End-of-day quote
Moscow Micex - RTS
06:00:00 2022-07-07 pm EDT
|
5-day change
|
1st Jan Change
|
757
RUB
|
+0.01%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2016
|
2017
|
2018
|
2019
|
2020
|
2021
|
---|
Capitalization
1 |
191,544
|
215,652
|
248,545
|
264,463
|
394,911
|
733,152
|
Enterprise Value (EV)
1 |
231,854
|
230,325
|
255,625
|
344,209
|
543,988
|
1,061,915
|
P/E ratio
|
9.54
x
|
67.8
x
|
12.1
x
|
5.89
x
|
4.57
x
|
7.12
x
|
Yield
|
-
|
6.96%
|
6.04%
|
5.67%
|
7.6%
|
-
|
Capitalization / Revenue
|
3.19
x
|
1.23
x
|
1.01
x
|
0.94
x
|
1.04
x
|
1.5
x
|
EV / Revenue
|
3.86
x
|
1.32
x
|
1.04
x
|
1.23
x
|
1.43
x
|
2.18
x
|
EV / EBITDA
|
19.7
x
|
24
x
|
6.51
x
|
5.94
x
|
5.98
x
|
11.4
x
|
EV / FCF
|
-6.93
x
|
12.4
x
|
18.4
x
|
-5.23
x
|
-7.47
x
|
-6.7
x
|
FCF Yield
|
-14.4%
|
8.07%
|
5.43%
|
-19.1%
|
-13.4%
|
-14.9%
|
Price to Book
|
3.47
x
|
3.88
x
|
3.75
x
|
2.43
x
|
2.19
x
|
2.85
x
|
Nbr of stocks (in thousands)
|
660,497
|
660,497
|
660,497
|
660,497
|
660,497
|
660,497
|
Reference price
2 |
290.0
|
326.5
|
376.3
|
400.4
|
597.9
|
1,110
|
Announcement Date
|
4/18/17
|
4/13/18
|
4/1/19
|
3/23/20
|
3/22/21
|
6/27/22
|
Fiscal Period: December |
2016
|
2017
|
2018
|
2019
|
2020
|
2021
|
---|
Net sales
1 |
60,090
|
175,134
|
245,757
|
280,635
|
380,161
|
487,806
|
EBITDA
1 |
11,765
|
9,613
|
39,282
|
57,994
|
90,955
|
92,775
|
EBIT
1 |
11,097
|
7,964
|
37,045
|
55,018
|
87,523
|
88,135
|
Operating Margin
|
18.47%
|
4.55%
|
15.07%
|
19.6%
|
23.02%
|
18.07%
|
Earnings before Tax (EBT)
1 |
23,154
|
2,977
|
28,581
|
59,238
|
105,275
|
124,142
|
Net income
1 |
20,082
|
3,117
|
20,474
|
44,900
|
86,381
|
102,846
|
Net margin
|
33.42%
|
1.78%
|
8.33%
|
16%
|
22.72%
|
21.08%
|
EPS
2 |
30.40
|
4.817
|
31.00
|
67.98
|
130.8
|
156.0
|
Free Cash Flow
1 |
-33,449
|
18,589
|
13,886
|
-65,807
|
-72,835
|
-158,599
|
FCF margin
|
-55.66%
|
10.61%
|
5.65%
|
-23.45%
|
-19.16%
|
-32.51%
|
FCF Conversion (EBITDA)
|
-
|
193.38%
|
35.35%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
596.39%
|
67.82%
|
-
|
-
|
-
|
Dividend per Share
|
-
|
22.71
|
22.71
|
22.71
|
45.43
|
-
|
Announcement Date
|
4/18/17
|
4/13/18
|
4/1/19
|
3/23/20
|
3/22/21
|
6/27/22
|
Fiscal Period: December |
2016
|
2017
|
2018
|
2019
|
2020
|
2021
|
---|
Net Debt
1 |
40,310
|
14,673
|
7,080
|
79,746
|
149,077
|
328,763
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.426
x
|
1.526
x
|
0.1802
x
|
1.375
x
|
1.639
x
|
3.544
x
|
Free Cash Flow
1 |
-33,449
|
18,589
|
13,886
|
-65,807
|
-72,835
|
-158,599
|
ROE (net income / shareholders' equity)
|
46.5%
|
4.64%
|
34.2%
|
47.4%
|
59.1%
|
46.8%
|
ROA (Net income/ Total Assets)
|
2.99%
|
1.36%
|
6.35%
|
8.2%
|
9.76%
|
6.44%
|
Assets
1 |
672,043
|
229,969
|
322,618
|
547,334
|
884,951
|
1,596,492
|
Book Value Per Share
2 |
83.60
|
84.20
|
100.0
|
165.0
|
273.0
|
389.0
|
Cash Flow per Share
2 |
37.60
|
68.80
|
88.70
|
100.0
|
146.0
|
199.0
|
Capex
1 |
948
|
2,501
|
3,882
|
4,150
|
3,168
|
9,856
|
Capex / Sales
|
1.58%
|
1.43%
|
1.58%
|
1.48%
|
0.83%
|
2.02%
|
Announcement Date
|
4/18/17
|
4/13/18
|
4/1/19
|
3/23/20
|
3/22/21
|
6/27/22
|
|
1st Jan change
|
Capi.
|
---|
| -.--% | 5.43B | | -4.38% | 47.86B | | +10.25% | 23.94B | | +1.83% | 17.68B | | +13.06% | 14.58B | | +16.96% | 12.52B | | +12.71% | 6.16B | | +0.30% | 6.2B | | +9.62% | 5.96B | | +7.89% | 6.11B |
Other Homebuilding
|