ТГК-14 logo
ТГК-14 TGKN

ТГК-14 Kennzahlen 2005-2025 | TGKN

Kennzahlen Jährlich ТГК-14

2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005

Price Earnings Ratio, P/E

6.04 27.23 14.39 18.81 220.82 18.01 2.86 2.91 16.65 -1.52 -2.42 -12.55 146.58 -9.85 -8.94 39.11 42.21 570.02

Price Sales Ratio, P/S

0.24 0.27 0.32 0.43 0.54 0.56 0.4 0.14 0.21 0.2 0.19 0.29 0.67 0.72 0.66 1.35 2.12 3.01

Price To Book Ratio, P/B

0.78 0.52 0.62 0.9 1.2 1.26 0.96 0.46 0.81 0.89 0.44 0.36 0.69 0.61 0.44 1.52 2.29 484.11

Price Earnings To Growth Ratio, PEG

0.02 -0.54 - - -2.21 -0.23 0.01 0.01 -0.15 -0.02 -0.02 - -1.47 -0.3 - - - -

Operating Cash Flow Per Share

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 - - - - - - -

Free Cash Flow Per Share

0.0 0.0 0.0 0.0 0.0 0.0 0.0 -0.0 0.0 -0.0 -0.0 -0.0 - -0.0 - - - -

Cash Per Share

0.0 0.0 0.0 0.0 0.0 0.0 -0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 - - -

Payout Ratio

- - - - - - - - - - - - - - - - - -

Dividend Yield

- - - - - - - - - - - - - - - - - -

Current Ratio

0.39 0.68 0.7 0.76 0.83 0.56 0.64 0.41 0.49 0.41 0.43 0.75 1.19 2.69 4.08 1.34 1.34 1.06

Quick Ratio

0.28 0.47 0.43 0.49 0.62 0.43 0.5 0.27 0.35 0.25 0.28 0.46 0.74 2.43 3.81 0.91 1.04 0.82

Cash Ratio

0.07 0.2 0.15 0.1 0.09 0.16 0.05 0.05 0.11 0.04 0.06 0.03 0.18 1.32 3.14 - - -

Days Of Sales Outstanding, DSO

39.51 29.79 31.72 39.15 58.39 41.57 53.89 36.18 31.7 38.04 44.32 42.02 47.72 79.13 - 36.88 42.63 39.39

Days Of Inventory Outstanding, DIO

37.87 49.92 62.43 54.96 45.02 41.88 39.93 52.83 47.68 57.46 47.32 41.76 43.15 26.49 24.5 34.36 26.38 14.27

Days Of Payables Outstanding, DPO

55.83 67.83 56.37 50.47 52.96 46.07 64.86 60.22 58.5 40.4 70.56 34.64 19.86 19.81 42.73 17.73 21.0 23.62

Operating Cycle

77.38 79.71 94.15 94.12 103.42 83.44 93.82 89.01 79.38 95.49 91.64 83.77 90.87 105.62 24.5 71.24 69.01 53.65

Cash Conversion Cycle

21.56 11.88 37.78 43.65 50.45 37.37 28.96 28.78 20.88 55.1 21.08 49.14 71.01 85.81 -18.23 53.51 48.01 30.03

Gross Profit Margin

0.46 0.46 0.47 0.46 0.47 0.48 0.5 0.48 0.48 0.46 0.31 0.06 0.02 -0.1 -0.01 0.07 0.02 0.01

Operating Profit Margin

0.07 0.02 0.09 0.06 0.02 0.06 0.17 0.08 0.05 0.01 -0.06 0.06 0.02 -0.1 -0.01 0.07 0.02 0.01

Pretax Profit Margin

0.06 0.02 0.04 0.03 0.01 0.03 0.14 0.05 0.01 -0.05 -0.1 -0.02 0.02 -0.08 -0.08 0.04 0.07 0.01

Net Profit Margin

0.04 0.01 0.02 0.02 0.0 0.03 0.14 0.05 0.01 -0.13 -0.08 -0.02 0.0 -0.07 -0.07 0.03 0.05 0.01

Effective Tax Rate

0.34 0.47 0.33 0.33 0.74 0.1 0.0 0.01 -0.13 -1.44 0.22 -0.11 0.72 0.13 0.09 0.21 0.3 0.45

Return On Assets, ROA

0.04 0.01 0.02 0.02 0.0 0.03 0.15 0.05 0.02 -0.14 -0.06 -0.02 0.0 -0.05 -0.04 0.03 0.04 0.03

Return On Equity, ROE

0.13 0.02 0.04 0.05 0.01 0.07 0.34 0.16 0.05 -0.59 -0.18 -0.03 0.0 -0.06 -0.05 0.04 0.05 0.85

Return On Capital Employed, ROCE

0.16 0.03 0.14 0.09 0.04 0.11 0.31 0.23 0.13 0.01 -0.09 0.07 0.02 -0.08 -0.0 0.08 0.02 1.03

Net Income Per Ebt

0.66 0.53 0.59 0.67 0.26 0.9 1.0 0.99 1.13 2.44 0.78 1.11 0.28 0.87 0.91 0.79 0.7 0.55

Ebt Per Ebit

0.88 1.14 0.43 0.61 0.42 0.61 0.83 0.56 0.23 -10.33 1.57 -0.37 0.67 0.85 12.82 0.6 3.13 0.89

Ebit Per Revenue

0.07 0.02 0.09 0.06 0.02 0.06 0.17 0.08 0.05 0.01 -0.06 0.06 0.02 -0.1 -0.01 0.07 0.02 0.01

Debt Ratio

0.1 0.13 0.14 0.19 0.23 0.31 0.29 0.34 0.36 0.37 0.29 0.16 0.08 0.09 - 0.06 0.06 -

Debt Equity Ratio

0.3 0.24 0.26 0.36 0.45 0.66 0.63 1.01 1.17 1.56 0.91 0.24 0.1 0.11 - 0.07 0.08 -

Long Term Debt To Capitalization

0.09 0.04 0.07 0.14 0.16 0.02 0.15 - 0.17 - 0.21 - - - - - - -

Total Debt To Capitalization

0.23 0.2 0.21 0.26 0.31 0.4 0.39 0.5 0.54 0.61 0.48 0.19 0.09 0.1 - 0.07 0.07 -

Interest Coverage

4.57 1.38 5.19 3.31 1.16 1.79 5.54 2.06 1.27 0.1 -1.76 4.99 2.2 -7.16 -0.86 12.26 - -

Cash Flow To Debt Ratio

2.42 0.98 1.06 0.85 0.54 0.38 0.37 0.13 0.37 0.08 0.03 - - - - - - -

Company Equity Multiplier

3.07 1.86 1.87 1.94 1.99 2.13 2.22 2.95 3.21 4.21 3.08 1.45 1.27 1.27 1.17 1.24 1.26 27.58

Receivables Turnover

9.24 12.25 11.51 9.32 6.25 8.78 6.77 10.09 11.52 9.6 8.24 8.69 7.65 4.61 - 9.9 8.56 9.27

Payables Turnover

6.54 5.38 6.47 7.23 6.89 7.92 5.63 6.06 6.24 9.04 5.17 10.54 18.38 18.42 8.54 20.59 17.38 15.45

Inventory Turn Over

9.64 7.31 5.85 6.64 8.11 8.72 9.14 6.91 7.65 6.35 7.71 8.74 8.46 13.78 14.9 10.62 13.84 25.59

Fixed Asset Turnover

1.52 1.41 1.4 1.42 1.6 1.52 1.53 1.54 1.68 1.63 1.17 1.39 1.44 1.56 1.39 1.27 1.21 903.93

Asset Turnover

1.07 1.04 1.05 1.07 1.11 1.06 1.07 1.14 1.19 1.08 0.76 0.84 0.81 0.67 0.57 0.91 0.86 5.84

Operating Cash Flow Sales Ratio

0.22 0.12 0.14 0.15 0.11 0.11 0.1 0.04 0.11 0.03 0.01 - - - - - - -

Free Cash Flow Operating Cash Flow Ratio

0.65 0.26 0.45 0.24 0.36 0.24 0.2 -0.72 0.46 -0.53 -13.95 - - - - - - -

Cash Flow Coverage Ratios

2.42 0.98 1.06 0.85 0.54 0.38 0.37 0.13 0.37 0.08 0.03 - - - - - - -

Short Term Coverage Ratios

3.68 1.17 1.48 1.53 0.95 0.39 0.51 0.13 0.45 0.08 0.04 - - - - - - -

Capital Expenditure Coverage Ratio

2.82 1.35 1.83 1.32 1.55 1.31 1.26 0.58 1.85 0.65 0.07 - - - - - - -

Dividend Paid And Capex Coverage Ratio

2.82 1.35 1.83 1.32 1.55 1.31 1.26 0.58 1.85 0.65 0.07 - - - - - - -

Dividend Payout Ratio

- - - - - - - - - - - - - - - - - -

Price To Free Cash Flows Ratio, P/FCF

1.68 8.47 4.9 12.14 13.93 21.25 20.04 -4.92 4.07 -12.97 -1.36 -16.82 - -2.42 - - - -

Price To Operating Cash Flows Ratio, P/OCF

1.08 2.2 2.23 2.95 4.97 5.02 4.1 3.54 1.87 6.9 18.91 - - - - - - -

Price Cash Flow Ratio, P/CF

1.08 2.2 2.23 2.95 4.97 5.02 4.1 3.54 1.87 6.9 18.91 - - - - - - -

Enterprise Value Multiple, EV

2.27 3.18 3.76 4.33 6.49 6.1 2.95 4.91 4.27 19.31 -15.51 -1.98 28.25 -14.16 0.34 15.38 26.91 230.55

Price Fair Value, P/FV

0.78 0.52 0.62 0.9 1.2 1.26 0.96 0.46 0.81 0.89 0.44 0.36 0.69 0.61 0.44 1.52 2.29 484.11

Alle Zahlen in RUB-Währung

Kennzahlen Vierteljährlich ТГК-14

2023-Q2 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 2012-Q3 2011-Q4

Price Earnings Ratio, P/E

- - 5.88 6 -2.99 -6.5 2.37 4.87 13.2 55.4 4.42 8.41 11.6 25 8.57 18.7 -45.2 -47.2 32.3 31.8 9.24 7.8 262 272 1.78 1.12 -12 1.09 0.465 -1.94 -1.4 2.81 4.11 -3.51 -4.62 1.8 - 0.287 -0.425 - -

Price Sales Ratio, P/S

- - 0.952 0.971 0.556 1.2 0.59 1.21 0.662 1.44 0.635 1.2 0.922 1.94 0.891 1.94 2.27 2.37 2.15 2.12 2.36 1.99 1.35 1.39 1.67 1.05 0.716 0.402 0.4 0.938 0.877 0.582 0.653 1.31 1.03 0.618 - 1.12 0.905 - -

Price To Book Ratio, P/B

- - 0.493 0.503 0.519 0.565 0.567 0.582 0.617 0.672 0.659 0.627 0.9 0.967 0.991 1.08 1.23 1.28 1.28 1.26 1.27 1.07 0.859 0.889 0.961 0.604 0.437 0.261 0.456 0.299 0.693 0.358 0.813 0.407 0.916 0.375 - 0.383 1.09 - -

Price Earnings To Growth Ratio, PEG

- - - -0.04 -0.03 0.049 0.047 0.049 - -0.554 0.044 - - -0.25 - - - - - -0.318 - - - -2.72 - - 0.12 -0.022 - 0.019 0.003 - - 0.035 0.031 - - -0.001 0.001 - -

Operating Cash Flow Per Share

- - 0.0 0.0 0.001 0.0 0.0 0.0 0.001 0.0 0.0 0.0 0.001 0.0 0.001 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 - 0.0 0.0 - -

Free Cash Flow Per Share

- - -0.0 -0.0 0.0 0.0 -0.0 -0.0 0.001 0.0 -0.0 -0.0 0.0 0.0 -0.0 -0.0 0.0 0.0 0.0 0.0 0.0 0.0 -0.0 -0.0 -0.0 -0.0 0.0 0.0 0.0 -0.0 -0.0 -0.0 -0.0 0.0 0.0 0.0 - -0.0 -0.0 - -

Cash Per Share

- - 0.001 0.0 0.001 0.001 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.001 0.001 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.001 0.0 0.0 0.0 0.0 - 0.0 0.0 - -

Payout Ratio

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Dividend Yield

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Current Ratio

0.782 0.391 0.641 0.641 0.683 0.683 0.735 0.735 0.704 0.715 0.735 0.735 0.763 0.763 0.755 0.755 0.828 0.828 0.513 0.513 0.563 0.563 0.571 0.571 0.638 0.638 0.484 0.469 0.413 0.437 0.449 0.575 0.494 0.566 0.41 0.598 - 0.687 0.341 0.421 -

Quick Ratio

0.578 0.283 0.392 0.392 0.466 0.466 0.431 0.431 0.433 0.439 0.431 0.431 0.487 0.487 0.513 0.513 0.623 0.623 0.337 0.337 0.428 0.428 0.4 0.4 0.498 0.498 0.317 0.35 0.267 0.246 0.296 0.464 0.348 0.358 0.258 0.463 - 0.453 0.253 0.223 -

Cash Ratio

0.311 0.071 0.109 0.109 0.203 0.203 0.067 0.067 0.145 0.148 0.051 0.051 0.097 0.097 0.103 0.103 0.092 0.092 0.026 0.026 0.162 0.162 0.02 0.02 0.051 0.051 0.027 0.037 0.052 0.015 0.073 0.16 0.115 0.015 0.029 0.033 - 0.046 0.05 0.014 -

Days Of Sales Outstanding, DSO

- - 19.6 19.6 15.2 28.4 12.1 22.4 16.4 31 17.3 25.3 20.5 32.6 19.4 22.6 58.8 32 31.7 21.9 43.1 30.4 40.3 23.2 55 35 37.6 33.8 22.1 63.7 44.1 29.1 24.1 41.8 27.4 24.1 - 38.3 49.1 - -

Days Of Inventory Outstanding, DIO

- - 44.8 44.8 14.1 52.9 13.7 52.9 20.8 69.5 16.3 62 16.3 60.4 14.4 53.5 48.3 48.3 43.5 43.5 46.1 46.1 46.2 46.2 43.8 43.8 138 16.5 46.2 53.7 200 16 42 24.4 33.6 19.5 - 24.6 147 - -

Days Of Payables Outstanding, DPO

- - 26.4 26.4 19.2 71.9 7.85 30.2 18.8 62.7 10.1 38.3 15 55.5 9.08 33.7 56.8 56.8 29.5 29.5 50.8 50.8 32.1 32.1 71.1 71.1 152 56.2 52.7 92.4 217 67.3 51.6 37.6 29.2 52.9 - 39.1 409 - -

Operating Cycle

- - 64.4 64.4 29.4 81.4 25.8 75.3 37.2 101 33.6 87.3 36.8 93.1 33.8 76.1 107 80.3 75.2 65.3 89.2 76.5 86.5 69.4 98.7 78.8 176 50.4 68.4 117 244 45.1 66.1 66.2 61 43.6 - 62.9 196 - -

Cash Conversion Cycle

- - 38.1 38.1 10.2 9.45 18 45 18.4 37.8 23.5 49 21.8 37.5 24.7 42.4 50.3 23.5 45.7 35.8 38.5 25.7 54.4 37.3 27.6 7.72 24.5 -5.86 15.6 25 26.9 -22.2 14.6 28.7 31.8 -9.34 - 23.8 -212 - -

Gross Profit Margin

- - 0.498 0.498 0.024 0.48 0.093 0.529 0.182 0.513 0.101 0.527 0.057 0.5 0.11 0.523 0.503 0.503 0.524 0.524 0.508 0.508 0.532 0.532 0.538 0.538 0.826 0.168 0.566 -0.108 0.846 0.141 0.548 -1.54 0.049 0.177 - -1.1 0.853 - -

Operating Profit Margin

- - 0.034 0.034 0.009 0.014 0.089 0.087 -0.01 -0.017 0.045 0.041 -0.009 -0.019 0.073 0.068 -0.024 -0.024 0.042 0.042 0.015 0.015 0.024 0.024 0.21 0.21 0.03 0.112 0.007 -0.108 -0.116 0.074 0.129 -0.251 0.052 0.177 - -0.202 -0.087 - -

Pretax Profit Margin

- - 0.058 0.058 -0.033 -0.033 0.067 0.067 0.025 0.014 0.048 0.048 0.019 0.019 0.048 0.048 -0.003 -0.003 0.021 0.021 0.07 0.07 0.002 0.002 0.236 0.236 -0.054 0.115 0.22 -0.175 -0.178 0.064 0.011 -0.043 -0.044 0.109 - 0.582 -0.151 - -

Net Profit Margin

- - 0.04 0.04 -0.047 -0.046 0.062 0.062 0.013 0.007 0.036 0.036 0.02 0.019 0.026 0.026 -0.013 -0.013 0.017 0.017 0.064 0.064 0.001 0.001 0.235 0.235 -0.015 0.092 0.215 -0.121 -0.157 0.052 0.04 -0.093 -0.056 0.086 - 0.974 -0.533 - -

Effective Tax Rate

- - 0.3 0.3 -0.405 -0.405 0.068 0.068 0.495 0.551 0.252 0.252 -0.045 0.045 0.459 0.459 -3.73 -3.73 0.199 0.199 0.091 0.091 0.253 0.253 0.005 0.005 -0.726 0.2 0.025 -0.311 -0.119 0.197 2.51 -1.16 -0.279 0.215 - 0.673 -2.54 - -

Return On Assets, ROA

- - 0.012 0.012 -0.023 -0.012 0.036 0.018 0.006 0.002 0.02 0.01 0.01 0.005 0.015 0.008 -0.003 -0.003 0.005 0.005 0.016 0.016 0.0 0.0 0.061 0.061 -0.004 0.031 0.083 -0.017 -0.038 0.016 0.015 -0.014 -0.013 0.027 - 0.155 -0.123 - -

Return On Equity, ROE

- - 0.021 0.021 -0.043 -0.022 0.06 0.03 0.012 0.003 0.037 0.019 0.019 0.01 0.029 0.014 -0.007 -0.007 0.01 0.01 0.034 0.034 0.001 0.001 0.135 0.135 -0.009 0.06 0.245 -0.039 -0.124 0.032 0.049 -0.029 -0.05 0.052 - 0.334 -0.643 - -

Return On Capital Employed, ROCE

- - 0.015 0.015 0.007 0.006 0.071 0.035 -0.008 -0.006 0.037 0.017 -0.007 -0.007 0.065 0.03 -0.01 -0.01 0.022 0.022 0.007 0.007 0.012 0.012 0.093 0.093 0.012 0.066 0.006 -0.031 -0.063 0.038 0.113 -0.071 0.027 0.094 - -0.053 -0.054 - -

Net Income Per Ebt

- - 0.7 0.7 1.41 1.41 0.932 0.932 0.505 0.449 0.748 0.748 1.04 1.04 0.541 0.541 4.73 4.73 0.801 0.801 0.909 0.909 0.747 0.747 0.995 0.995 0.274 0.8 0.975 0.689 0.881 0.803 3.51 2.16 1.28 0.785 - 1.67 3.54 - -

Ebt Per Ebit

- - 1.71 1.71 -3.52 -2.32 0.747 0.77 -2.52 -0.857 1.07 1.16 -2.09 -0.986 0.656 0.709 0.113 0.113 0.498 0.498 4.78 4.78 0.072 0.072 1.12 1.12 -1.82 1.03 33.1 1.63 1.54 0.87 0.088 0.172 -0.843 0.615 - -2.88 1.72 - -

Ebit Per Revenue

- - 0.034 0.034 0.009 0.014 0.089 0.087 -0.01 -0.017 0.045 0.041 -0.009 -0.019 0.073 0.068 -0.024 -0.024 0.042 0.042 0.015 0.015 0.024 0.024 0.21 0.21 0.03 0.112 0.007 -0.108 -0.116 0.074 0.129 -0.251 0.052 0.177 - -0.202 -0.087 - -

Debt Ratio

0.341 0.097 0.136 0.169 0.131 0.161 0.12 0.155 0.139 0.175 0.178 0.218 0.185 0.226 0.241 0.252 0.225 0.226 0.261 0.262 0.309 0.31 0.317 0.318 0.285 0.286 0.304 0.222 0.341 0.313 0.36 0.241 0.364 0.305 0.325 0.259 - 0.328 0.318 0.24 -

Debt Equity Ratio

1.05 0.299 0.234 0.291 0.242 0.3 0.197 0.255 0.261 0.326 0.325 0.398 0.36 0.44 0.459 0.48 0.448 0.45 0.499 0.501 0.66 0.662 0.682 0.684 0.633 0.635 0.76 0.428 1.01 0.693 1.16 0.489 1.17 0.651 1.22 0.502 - 0.706 1.66 0.437 -

Long Term Debt To Capitalization

0.461 0.093 0.038 0.088 0.039 0.089 0.065 0.113 0.069 0.123 0.097 0.153 0.138 0.194 0.124 0.14 0.163 0.164 0.021 0.022 0.021 0.023 0.117 0.118 0.151 0.152 0.239 - - - 0.176 0.089 0.169 - - 0.048 - 0.187 0.363 - -

Total Debt To Capitalization

0.512 0.23 0.189 0.226 0.195 0.231 0.164 0.203 0.207 0.246 0.245 0.285 0.265 0.306 0.315 0.324 0.31 0.31 0.333 0.334 0.398 0.398 0.405 0.406 0.388 0.389 0.432 0.3 0.502 0.409 0.537 0.329 0.539 0.394 0.55 0.334 - 0.414 0.624 0.304 -

Interest Coverage

- - - - - - - - -0.547 - 2.79 - -0.407 - 3.83 - - - - - - - - - - - - - - - - - - - - - - - - - -

Cash Flow To Debt Ratio

- - 0.0 0.0 0.612 0.0 0.424 0.0 0.806 0.0 0.213 0.0 0.539 0.0 0.251 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.105 0.113 0.087 0.029 0.035 0.037 0.033 0.086 0.103 0.106 - 0.019 0.026 0.008 -

Company Equity Multiplier

3.08 3.07 1.72 1.72 1.86 1.86 1.64 1.64 1.87 1.87 1.83 1.83 1.94 1.94 1.91 1.91 1.99 1.99 1.91 1.91 2.13 2.13 2.15 2.15 2.22 2.22 2.5 1.93 2.95 2.22 3.22 2.03 3.21 2.13 3.76 1.94 - 2.15 5.21 1.82 -

Receivables Turnover

- - 4.58 4.58 5.91 3.16 7.46 4.02 5.48 2.9 5.2 3.55 4.39 2.76 4.64 3.99 1.53 2.81 2.84 4.12 2.09 2.96 2.23 3.88 1.64 2.57 2.39 2.66 4.07 1.41 2.04 3.09 3.73 2.15 3.29 3.73 - 2.35 1.83 - -

Payables Turnover

- - 3.41 3.41 4.69 1.25 11.5 2.98 4.8 1.43 8.91 2.35 6 1.62 9.91 2.67 1.58 1.58 3.05 3.05 1.77 1.77 2.8 2.8 1.27 1.27 0.594 1.6 1.71 0.974 0.414 1.34 1.75 2.4 3.08 1.7 - 2.3 0.22 - -

Inventory Turn Over

- - 2.01 2.01 6.37 1.7 6.55 1.7 4.33 1.3 5.51 1.45 5.51 1.49 6.25 1.68 1.86 1.86 2.07 2.07 1.95 1.95 1.95 1.95 2.06 2.06 0.65 5.45 1.95 1.68 0.45 5.62 2.14 3.69 2.67 4.62 - 3.66 0.612 - -

Fixed Asset Turnover

- - 0.394 0.394 0.678 0.34 0.737 0.369 0.668 0.335 0.745 0.373 0.669 0.341 0.8 0.402 0.391 0.391 0.414 0.414 0.361 0.361 0.409 0.409 0.371 0.371 0.308 0.53 0.524 0.234 0.334 0.493 0.544 0.228 0.348 0.468 - 0.252 0.339 - -

Asset Turnover

- - 0.3 0.3 0.503 0.252 0.584 0.292 0.498 0.25 0.568 0.285 0.502 0.256 0.583 0.293 0.272 0.272 0.311 0.311 0.252 0.252 0.296 0.296 0.259 0.259 0.244 0.336 0.387 0.144 0.245 0.302 0.387 0.146 0.236 0.312 - 0.159 0.232 - -

Operating Cash Flow Sales Ratio

- - 0.0 0.0 0.159 0.0 0.087 0.0 0.226 0.0 0.067 0.0 0.199 0.0 0.104 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.131 0.074 0.077 0.063 0.051 0.03 0.031 0.18 0.142 0.088 - 0.039 0.036 - -

Free Cash Flow Operating Cash Flow Ratio

- - -0.755 -0.755 0.469 0.496 -0.106 -0.077 0.62 0.622 -0.04 -0.025 0.47 0.447 -0.123 -0.154 0.437 0.437 0.106 0.106 0.511 0.511 -11.7 -11.7 -0.342 -0.342 0.205 0.205 0.205 -0.718 -0.718 -0.718 -0.718 0.46 0.46 0.46 -0.532 -0.532 -0.532 -13.9 -

Cash Flow Coverage Ratios

- - 0.0 0.0 0.612 0.0 0.424 0.0 0.806 0.0 0.213 0.0 0.539 0.0 0.251 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.105 0.113 0.087 0.029 0.035 0.037 0.033 0.086 0.103 0.106 - 0.019 0.026 0.008 -

Short Term Coverage Ratios

- - 0.0 0.0 0.736 0.0 0.656 0.0 1.13 0.001 0.319 0.0 0.973 0.0 0.363 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.179 0.113 0.087 0.029 0.042 0.047 0.039 0.086 0.103 0.118 - 0.028 0.04 0.008 -

Capital Expenditure Coverage Ratio

- - 0.57 0.57 1.88 1.98 0.904 0.928 2.63 2.65 0.962 0.976 1.89 1.81 0.89 0.867 1.77 1.77 1.12 1.12 2.05 2.05 0.079 0.079 0.745 0.745 1.26 1.26 1.26 0.582 0.582 0.582 0.582 1.85 1.85 1.85 0.653 0.653 0.653 0.067 -

Dividend Paid And Capex Coverage Ratio

- - 0.57 0.57 1.88 1.98 0.904 0.928 2.63 2.65 0.962 0.976 1.89 1.81 0.89 0.867 1.77 1.77 1.12 1.12 2.05 2.05 0.079 0.079 0.745 0.745 1.26 1.26 1.26 0.582 0.582 0.582 0.582 1.85 1.85 1.85 0.653 0.653 0.653 0.067 -

Dividend Payout Ratio

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Price To Free Cash Flows Ratio, P/FCF

- - -34.7 K -35.4 K 7.45 15.2 K -64.2 -182 K 4.73 10.4 K -240 -729 K 9.87 22.5 K -69.6 -124 K 32.1 K 33.6 K 347 K 341 K 20.2 K 17.1 K -23 K -23.8 K -53.8 K -33.8 K 26.7 26.4 25.4 -20.9 -24.1 -27.2 -29.7 15.8 15.9 15.3 - -53.6 -47.2 - -

Price To Operating Cash Flows Ratio, P/OCF

- - 26.2 K 26.8 K 3.5 7.53 K 6.79 14 K 2.93 6.46 K 9.51 18.1 K 4.64 10 K 8.58 19 K 14 K 14.7 K 36.8 K 36.2 K 10.3 K 8.71 K 269 K 278 K 18.4 K 11.6 K 5.47 5.4 5.21 15 17.3 19.5 21.4 7.26 7.29 7.02 - 28.5 25.1 - -

Price Cash Flow Ratio, P/CF

- - 26.2 K 26.8 K 3.5 7.53 K 6.79 14 K 2.93 6.46 K 9.51 18.1 K 4.64 10 K 8.58 19 K 14 K 14.7 K 36.8 K 36.2 K 10.3 K 8.71 K 269 K 278 K 18.4 K 11.6 K 5.47 5.4 5.21 15 17.3 19.5 21.4 7.26 7.29 7.02 - 28.5 25.1 - -

Enterprise Value Multiple, EV

- - 14.8 14.8 9.86 16.6 5.18 10.5 9.34 56.6 6.8 16.7 10.7 45.1 7.72 16.1 47.8 49.4 24.3 24 32.3 28.7 28.7 29.3 4.11 7.49 19.2 6.64 24.7 73.9 -53.4 9.73 8.24 -17.9 18.1 - - -20.1 -331 - -

Price Fair Value, P/FV

- - 0.493 0.503 0.519 0.565 0.567 0.582 0.617 0.672 0.659 0.627 0.9 0.967 0.991 1.08 1.23 1.28 1.28 1.26 1.27 1.07 0.859 0.889 0.961 0.604 0.437 0.261 0.456 0.299 0.693 0.358 0.813 0.407 0.916 0.375 - 0.383 1.09 - -

Alle Zahlen in RUB-Währung