ТНС Энерго Кубань logo
ТНС Энерго Кубань KBSB

ТНС Энерго Кубань Kennzahlen 2008-2025 | KBSB

Kennzahlen Jährlich ТНС Энерго Кубань

2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008

Price Earnings Ratio, P/E

210.12 5.85 0.06 -4.38 120.98 3.27 -4.0 17.86 18.27 4.65 18.53 3.82 4.55 3.37 -0.85 2.14

Price Sales Ratio, P/S

8.91 0.04 0.0 0.04 0.04 0.01 0.01 0.06 0.06 0.05 0.06 0.09 0.08 0.09 0.01 0.01

Price To Book Ratio, P/B

131.02 1.16 -0.0 -2.44 -3.85 0.44 0.35 3.69 1.36 1.52 1.52 2.19 1.86 1.81 0.37 0.1

Price Earnings To Growth Ratio, PEG

-2.3 0.01 -0.0 0.0 -1.25 -0.02 0.01 1.23 -0.27 0.02 -0.22 0.16 -0.21 -0.01 0.0 -

Operating Cash Flow Per Share

- 25.82 -17.18 0.07 -0.02 -0.04 -0.07 0.03 -0.02 0.03 0.01 - - - - -

Free Cash Flow Per Share

3.06 25.82 -32.55 -3.64 -5.69 -6.89 -6.42 0.02 -0.03 0.03 0.01 - - -4.47 -2.64 -

Cash Per Share

1.5 52.04 20488.86 71.72 41.93 100.39 146.87 64.96 13.25 104.39 81.0 85.97 73.4 35.47 20.1 6.67

Payout Ratio

0.08 0.7 0.0 -0.0 3.8 0.47 -0.16 - - - - - - - - -

Dividend Yield

0.0 0.12 0.0 0.0 0.03 0.14 0.04 - - - - - - - - -

Current Ratio

0.79 0.93 0.69 0.75 0.76 0.7 0.79 0.9 1.05 0.99 1.07 1.14 1.27 1.39 1.1 1.41

Quick Ratio

0.79 0.92 0.67 0.75 0.76 0.69 0.78 0.9 1.05 0.99 1.06 1.14 1.27 1.38 1.1 1.4

Cash Ratio

0.27 0.06 0.03 0.09 0.03 0.02 0.04 0.08 0.03 0.08 0.02 0.04 0.05 0.08 0.02 0.07

Days Of Sales Outstanding, DSO

- 42.68 39.09 51.0 52.56 57.3 59.42 55.99 67.22 51.08 - - - - - -

Days Of Inventory Outstanding, DIO

0.09 0.1 2.46 0.02 0.07 0.79 0.84 0.09 0.12 0.1 0.08 0.1 0.17 0.33 0.31 0.36

Days Of Payables Outstanding, DPO

48.39 51.13 51.39 41.43 38.11 7.62 10.06 53.23 51.32 48.33 - - - 18.8 20.36 18.43

Operating Cycle

0.09 42.79 41.56 51.01 52.63 58.09 60.26 56.08 67.34 51.17 0.08 0.1 0.17 0.33 0.31 0.36

Cash Conversion Cycle

-48.31 -8.34 -9.83 9.58 14.52 50.47 50.2 2.85 16.02 2.84 0.08 0.1 0.17 -18.47 -20.05 -18.07

Gross Profit Margin

0.52 0.48 0.46 0.07 0.06 -0.1 -0.12 0.01 0.07 0.02 0.06 0.09 0.08 0.08 0.03 0.06

Operating Profit Margin

0.0 0.02 0.01 0.03 0.03 0.02 0.0 0.01 0.03 0.02 0.01 0.05 0.05 0.05 -0.01 0.01

Pretax Profit Margin

0.05 0.01 0.0 -0.01 0.0 0.01 -0.0 0.01 0.0 0.01 0.0 0.03 0.02 0.03 -0.02 0.0

Net Profit Margin

0.04 0.01 0.0 -0.01 0.0 0.0 -0.0 0.0 0.0 0.01 0.0 0.02 0.02 0.03 -0.02 0.0

Effective Tax Rate

0.21 0.21 0.38 0.15 0.76 0.59 -1.53 0.58 0.3 0.28 0.27 0.24 0.22 0.23 0.15 0.4

Return On Assets, ROA

0.24 0.04 0.0 -0.04 0.0 0.01 -0.01 0.02 0.01 0.05 0.01 0.13 0.13 0.2 -0.09 0.02

Return On Equity, ROE

0.62 0.2 -0.07 0.56 -0.03 0.14 -0.09 0.21 0.07 0.33 0.08 0.57 0.41 0.54 -0.44 0.05

Return On Capital Employed, ROCE

0.0 0.43 -1.3 -1.75 -3.4 0.35 0.07 0.85 0.58 0.6 0.3 1.19 1.03 0.99 -0.27 0.23

Net Income Per Ebt

0.79 0.79 0.62 0.85 0.24 0.44 2.25 0.49 0.7 0.85 0.73 0.76 0.78 0.77 0.86 0.6

Ebt Per Ebit

1884526.64 0.49 0.17 -0.37 0.05 0.3 -0.2 0.47 0.16 0.61 0.35 0.61 0.51 0.7 1.91 0.34

Ebit Per Revenue

0.0 0.02 0.01 0.03 0.03 0.02 0.0 0.01 0.03 0.02 0.01 0.05 0.05 0.05 -0.01 0.01

Debt Ratio

- 0.22 0.35 0.36 0.41 0.33 0.32 0.21 0.22 0.27 0.27 0.47 0.29 0.27 0.45 0.25

Debt Equity Ratio

- 1.18 -5.85 -4.58 -7.74 6.35 4.16 2.81 1.18 1.9 1.89 2.13 0.88 0.74 2.12 0.62

Long Term Debt To Capitalization

- - - - -0.36 - - - - - - - - - - -

Total Debt To Capitalization

- 0.54 1.21 1.28 1.15 0.86 0.81 0.74 0.54 0.66 0.65 0.68 0.47 0.42 0.68 0.38

Interest Coverage

0.0 1.98 0.8 3.06 2.59 12.22 3.53 2.19 2.65 2.09 1.82 9.72 34.83 14.93 -1.15 1.89

Cash Flow To Debt Ratio

- 0.17 -0.0 0.0 -0.0 -0.0 -0.0 0.0 -0.0 0.0 0.0 - - - - -

Company Equity Multiplier

2.56 5.48 -16.91 -12.9 -18.94 19.48 13.01 13.3 5.49 7.01 7.0 4.51 3.04 2.69 4.69 2.47

Receivables Turnover

- 8.55 9.34 7.16 6.94 6.37 6.14 6.52 5.43 7.15 - - - - - -

Payables Turnover

7.54 7.14 7.1 8.81 9.58 47.93 36.3 6.86 7.11 7.55 - - - 19.41 17.93 19.8

Inventory Turn Over

4215.65 3509.67 148.08 21501.14 5243.0 461.66 434.84 3947.66 3172.54 3687.78 4489.55 3716.85 2187.94 1109.89 1185.66 1012.92

Fixed Asset Turnover

36.67 35.68 50.52 54.73 54.92 54.27 56.32 49.0 47.61 43.94 49.74 44.33 73.71 73.93 53.81 45.36

Asset Turnover

5.74 5.58 6.16 5.06 5.27 2.99 3.0 4.93 4.41 4.46 3.54 5.41 7.4 7.46 6.18 7.22

Operating Cash Flow Sales Ratio

- 0.01 -0.0 0.0 -0.0 -0.0 -0.0 0.0 -0.0 0.0 0.0 - - - - -

Free Cash Flow Operating Cash Flow Ratio

- 1 1.89 -48.98 248.29 183.69 90.77 0.75 1.66 0.84 0.46 - - - - -

Cash Flow Coverage Ratios

- 0.17 -0.0 0.0 -0.0 -0.0 -0.0 0.0 -0.0 0.0 0.0 - - - - -

Short Term Coverage Ratios

- 0.17 -0.0 0.0 -0.0 -0.0 -0.0 0.0 -0.0 0.0 0.0 - - - - -

Capital Expenditure Coverage Ratio

- - -1.12 0.02 -0.0 -0.01 -0.01 3.97 -1.51 6.37 1.85 - - - - -

Dividend Paid And Capex Coverage Ratio

- 1.44 -1.1 0.02 -0.0 -0.0 -0.01 3.97 -1.51 6.37 1.85 - - - - -

Dividend Payout Ratio

0.08 0.7 0.0 -0.0 3.8 0.47 -0.16 - - - - - - - - -

Price To Free Cash Flows Ratio, P/FCF

156.75 5.85 -4.26 -35.3 -23.18 -18.28 -21.87 7962.68 -4697.24 3755.63 19201.73 - - -34.92 -5.92 -

Price To Operating Cash Flows Ratio, P/OCF

- 5.85 -8.06 1728.97 -5755.56 -3357.22 -1985.11 5955.31 -7813.67 3166.24 8850.01 - - - - -

Price Cash Flow Ratio, P/CF

- 5.85 -8.06 1728.97 -5755.56 -3357.22 -1985.11 5955.31 -7813.67 3166.24 8850.01 - - - - -

Enterprise Value Multiple, EV

161.07 3.78 3.93 1245.01 8.82 5.16 7.09 7.57 6.87 5.64 11.47 4.74 4.76 3.16 -8.68 3.04

Price Fair Value, P/FV

131.02 1.16 -0.0 -2.44 -3.85 0.44 0.35 3.69 1.36 1.52 1.52 2.19 1.86 1.81 0.37 0.1

Alle Zahlen in RUB-Währung

Kennzahlen Vierteljährlich ТНС Энерго Кубань

2023-Q4 2023-Q3 2023-Q2 2023-Q1 2022-Q4 2022-Q2 2022-Q1 2021-Q4 2021-Q3 2021-Q2 2021-Q1 2020-Q4 2020-Q3 2020-Q2 2020-Q1 2019-Q4 2019-Q3 2019-Q2 2019-Q1 2018-Q4 2018-Q3 2018-Q2 2018-Q1 2017-Q4 2017-Q3 2017-Q2 2017-Q1 2016-Q4 2016-Q3 2016-Q2 2016-Q1 2015-Q4 2015-Q3 2015-Q2 2015-Q1 2014-Q4 2014-Q3 2014-Q2 2014-Q1 2013-Q4 2013-Q3 2013-Q2 2013-Q1 2012-Q4 2012-Q3 2011-Q4

Price Earnings Ratio, P/E

-0.883 - - 2.09 - - 17 -15.4 -28.9 4.98 9.89 -4.21 -4.4 -3.29 -4.8 3.75 -12.8 5.55 213 10.5 -228 61.2 43.4 4.03 K 137 180 21.3 3.1 8.36 -1.99 4.96 4.65 5.92 -3.1 5.81 2.34 2.35 -1.82 10.5 1.59 -19 -3.4 120 1.25 -1.32 2.83

Price Sales Ratio, P/S

0.441 - - 0.165 - - 0.116 0.072 0.135 0.074 0.147 0.143 0.15 0.112 0.164 0.146 0.14 0.077 0.149 0.151 0.168 0.216 0.163 0.175 0.185 0.207 0.191 0.189 0.212 0.262 0.185 0.204 0.182 0.189 0.131 0.173 0.247 0.3 0.241 0.205 0.271 0.369 0.313 0.348 0.385 0.294

Price To Book Ratio, P/B

1.57 - - 1.3 - - 1.16 -3.93 -3.69 -2.72 -2.7 -2.47 -2.59 -4.27 -3.12 1.38 1.37 -14.5 1.38 1.31 1.41 1.42 1.2 1.26 1.28 1.08 1.36 1.37 1.58 1.65 1.23 1.36 1.2 1.12 0.814 1.08 1.63 1.94 1.57 1.5 2.2 2.32 2.13 2.16 2.51 1.82

Price Earnings To Growth Ratio, PEG

- - - - - - -0.094 -0.164 0.245 0.05 -0.069 - 0.097 -0.033 0.027 -0.008 0.09 0.001 -2.24 -0.005 1.79 -2.51 0.005 -41.7 2.74 -1.99 -0.251 0.019 -0.068 0.005 -0.99 0.089 -0.037 0.021 0.102 -0.095 -0.013 0.003 -0.126 -0.001 0.228 0.001 -1.22 -0.006 -0.004 -

Operating Cash Flow Per Share

- - - - - - - 59.3 0.029 -72.3 -0.038 0.034 0.034 6.56 0.003 - -0.015 5.92 0.003 55.7 -0.016 0.011 - - - - - - - - - - - - - - - - - - - - - - - -

Free Cash Flow Per Share

- - - - - - - 46.4 0.023 -74.4 -0.039 0.033 0.033 5.33 0.002 - -0.017 5.05 0.002 54.1 -0.018 0.01 -2.19 - - - -0.927 - - - - - - - - - - - - - - - - - - -

Cash Per Share

125 - - 80.9 - - 12.3 20 27 22.4 45.7 67.9 94.4 -1.25 53.9 34.3 33.1 20 32.7 18.9 34.5 33.6 36.1 21.2 30.9 45.2 66 69.3 24.8 26.7 27.9 13.2 68.6 107 60.4 90.2 82.7 79.2 106 82.3 87.5 69.6 78.3 87.4 100 74.6

Payout Ratio

- - - - - - - -0.0 -0.0 - - -0.0 -0.0 -0.0 -0.0 0.004 - 0.697 0.013 0.012 -0.0 0.024 - - - - - - - - - - - - - - - - - - - - - - - -

Dividend Yield

- - - - - - - 0.0 0.0 - - 0.0 0.0 0.0 0.0 0.0 - 0.031 0.0 0.0 0.0 0.0 - - - - - - - - - - - - - - - - - - - - - - - -

Current Ratio

0.79 0.862 0.87 0.932 0.926 0.91 0.91 0.695 0.695 0.733 0.733 0.75 0.75 0.767 0.767 1 1.01 0.784 1.07 1.09 1.08 1.08 1.1 1.11 1.12 1.13 1.1 1.1 1.05 1.04 1.08 1.05 1.09 1.08 1.11 1.11 1.11 1.05 1.1 1.07 1.03 1.08 1.12 1.14 1.13 1.27

Quick Ratio

0.789 0.861 0.869 0.931 0.925 0.909 0.909 0.673 0.694 0.732 0.732 0.75 0.75 0.766 0.766 0.991 0.996 0.783 1.06 1.08 1.07 1.07 1.09 1.09 1.11 1.12 1.09 1.09 1.04 1.02 1.07 1.05 1.08 1.08 1.11 1.11 1.11 1.05 1.1 1.06 1.03 1.08 1.12 1.14 1.13 1.27

Cash Ratio

0.268 0.142 0.075 0.114 0.059 0.006 0.006 0.032 0.032 0.039 0.039 0.094 0.094 0.008 0.008 0.02 0.009 0.028 0.012 0.028 0.016 0.014 0.019 0.035 0.024 0.054 0.072 0.076 0.034 0.02 0.021 0.026 0.061 0.151 0.043 0.075 0.048 0.036 0.092 0.019 0.035 0.039 0.032 0.041 0.054 0.051

Days Of Sales Outstanding, DSO

- - - - 40.1 - - 18.3 28.6 22 32.3 - 33.3 28 41.3 - 63.1 27.8 - 2.46 - - - 46.9 - - - 49.3 - - - 60.3 - - - - - - - - - - - - - -

Days Of Inventory Outstanding, DIO

0.09 - - 0.084 0.1 0.114 0.098 0.653 0.064 0.037 0.072 0.015 0.015 0.019 0.037 1.17 0.639 0.019 1.04 0.698 0.652 0.849 0.669 0.712 0.699 0.925 0.72 0.746 0.792 0.988 0.095 0.104 0.147 0.153 0.094 0.093 0.099 0.118 0.082 0.07 0.107 0.136 0.085 0.095 0.082 0.15

Days Of Payables Outstanding, DPO

50.1 - - 65 49.1 66.7 57.3 13.6 26.7 14.9 29.4 37.7 37.7 20.6 40.6 74.8 36.3 23.1 88.7 48.5 48.5 63.7 49.2 43.9 43 53.3 48.6 51.9 41.6 52.2 37.6 46.2 - 48.1 - 46.4 25.8 32.3 27.9 - 36.9 28.7 27.6 - 18.6 -

Operating Cycle

0.09 - - 0.084 40.2 0.114 0.098 19 28.6 22 32.4 0.015 33.3 28 41.3 1.17 63.8 27.8 1.04 3.15 0.652 0.849 0.669 47.6 0.699 0.925 0.72 50.1 0.792 0.988 0.095 60.4 0.147 0.153 0.094 0.093 0.099 0.118 0.082 0.07 0.107 0.136 0.085 0.095 0.082 0.15

Cash Conversion Cycle

-50 - - -65 -8.93 -66.6 -57.2 5.38 1.9 7.14 3.03 -37.7 -4.41 7.35 0.767 -73.7 27.4 4.67 -87.7 -45.3 -47.8 -62.8 -48.5 3.74 -42.3 -52.3 -47.9 -1.83 -40.8 -51.2 -37.5 14.2 0.147 -48 0.094 -46.3 -25.7 -32.2 -27.8 0.07 -36.8 -28.6 -27.5 0.095 -18.5 0.15

Gross Profit Margin

0.527 - - 0.506 0.496 0.471 0.455 0.036 0.018 0.045 0.032 0.043 0.043 0.037 0.021 0.473 0.031 0.027 0.431 0.089 0.053 0.062 0.039 0.05 0.024 0.065 0.045 0.066 0.049 0.051 0.079 0.078 0.065 0.09 0.069 0.074 0.089 0.068 0.063 0.081 0.037 0.036 0.069 0.087 0.04 0.085

Operating Profit Margin

-0.203 - - 0.027 0.014 0.011 0.01 0.012 0.008 0.013 0.012 0.007 0.007 -0.009 0.001 0.025 0.001 0.005 0.004 0.025 0.013 0.008 0.013 0.055 -0.016 -0.004 0.009 0.03 0.009 -0.043 0.036 0.039 0.027 0.009 0.03 0.033 0.052 -0.02 0.025 0.047 0.001 -0.022 0.012 0.046 -0.007 0.056

Pretax Profit Margin

-0.156 - - 0.025 0.009 0.012 0.002 0.001 -0.001 0.006 0.005 -0.009 -0.009 -0.011 -0.011 0.016 -0.003 0.006 0.004 0.017 0.003 0.001 0.001 0.002 0.0 0.001 0.004 0.028 0.008 -0.041 0.012 0.015 0.01 -0.019 0.007 0.021 0.034 -0.046 0.008 0.04 -0.004 -0.033 0.001 0.017 -0.01 0.033

Net Profit Margin

-0.125 - - 0.02 0.007 0.009 0.002 -0.001 -0.001 0.004 0.004 -0.009 -0.009 -0.009 -0.009 0.01 -0.003 0.003 0.0 0.004 -0.0 0.001 0.001 0.0 0.0 0.0 0.002 0.015 0.006 -0.033 0.009 0.011 0.008 -0.015 0.006 0.018 0.026 -0.041 0.006 0.032 -0.004 -0.027 0.001 0.069 -0.073 0.026

Effective Tax Rate

0.198 - - 0.204 0.273 0.201 0.246 0.021 -0.028 0.185 0.217 -0.047 -0.047 0.242 -0.241 0.377 -0.134 0.419 0.954 0.788 1.06 0.406 -0.075 0.993 -0.396 0.736 0.377 0.463 0.239 0.194 0.238 0.265 0.203 0.176 0.228 0.111 0.213 0.108 0.27 0.195 0.048 0.178 0.51 -2.99 -6.14 0.22

Return On Assets, ROA

-0.174 - - 0.033 0.01 0.011 0.002 -0.004 -0.002 0.011 0.005 -0.011 -0.011 -0.021 -0.01 0.011 -0.003 0.008 0.0 0.004 -0.0 0.001 0.001 0.0 0.0 0.0 0.003 0.018 0.008 -0.034 0.012 0.013 0.009 -0.016 0.007 0.021 0.036 -0.048 0.007 0.034 -0.004 -0.03 0.001 0.095 -0.1 0.053

Return On Equity, ROE

-0.445 - - 0.156 0.054 0.083 0.017 0.064 0.032 -0.137 -0.068 0.147 0.147 0.325 0.162 0.092 -0.027 -0.651 0.002 0.031 -0.002 0.006 0.007 0.0 0.002 0.002 0.016 0.11 0.047 -0.207 0.062 0.073 0.051 -0.09 0.035 0.115 0.173 -0.266 0.037 0.235 -0.029 -0.171 0.004 0.43 -0.478 0.161

Return On Capital Employed, ROCE

-0.699 - - 0.203 0.099 0.072 0.075 -1.24 -0.219 -0.463 -0.227 -0.12 -0.12 0.414 -0.034 0.161 0.009 2.22 0.026 0.172 0.091 0.045 0.081 0.338 -0.099 -0.017 0.059 0.187 0.058 -0.243 0.212 0.231 0.158 0.05 0.167 0.188 0.308 -0.12 0.153 0.322 0.005 -0.119 0.076 0.275 -0.039 0.347

Net Income Per Ebt

0.802 - - 0.796 0.727 0.799 0.754 -0.781 1.03 0.669 0.783 0.953 0.953 0.76 0.759 0.623 0.866 0.573 0.046 0.212 -0.062 0.594 1.07 0.007 1.4 0.264 0.623 0.537 0.761 0.806 0.762 0.735 0.797 0.824 0.772 0.889 0.787 0.892 0.73 0.805 0.952 0.822 0.49 3.99 7.14 0.78

Ebt Per Ebit

0.767 - - 0.904 0.641 1.06 0.224 0.129 -0.142 0.441 0.384 -1.28 -1.28 1.3 -7.91 0.634 -2.3 1.17 1.04 0.686 0.23 0.185 0.069 0.03 -0.015 -0.286 0.388 0.944 0.956 0.943 0.336 0.381 0.364 -2 0.244 0.623 0.649 2.32 0.307 0.847 -4.87 1.52 0.108 0.376 1.55 0.592

Ebit Per Revenue

-0.203 - - 0.027 0.014 0.011 0.01 0.012 0.008 0.013 0.012 0.007 0.007 -0.009 0.001 0.025 0.001 0.005 0.004 0.025 0.013 0.008 0.013 0.055 -0.016 -0.004 0.009 0.03 0.009 -0.043 0.036 0.039 0.027 0.009 0.03 0.033 0.052 -0.02 0.025 0.047 0.001 -0.022 0.012 0.046 -0.007 0.056

Debt Ratio

- 0.045 0.154 0.169 0.216 0.351 0.351 0.346 0.356 0.44 0.44 0.355 0.355 0.377 0.377 0.34 0.323 0.332 0.214 0.257 0.231 0.2 0.2 0.212 0.218 0.222 0.184 0.179 0.219 0.243 0.271 0.216 0.265 0.292 0.257 0.25 0.403 0.41 0.438 0.27 0.349 0.447 0.408 0.473 0.495 0.289

Debt Equity Ratio

- 0.101 0.627 0.797 1.18 2.64 2.64 -5.85 -5.85 -5.58 -5.58 -4.58 -4.58 -5.86 -5.86 2.84 2.82 -26.7 1.78 1.92 1.65 1.4 1.27 1.27 1.23 1.16 1.09 1.11 1.25 1.49 1.39 1.18 1.57 1.66 1.35 1.37 1.92 2.27 2.34 1.89 2.38 2.52 2.12 2.13 2.36 0.881

Long Term Debt To Capitalization

- - - - - - - - - - - - - -0.265 -0.265 0.087 0.143 159 - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Total Debt To Capitalization

- 0.092 0.385 0.443 0.542 0.725 0.725 1.21 1.21 1.22 1.22 1.28 1.28 1.21 1.21 0.74 0.738 1.04 0.64 0.657 0.623 0.583 0.559 0.56 0.551 0.537 0.521 0.526 0.555 0.598 0.581 0.542 0.611 0.624 0.575 0.578 0.658 0.694 0.701 0.654 0.704 0.716 0.68 0.681 0.702 0.468

Interest Coverage

-2.31 K - - 10.5 2.78 - 1.29 1.43 - 1.47 - - - -0.917 - 2.73 - 0.563 0.591 3.89 2.31 1.23 2.49 9.78 -2.95 -0.582 2.01 6.38 1.57 -5.22 5.22 5.2 2.71 0.769 2.48 3.34 5.03 -1.84 3.29 8.94 0.107 -2.32 1.71 5.98 -0.967 18

Cash Flow To Debt Ratio

- - - - - - - 0.288 0.0 -0.271 -0.0 0.0 0.0 0.026 0.0 - -0.0 0.025 0.0 0.301 -0.0 0.0 - - - - - - - - - - - - - - - - - - - - - - - -

Company Equity Multiplier

2.56 2.23 4.07 4.71 5.48 7.51 7.51 -16.9 -16.4 -12.7 -12.7 -12.9 -12.9 -15.5 -15.5 8.38 8.74 -80.3 8.31 7.44 7.15 6.98 6.34 6.01 5.64 5.23 5.93 6.21 5.69 6.12 5.12 5.49 5.91 5.68 5.26 5.49 4.77 5.54 5.33 7 6.83 5.65 5.19 4.51 4.77 3.04

Receivables Turnover

- - - - 2.25 - - 4.91 3.15 4.09 2.78 - 2.7 3.22 2.18 - 1.43 3.24 - 36.7 - - - 1.92 - - - 1.83 - - - 1.49 - - - - - - - - - - - - - -

Payables Turnover

1.8 - - 1.38 1.83 1.35 1.57 6.61 3.37 6.05 3.06 2.38 2.38 4.36 2.22 1.2 2.48 3.89 1.01 1.86 1.86 1.41 1.83 2.05 2.09 1.69 1.85 1.73 2.17 1.72 2.39 1.95 - 1.87 - 1.94 3.49 2.79 3.23 - 2.44 3.14 3.26 - 4.84 -

Inventory Turn Over

1 K - - 1.07 K 901 788 917 138 1.41 K 2.46 K 1.25 K 5.82 K 5.82 K 4.81 K 2.45 K 76.8 141 4.63 K 86.6 129 138 106 134 126 129 97.3 125 121 114 91.1 950 869 613 590 955 965 908 765 1.1 K 1.29 K 837 660 1.06 K 950 1.1 K 599

Fixed Asset Turnover

8.89 - - 10.9 9.37 10.9 12.3 26.6 13.3 28.1 14 14.5 14.5 26.2 13.1 12.7 12.9 27.7 13.5 15.5 13.1 7.39 9.36 12.5 13.4 7.24 9.73 13.4 9.02 11.1 14.1 13.1 14.5 12.2 13.9 13.6 12.8 10.2 12.9 14.7 12.4 9.9 12.6 11.3 11.5 20.3

Asset Turnover

1.39 - - 1.67 1.47 1.18 1.34 3.24 1.67 2.9 1.45 1.33 1.33 2.45 1.22 1.13 1.12 2.34 1.11 1.16 1.17 0.943 1.16 1.2 1.23 1 1.21 1.17 1.31 1.03 1.3 1.21 1.12 1.04 1.18 1.14 1.38 1.16 1.22 1.04 1.19 1.11 1.31 1.38 1.37 2.04

Operating Cash Flow Sales Ratio

- - - - - - - 0.031 0.0 -0.041 -0.0 0.0 0.0 0.004 0.0 - -0.0 0.004 0.0 0.067 -0.0 0.0 - - - - - - - - - - - - - - - - - - - - - - - -

Free Cash Flow Operating Cash Flow Ratio

- - - - - - - 0.782 0.773 1.03 1.03 0.964 0.964 0.813 0.784 - 1.17 0.854 0.849 0.971 1.07 0.923 - - - - - - - - - - - - - - - - - - - - - - - -

Cash Flow Coverage Ratios

- - - - - - - 0.288 0.0 -0.271 -0.0 0.0 0.0 0.026 0.0 - -0.0 0.025 0.0 0.301 -0.0 0.0 - - - - - - - - - - - - - - - - - - - - - - - -

Short Term Coverage Ratios

- - - - - - - 0.288 0.0 -0.271 -0.0 0.0 0.0 0.027 0.0 - -0.0 0.026 0.0 0.301 -0.0 0.0 - - - - - - - - - - - - - - - - - - - - - - - -

Capital Expenditure Coverage Ratio

- - - - - - - 4.59 4.41 -34.3 -35.7 27.5 27.5 5.34 0.005 - -6 6.83 6.61 34.9 -14.8 13 - - - - - - - - - - - - - - - - - - - - - - - -

Dividend Paid And Capex Coverage Ratio

- - - - - - - 4.59 4.41 -34.3 -35.7 27.5 27.5 5.33 0.005 - -6 1.21 1.17 34.1 -14.7 0.747 - - - - - - - - - - - - - - - - - - - - - - - -

Dividend Payout Ratio

- - - - - - - -0.0 -0.0 - - -0.0 -0.0 -0.0 -0.0 0.004 - 0.697 0.013 0.012 -0.0 0.024 - - - - - - - - - - - - - - - - - - - - - - - -

Price To Free Cash Flows Ratio, P/FCF

- - - - - - - 2.98 5.91 K -1.75 -3.34 K 3.93 K 4.12 K 34.6 60.3 K - -7.25 K 25.3 54 K 2.33 -8.16 K 14.2 K -61.7 - - - -170 - - - - - - - - - - - - - - - - - - -

Price To Operating Cash Flows Ratio, P/OCF

- - - - - - - 2.33 4.57 K -1.8 -3.44 K 3.79 K 3.97 K 28.1 47.3 K - -8.46 K 21.6 45.8 K 2.26 -8.71 K 13.1 K - - - - - - - - - - - - - - - - - - - - - - - -

Price Cash Flow Ratio, P/CF

- - - - - - - 2.33 4.57 K -1.8 -3.44 K 3.79 K 3.97 K 28.1 47.3 K - -8.46 K 21.6 45.8 K 2.26 -8.71 K 13.1 K - - - - - - - - - - - - - - - - - - - - - - - -

Enterprise Value Multiple, EV

-2.1 - - 7.79 8.05 23.9 37.1 13.2 30.4 15.2 30.8 32.1 32.7 -35.3 171 17.5 31.5 31.3 33.1 15.1 41.2 51.7 53.9 45.2 59.5 50.7 35.8 8.74 25.8 -14.8 19.8 16.3 19.3 -54.4 16.5 11 11.7 -17.7 34.7 9.92 158 -31.4 71 26.6 -210 11.5

Price Fair Value, P/FV

1.57 - - 1.3 - - 1.16 -3.93 -3.69 -2.72 -2.7 -2.47 -2.59 -4.27 -3.12 1.38 1.37 -14.5 1.38 1.31 1.41 1.42 1.2 1.26 1.28 1.08 1.36 1.37 1.58 1.65 1.23 1.36 1.2 1.12 0.814 1.08 1.63 1.94 1.57 1.5 2.2 2.32 2.13 2.16 2.51 1.82

Alle Zahlen in RUB-Währung