 008+26% 2 084+18% -729+3%   -1.09x
2022 H2 1 266+37% 2 465+19% -1 233+28%   -1.19x
2022 H1 802 1 768 -706   -0.84x
2021 H2 926 2 076 -966   -1.32x
2021 H1          
2020 H2          


Cashflow


Q Operating cashflow Investing cashflow Financial cashflow
 
2025 H1 154-30%    
2024 H2 554-11%    
2024 H1 220+4%    
2023 H2 624+25%    
2023 H1 212+18%    
2022 H2 498+13%    
2022 H1 180+36%    
2021 H2 440+102%    
2021 H1 132    
2020 H2 218    
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 3 491+11% 443+4% 215-9% 170-12% 80+34% -1+192%
2025 q1 4 055+4% 500-2% 287-9% 255-6% 76+48% -1>+200%
2024 q4 3 919+2% 5170% 187-32% 252-14% 61+50% 0+85%
2024 q3 3 460+8% 457-1% 247-14% 197-11% 37+74% 0+12%
2024 q2 3 143-1% 426-2% 236+5% 1940% 60+132% 0+5%
2024 q1 3 883+3% 509-3% 316-12% 270-10% 51+109% 0-13%
2023 q4 3 829+7% 516+8% 276-6% 292+19% 41+106% 0+27%
2023 q3 3 209+3% 462+6% 287+5% 221+11% 21+42% 0+42%
2023 q2 3 165+9% 434+29% 225+9% 194+19% 26-32% 0+47%
2023 q1 3 773+11% 526+36% 359+41% 301+33% 25-5% 0
2022 q4 3 590+7% 478+34% 294+38% 246+75% 20+43% 0
2022 q3 3 126+5% 434+37% 273+47% 199+30% 15+68% 0
2022 q2 2 907+6% 336+19% 207+55% 164+181% 38>+200% 0
2022 q1 3 413+4% 388+18% 255+31% 226+33% 26>+200%  
2021 q4 3 362+8% 356+10% 213+27% 140-8% 14>+200%  
2021 q3 2 973+11% 317+36% 185+92% 153+43% 9+142%  
2021 q2 2 737+8% 284+14% 133+34% 58+9% 9+46%  
2021 q1 3 277+10% 329+25% 195+43% 170>+200% 7+8%  
2020 q4 ( 13033 , 13035 ) 3 118 323 168 152 4  
2020 q3 ( 13031 , 13032 ) 2 689 233 96 107 4  
2020 q2 ( 13029 , 13030 ) 2 525-5% 248+73% 99>+200% 53>+200% 6-2%  
2020 q1 2 985 263 136 50 6  
2019 q4            
2019 q3            
2019 q2 2 662 143 12 3 6  


Balance


Q Total equity Total assets Net debt
 
2025 q2 1 282+5% 2 319+5% -684-12%
2025 q1 1 926+2% 3 077+5% -1 489+9%
2024 q4 1 672+2% 2 885+5% -1 314+2%
2024 q3 1 414+5% 2 340+1% -859-1%
2024 q2 1 217+9% 2 210+4% -776+7%
2024 q1 1 895+13% 2 924+10% -1 3710%
2023 q4 1 636+19% 2 745+10% -1 286+5%
2023 q3 1 341+21% 2 325+19% -870+5%
2023 q2 1 121+23% 2 115+13% -729+4%
2023 q1 1 671+34% 2 657+22% -1 366+28%
2022 q4 1 370+36% 2 490+19% -1 230+28%
2022 q3 1 107+28% 1 951+15% -827+28%
2022 q2 908+27% 1 878+25% -702+31%
2022 q1 1 246+30% 2 181+18% -1 064+31%
2021 q4 1 007+28% 2 086+21% -964+40%
2021 q3 865 1 692+22% -648+101%
2021 q2 712 1 501 -535
2021 q1 954 1 849 -812
2020 q4 ( 13033 , 13035 ) 784 1 722 -688+83%
2020 q3 ( 13031 , 13032 )   1 389 -322
2020 q2 ( 13029 , 13030 )      
2020 q1      
2019 q4     -377
2019 q3      
2019 q2      
More information for subscribed users:
detailed calculation of
Potential and Created Value,
commodities affecting the company