Try our mobile app

General information

Technological leader being #1 search engine in Russia, #1 in taxi business, as well operating classifieds, music, carsharing, food delivery businesses
  • Good financial results growth rate 36.0% (average between last period year over year growth for revenue and EBITDA), there is slowdown compared to average historical growth rates (63.9%)
  • Dividend yield for the last twelve months 3.8%
  • Free cash flow yield 1.3% (LTM)
  • Share price is 162.8% higher than minimum and 10.7% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (8.0x vs
    )
  • Fundamental value created in LTM (estimate)

Key Financials (Download financials)

Ticker: YDEX
Share price, RUB:  (-0.2%)4204.5
year average price 4082  


year start price 4119 2024-09-16

min close price 3211 2024-11-26

max close price 4709 2025-02-17

current price 4205 2025-09-15
Common stocks: 379 450 000

Dividend Yield:  3.8%
FCF Yield LTM: 1.3%
EV / LTM EBITDA:[с учетом прогноза: 6.9x]    8.0x
EV / EBITDA annualized: 6.6x
Last revenue growth (y/y):  33.4%
Last growth of EBITDA (y/y):  38.6%
Historical revenue growth:  43.7%
Historical growth of EBITDA:  84.1%
Target EV / EBITDA (hist percentile):
Fundamental value created in LTM:
Fundamental value created in LTM:
[с учетом прогноза фин показателей]
 Mult Upside+42.0%
 FCF Creation-2.4%
 Growth+31.3%
 Growth Corr-32.6%
 
 Sum+38.3%
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 1 595 398
Net Debt (m RUB): 150 200
EV (Enterprise Value): 1 745 598
EBITDA LTM (m RUB): 218 266
Net Income LTM (m RUB): 61 265
EV / LTM EBITDA: 8.0x
Net Debt / LTM EBITDA (if EBITDA > 0): 0.7x
Average daily trading volume for the week, RUB mln: 1631
P / E 26.0x
P / E ann-d24.6x
P / B 5.5x
EBITDA margin ann-d 19.8%
Net income margin ann-d 4.9%

Revenue and EBITDA

Quarterly 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 q2 332 524+33%   41 105<-100% 16 225<-100% 3 640+64% -16 152+104%
2025 q1 332 524+33%   41 105<-100% 16 225<-100% 3 640+64% -16 152+104%
2024 q4 340 131+37%   22 270 14 407 3 054 -9 128
2024 q3 340 131   22 270 14 407 3 054 -9 128
2024 q2 249 315+37%   -15 265<-100% -31 754<-100% 2 218+50% -7 905+135%
2024 q1 249 315   -15 265 -31 754 2 218 -7 905
2023 q4 248 956          
2023 q2 182 059   19 392 22 465 1 476 -3 360


Balance


Implied interest rate for 2025 q2:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (16 152 - 3 640) * 4 / (313 217 - 0)

Q Total equity Total assets Net debt Implied interest rate NetDebt / LTM EBITDA
 
2025 q2 291 637+7% 1 145 673+38% 313 217+114% 16.0% 0.69x
2025 q1         0.68x
2024 q4 293 797 1 098 688 222 017 10.9% 0.69x
2024 q3         0.75x
2024 q2 272 557 829 598 146 091 15.6% 0.71x
2024 q1         0.82x
2023 q4         0.99x
2023 q2         0.86x


Cashflow


Q Operating cashflow Investing cashflow Financial cashflow
 
2025 q2     -23 921+146%
2025 q1     -23 921
2024 q4 5 769-58%    
2024 q3 5 769    
2024 q2 -5 840<-100% -20 449+73% -9 732+167%
2024 q1      
2023 q4 13 901    
2023 q2 17 335 -11 810 -3 652
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 48 000+100% 24 000 47 944<-100% 48 696-92% 870 -862
2025 q1 00%   -3>+200% 60 111<-100%    
2024 q4 00%   -23 245 557 0  
2024 q3 0   -20 7 604    
2024 q2 0   -3 621 448    
2024 q1 0   0 0    
2023 q4 00%          
2023 q3            
2023 q2            
2023 q1            
2022 q4 0          


Balance


Implied interest rate for 2025 q2:
= (PercentLoss - PercentProfit) * (365 / periodLength) / (NetDebt - MinorityInterest)
= (862 - 870) * 4 / (40 377 - 0)

Q Total equity Total assets Net debt
 
2025 q2 1 930 107+23% 1 971 120+25% 40 377>+200%
2025 q1 1 900 391+108% 1 900 558+108% 150>+200%
2024 q4 840 280>+200% 1 840 437>+200% 151
2024 q3 1 550 828 1 580 146 29 299
2024 q2 1 572 447 1 572 460 12
2024 q1 915 263 915 264 1
2023 q4 152 152  
2023 q3      
2023 q2      
2023 q1      
2022 q4      
More information for subscribed users:
detailed calculation of
Potential and Created Value,
commodities affecting the company