Try our mobile app

General information

  • Dividend yield for the last twelve months 0.0%
  • Free cash flow yield -13.4% (LTM)
  • Share price is 42.8% higher than minimum and 85.2% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (1.9x vs
    )

Key Financials (Download financials)

Ticker: UWGN
Share price, RUB:  (-0.2%)30.42
year average price 38.10  


year start price 47.34 2025-02-11

max close price 59.50 2025-02-28

min close price 28.50 2025-10-27

current price 30.44 2026-02-10
Common stocks: 2 905 996 689
Dividend Yield:  0.0%
FCF Yield LTM: -13.4%
EV / LTM EBITDA:1.9x
EV / EBITDA annualized: 1.5x
Target EV / EBITDA (hist percentile):
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 88 400
Net Debt (m RUB): -24 114
EV (Enterprise Value): 64 286
EBITDA LTM (m RUB): 33 934
Net Income LTM (m RUB): 33 129
EV / LTM EBITDA: 1.9x
Net Debt / LTM EBITDA (if EBITDA > 0): -0.7x
Average daily trading volume for the week, RUB mln: 47
P / E 2.7x
P / E ann-d2.0x
P / B 1.2x
EBITDA margin ann-d 44.3%
Net income margin ann-d 43.7%

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 49 628-25% 16 774-33% 20 648-7% 21 7050% 4 129+20% -91-91%
2024 H2 78 346+63% 30 864>+200% 9 269-7% 11 424-69% 3 918-87% -989-62%
2024 H1 ( 9020 , 9264 ) 66 609+96% 25 057>+200% 22 196<-100% 21 601<-100% 3 444>+200% -1 046-63%
2023 H2 ( 8599 , 9263 ) 48 204>+200% 5 915<-100% 10 018<-100% 36 889<-100% 30 997>+200% -2 633-7%
2023 H1 33 948+24% 3 315<-100% -371-94% -2 905-73% 861-5% -2 821-37%
2022 H2 14 631 -2 688 -5 803 -7 809 1 526 -2 827
2022 H1 27 381+8% -295<-100% -5 965>+200% -10 960>+200% 909-73% -4 470+55%
2021 H1 25 285-35% 580-92% -623-87% -279-97% 3 329>+200% -2 893-45%
2020 H2 40 735+18% 3 460-53% -1 862<-100% -12 018<-100% 388-41% -8 180+89%
2020 H1 38 859+46% 7 143+90% -4 741<-100% -10 511<-100% 606-79% -5 232+19%
2019 H2 34 654-8% 7 371>+200% 5 300<-100% 1 044<-100% 663-16% -4 319-36%
2019 H1 ( 2784 , 2785 ) 26 558-17% 3 763+3% 2 215+2% 218<-100% 2 842+191% -4 401-29%
2018 H2 ( 2786 , 2787 ) 37 868+14% 808-85% -3 141<-100% -8 840>+200% 788-31% -6 767+3%
2018 H1 ( 2788 , 2789 ) 32 151+12% 3 644-21% 2 167-42% -3 053+6% 976-25% -6 192-13%
2017 H2 33 347+9% 5 312-29% 3 984-29% -1 646<-100% 1 147+66% -6 589-8%
2017 H1 28 673+60% 4 635+86% 3 746+76% -2 879+14% 1 302+192% -7 086+30%
2016 H2 30 551+54% 7 433-62% 5 614>+200% 1 773<-100% 691-20% -7 141+31%
2016 H1 ( 2793 , 2794 ) 17 954+5% 2 492<-100% 2 133>+200% -2 526-51% 446-24% -5 448+18%
2015 H2 19 828+33% 19 508>+200% 1 685>+200% -4 494<-100% 860+75% -5 464+39%
2015 H1 17 028>+200% -15 456<-100% 31-78% -5 144+166% 586>+200% -4 626+78%
2014 H2 14 928>+200% 1 382+99% 282<-100% 2 484<-100% 490>+200% -3 921+181%
2014 H1 2 129 691 142 -1 935 157 -2 595
2013 H2 1 535 693 -657 -2 856 77 -1 393


Balance


Implied interest rate for 2023 H1:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (2 821 - 861) * 2 / (64 932 - 0)

Q Total equity Total assets Net debt Implied interest rate NetDebt / LTM EBITDA
 
2025 H1 73 448+54% 94 932-23% -24 114-33%   -0.71x
2024 H2 51 743+91% 94 863-17% -12 515-47%   -0.32x
2024 H1 ( 9020 , 9264 ) 47 643<-100% 122 587+77% -35 977<-100%   -0.95x
2023 H2 ( 8599 , 9263 ) 27 021-58% 113 653+75% -23 632   -1.58x
2023 H1 -45 114<-100% 69 077+6% 64 932 6.0%  
2022 H2 64 989 64 989      
2022 H1 64 989<-100% 64 989-33%      
2021 H1 -15 186<-100% 96 347-28% 65 291+8% -1.3% 19.65x
2020 H2 -14 756<-100% 97 918-39% 62 810+15% 24.8%  
2020 H1 932-89% 133 589-16% 60 705-44% 15.2% 28.73x
2019 H2 10 630+42% 160 474+1% 54 689-50% 13.4% 4.37x
2019 H1 ( 2784 , 2785 ) 8 727-16% 158 237+2% 108 898+3% 2.9% 7.48x
2018 H2 ( 2786 , 2787 ) 7 495-45% 159 506+4% 109 526+7% 10.9% 10.16x
2018 H1 ( 2788 , 2789 ) 10 448-35% 155 714+2% 105 700+4% 9.9% 10.25x
2017 H2 13 701-16% 153 239+3% 102 176+11% 10.7% 9.15x
2017 H1 16 087>+200% 152 179+17% 101 729+13% 11.4% 6.82x
2016 H2 16 399>+200% 148 089+24% 92 1010% 14.0% 7.61x
2016 H1 ( 2793 , 2794 ) 4 653-24% 130 129+25% 89 976+30% 11.1% 10.64x
2015 H2 1 620-79% 119 884+13% 91 836+29% 10.0% 13.92x
2015 H1 6 153-19% 104 271-2% 69 076 11.7% 29.23x
2014 H2 7 560+113% 106 474+61% 71 318 9.6%  
2014 H1 7 560 106 474      
2013 H2 3 557 66 063      


Cashflow


Q Operating cashflow Investing cashflow Financial cashflow
 
2025 H1 9 370-9% 2 511-12% -74-60%
2024 H2 -3 110<-100% -22 614>+200% -14 587<-100%
2024 H1 ( 9020 , 9264 ) 10 305+156% 2 850<-100% -186-96%
2023 H2 ( 8599 , 9263 ) 27 800>+200% -124<-100% 4 445<-100%
2023 H1 4 021<-100% -138+39% -4 870<-100%
2022 H2 8 433 26 -1 672
2022 H1 -3 404-57% -99-39% 2 282-71%
2021 H1 -7 830+74% -161+148% 7 980<-100%
2020 H2 -1 235<-100% -197-72% 273<-100%
2020 H1 -4 507-44% -65<-100% -3 164<-100%
2019 H2 2 955>+200% -709+16% -1 486<-100%
2019 H1 ( 2784 , 2785 ) -8 034<-100% 5 221+30% 2 187<-100%
2018 H2 ( 2786 , 2787 ) 696-75% -610-84% 5 057+138%
2018 H1 ( 2788 , 2789 ) 812<-100% 4 007<-100% -2 923<-100%
2017 H2 2 753-65% -3 898-54% 2 126+42%
2017 H1 -6 253<-100% -4 373-55% 10 745+44%
2016 H2 7 864<-100% -8 435<-100% 1 5010%
2016 H1 ( 2793 , 2794 ) 1 049-79% -9 822+134% 7 442
2015 H2 -7 510+38% 5 128<-100% 1 498-91%
2015 H1 5 106<-100% -4 199-77%  
2014 H2 -5 458>+200% -5 333-15% 16 459+120%
2014 H1 -1 949 -18 451  
2013 H2 -1 072 -6 267 7 466
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 950+10% 256+1% 256+1% 184-33% 43-58% -32>+200%
2025 q2 950+10% 234-20% 234-20% 170+16% 37-37% -33>+200%
2025 q1 950+10% 64-59% 64-59% -57<-100% 20-58% -30>+200%
2024 q4 861-18% 167-48% -13 636<-100% -13 638<-100% 46+11% -2-88%
2024 q3 864+55% 253<-100% 253<-100% 274-96% 102>+200% -3-90%
2024 q2 861+56% 291+89% 291+89% 146+34% 59+140% -2-93%
2024 q1 861+78% 156+14% 156+14% 139+32% 47+94% -2-93%
2023 q4 ( 7842 , 7923 , 9269 ) 1 055+124% 321<-100% 1 986<-100% 1 805<-100% 41+67% -14-50%
2023 q3 556+18% -837<-100% -837<-100% 6 162>+200% 12-51% -27-7%
2023 q2 552+19% 154+11% 154+11% 108<-100% 25<-100% -28<-100%
2023 q1 485-3% 137+23% 137+23% 105-50% 24-89% -28-54%
2022 q4 472 -49 -16 675 -16 707 25 -29
2022 q3 471-6% 198+59% 198+59% 152-27% 25 -29
2022 q2 462 138 138 -29 -168 0
2022 q1 499-10% 111-46% 111-46% 211-45% 217+186% -60+13%
2021 q4            
2021 q3 501-10% 125-23% 125-23% 209-17%    
2021 q1 556-17% 206+93% 206+93% 380>+200% 76 -53
2020 q3 556+34% 161>+200% 161>+200% 253-25%    
2020 q2 556+9% -52-7% -52-7% 29-88%    
2020 q1 672+22% 107<-100% 107<-100% 72+60%    
2019 q3 416-39% 31-88% 31-88% 338+16%    
2019 q2 509+72% -56-41% -56-41% 242>+200%    
2019 q1 549>+200% -64-45% -64-45% 45+27%    
2018 q3 678 250 250 292    
2018 q2 295 -95 -95 9    
2018 q1 165 -117 -117 35    


Balance


Implied interest rate for 2023 q3:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (27 - 12) * 4 / (1 009 - 0)

Q Total equity Total assets Net debt
 
2025 q3 23 133-37% 24 732-35% -938-62%
2025 q2 22 948-37% 24 610-34% -834-60%
2025 q1 22 779-37% 24 416-35% -528>+200%
2024 q4     -5910%
2024 q3 36 498>+200% 37 829+110% -2 445<-100%
2024 q2 36 224>+200% 37 544>+200% -2 085<-100%
2024 q1 36 0780% 37 338-2% -172
2023 q4 ( 7842 , 7923 , 9269 ) 35 965>+200% 38 073>+200% -591<-100%
2023 q3 8 214>+200% 18 048>+200% 1 009-55%
2023 q2 2 052+10% 8 944+91% 2 278+1%
2023 q1 35 956+95% 38 068+76%  
2022 q4 1 865 4 690 2 266+10%
2022 q3 1 865 4 690 2 266+5%
2022 q2 1 865 4 690 2 266
2022 q1 18 449+1% 21 605+1% 2 012-2%
2021 q4     2 060
2021 q3     2 152+9%
2021 q1 18 246 21 317 2 060-53%
2020 q3     1 968-62%
2020 q2     204-96%
2020 q1     4 356-16%
2019 q3     5 158+33%
2019 q2     5 158+33%
2019 q1     5 158+33%
2018 q3     3 882
2018 q2     3 882
2018 q1     3 882
More information for subscribed users:
detailed calculation of
Potential and Created Value,
commodities affecting the company