Дальневосточная энергетическая компания logo
Дальневосточная энергетическая компания DVEC

Дальневосточная энергетическая компания Financial Ratios 2007-2025 | DVEC

Annual Financial Ratios Дальневосточная энергетическая компания

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

Price Earnings Ratio, P/E

5.95 12.91 0.4 -1.76 -3.53 -2.08 4.55 -1.21 -4.77 4.53 -22.52 -1.28 51.08 -2.71 14.04 1763.31

Price Sales Ratio, P/S

0.13 0.18 0.11 0.12 0.18 0.11 0.11 0.12 0.2 0.11 0.25 0.23 0.28 0.24 0.09 1.61

Price To Book Ratio, P/B

0.69 1.06 0.65 -0.61 -1.34 -1.14 -0.98 -0.81 -3.93 -5.45 -2.91 5.07 0.39 0.28 0.08 1.06

Price Earnings To Growth Ratio, PEG

0.1 -0.14 -0.0 -0.04 -0.41 0.01 -0.04 -0.01 0.02 -0.01 0.24 0.0 -0.25 0.0 0.04 -

Operating Cash Flow Per Share

0.42 0.44 0.28 -0.27 0.3 0.15 0.22 -0.12 0.12 0.41 0.34 -0.03 - - - -0.32

Free Cash Flow Per Share

-0.22 0.1 0.09 -0.86 -0.16 -0.35 -0.14 -0.49 -0.28 0.02 0.04 -0.63 -0.02 -0.0 -0.01 -0.33

Cash Per Share

0.18 0.41 0.44 0.33 0.41 0.21 0.14 0.12 0.18 0.18 0.06 0.02 0.06 0.02 0.01 0.03

Payout Ratio

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

Dividend Yield

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

Current Ratio

0.7 0.62 0.85 0.84 0.88 0.7 0.76 0.44 0.54 0.76 0.88 0.65 0.73 0.55 0.63 0.74

Quick Ratio

0.66 0.6 0.82 0.6 0.69 0.53 0.56 0.31 0.39 0.53 0.74 0.43 0.71 0.54 0.61 0.72

Cash Ratio

0.13 0.23 0.3 0.13 0.15 0.09 0.07 0.04 0.07 0.1 0.02 0.01 0.13 0.03 0.01 0.05

Days Of Sales Outstanding, DSO

26.13 25.98 26.55 33.4 36.29 48.2 37.29 51.4 51.19 42.3 38.49 -74.87 31.83 34.0 38.25 68.5

Days Of Inventory Outstanding, DIO

4.06 2.43 4.43 55.74 56.02 44.56 34.69 36.4 39.86 51.01 39.04 - 1.79 1.69 2.14 3.23

Days Of Payables Outstanding, DPO

28.32 25.54 43.69 10.51 18.52 8.56 10.97 19.45 29.46 62.12 38.05 - 10.81 18.28 18.53 19.76

Operating Cycle

30.19 28.41 30.98 89.14 92.31 92.76 71.98 87.8 91.05 93.31 77.53 -74.87 33.62 35.68 40.39 71.72

Cash Conversion Cycle

1.87 2.87 -12.71 78.63 73.79 84.19 61.01 68.35 61.59 31.19 39.47 -74.87 22.81 17.4 21.86 51.96

Gross Profit Margin

0.27 0.27 0.53 0.5 0.5 0.5 0.33 0.3 0.31 0.32 0.21 1 0.39 0.35 0.35 0.29

Operating Profit Margin

0.03 0.05 0.3 -0.0 -0.0 0.04 0.1 -0.02 0.01 0.07 0.04 -0.22 0.03 -0.03 -0.03 -0.09

Pretax Profit Margin

0.03 0.02 0.29 -0.06 -0.04 -0.05 0.03 -0.1 -0.05 0.02 -0.01 -0.22 0.02 -0.08 0.0 -0.01

Net Profit Margin

0.02 0.01 0.28 -0.07 -0.05 -0.05 0.02 -0.1 -0.04 0.02 -0.01 -0.18 0.01 -0.09 0.01 0.0

Effective Tax Rate

0.27 0.2 0.04 -0.21 -0.18 -0.02 0.2 0.01 0.21 -0.47 -0.04 0.16 0.62 0.0 1.38 1.13

Return On Assets, ROA

0.04 0.03 0.51 -0.09 -0.06 -0.06 0.03 -0.13 -0.05 0.03 -0.01 -0.21 0.01 -0.08 0.0 0.0

Return On Equity, ROE

0.12 0.08 1.63 0.34 0.38 0.55 -0.22 0.67 0.82 -1.2 0.13 -3.97 0.01 -0.1 0.01 0.0

Return On Capital Employed, ROCE

0.1 0.22 0.88 -0.01 -0.01 0.09 0.22 -0.09 0.03 0.15 0.13 -0.47 0.03 -0.03 -0.02 -0.05

Net Income Per Ebt

0.73 0.8 0.96 1.21 1.18 1.02 0.8 0.99 0.79 1.47 1.04 0.84 0.35 1.07 2.2 -0.13

Ebt Per Ebit

0.95 0.32 0.96 17.43 15.69 -1.25 0.3 5.45 -5.27 0.22 -0.25 1 0.61 2.95 -0.12 0.08

Ebit Per Revenue

0.03 0.05 0.3 -0.0 -0.0 0.04 0.1 -0.02 0.01 0.07 0.04 -0.22 0.03 -0.03 -0.03 -0.09

Debt Ratio

0.23 0.24 0.29 0.93 0.74 0.74 0.77 0.83 0.73 0.67 0.55 0.7 0.06 0.13 0.08 0.06

Debt Equity Ratio

0.64 0.72 0.91 -3.67 -4.52 -6.27 -5.21 -4.14 -12.37 -31.08 -6.02 13.13 0.08 0.17 0.09 0.07

Long Term Debt To Capitalization

0.28 0.14 0.31 1.58 1.41 1.31 1.32 2.12 1.18 1.05 1.41 0.9 - 0.03 - 0.01

Total Debt To Capitalization

0.39 0.42 0.48 1.37 1.28 1.19 1.24 1.32 1.09 1.03 1.2 0.93 0.07 0.15 0.09 0.07

Interest Coverage

3.9 6.29 31.99 -0.12 -0.13 1.26 1.46 -0.23 0.16 1.33 0.79 -0.51 2.15 -1.49 -2.41 -10.72

Cash Flow To Debt Ratio

0.49 0.53 0.24 -0.05 0.07 0.04 0.06 -0.03 0.04 0.14 0.16 -0.01 - - - -1.77

Company Equity Multiplier

2.78 2.95 3.17 -3.93 -6.08 -8.44 -6.8 -4.99 -16.99 -46.7 -10.96 18.77 1.23 1.29 1.21 1.26

Receivables Turnover

13.97 14.05 13.75 10.93 10.06 7.57 9.79 7.1 7.13 8.63 9.48 -4.88 11.47 10.74 9.54 5.33

Payables Turnover

12.89 14.29 8.35 34.74 19.71 42.62 33.27 18.76 12.39 5.88 9.59 - 33.77 19.97 19.7 18.47

Inventory Turn Over

89.87 150.48 82.42 6.55 6.52 8.19 10.52 10.03 9.16 7.16 9.35 - 203.79 216.59 170.29 113.15

Fixed Asset Turnover

2.73 3.0 2.83 2.01 2.19 2.02 2.03 1.97 1.78 1.67 2.64 1.79 42.5 45.8 28.95 20.83

Asset Turnover

1.95 2.0 1.87 1.29 1.21 1.22 1.27 1.29 1.18 1.07 1.07 1.16 1.11 0.92 0.75 0.52

Operating Cash Flow Sales Ratio

0.06 0.06 0.04 -0.03 0.04 0.02 0.04 -0.02 0.02 0.09 0.08 -0.01 - - - -0.19

Free Cash Flow Operating Cash Flow Ratio

-0.52 0.22 0.32 3.19 -0.54 -2.39 -0.64 4.21 -2.29 0.04 0.12 18.15 - - - 1.03

Cash Flow Coverage Ratios

0.49 0.53 0.24 -0.05 0.07 0.04 0.06 -0.03 0.04 0.14 0.16 -0.01 - - - -1.77

Short Term Coverage Ratios

1.7 0.74 0.67 -0.25 0.25 0.12 0.27 -0.06 0.09 0.52 0.37 -0.04 - - - -2.1

Capital Expenditure Coverage Ratio

0.66 1.29 1.46 -0.46 0.65 0.3 0.61 -0.31 0.3 1.04 1.14 -0.06 - - - -37.18

Dividend Paid And Capex Coverage Ratio

0.66 1.29 1.46 -0.46 0.65 0.3 0.61 -0.31 0.3 1.04 1.14 -0.06 - - - -37.18

Dividend Payout Ratio

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

Price To Free Cash Flows Ratio, P/FCF

-4.22 12.54 9.26 -1.09 -8.22 -2.08 -4.81 -1.43 -3.54 30.53 26.02 -1.56 -40.02 -220.04 -16.46 -8.16

Price To Operating Cash Flows Ratio, P/OCF

2.21 2.81 2.92 -3.49 4.45 4.97 3.09 -6.04 8.09 1.22 3.12 -28.31 - - - -8.38

Price Cash Flow Ratio, P/CF

2.21 2.81 2.92 -3.49 4.45 4.97 3.09 -6.04 8.09 1.22 3.12 -28.31 - - - -8.38

Enterprise Value Multiple, EV

3.75 4.74 0.64 2.36 31.08 27.21 5.84 22.79 11.44 5.57 9.12 -6.14 11.64 -5.96 14.19 488.23

Price Fair Value, P/FV

0.69 1.06 0.65 -0.61 -1.34 -1.14 -0.98 -0.81 -3.93 -5.45 -2.91 5.07 0.39 0.28 0.08 1.06

All numbers in RUB currency

Quarterly Financial Ratios Дальневосточная энергетическая компания

2023-Q2 2022-Q4 2022-Q2 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 2012-Q2 2012-Q1

Price Earnings Ratio, P/E

- - 1.33 120 91.6 1.85 3.62 6.55 0.175 5.68 7.5 -0.622 -1.46 -1.97 22.8 -1.94 -2.18 -20.9 -16.2 -1.91 -1.29 -1.43 -1.69 1.24 1.22 -2.29 -2.6 -1.12 -1.37 -1.56 -2.11 -2.38 -2.38 5.39 K 2.46 K 0.841 -6.57 2.29 47.9 - -41.3 -12.2 2.82 K

Price Sales Ratio, P/S

- - 0.204 0.812 0.619 0.2 0.392 0.276 0.41 0.242 0.462 0.242 0.545 0.326 0.823 0.746 0.835 0.769 0.596 0.395 0.268 0.256 0.302 0.391 0.384 0.343 0.391 0.429 0.522 0.54 0.731 0.674 0.674 0.867 0.396 0.182 0.808 0.465 1 - 1.29 1.35 0.96

Price To Book Ratio, P/B

- - 0.573 1.24 0.945 0.574 0.563 0.521 0.616 -0.532 0.495 -0.605 -0.709 -1.06 -1.37 -1.34 -1.51 -2.14 -1.66 -1.14 -0.773 -0.96 -1.13 -0.982 -0.963 -0.577 -0.658 -0.805 -0.979 -1.51 -2.04 -3.93 -3.93 -14.4 -6.59 -5.49 0.271 -6.81 0.464 - 0.395 0.433 0.435

Price Earnings To Growth Ratio, PEG

- - - - -0.938 0.018 0.051 -0.067 0.0 0.078 -0.07 -0.006 -0.078 0.002 -0.21 - -0.002 - 0.198 - -0.063 - 0.011 - -0.004 - 0.043 - -0.059 - -0.07 - 0.0 - -24.6 -0.001 0.053 0.001 -0.542 - 0.61 0.001 -

Operating Cash Flow Per Share

- - 0.173 0.0 0.0 0.139 0.0 -0.087 0.0 0.328 - -0.238 -0.0 -0.001 -0.068 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 0.031 0.101 0.113 0.092 - 0.089 0.075 0.095

Free Cash Flow Per Share

- - -0.191 0.0 0.0 0.001 -0.0 -0.019 0.0 0.11 - -0.63 -0.0 -0.198 -0.217 -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 -0.07 0.004 0.005 0.004 - 0.011 0.009 0.011

Cash Per Share

- - 0.36 0.347 0.347 0.389 0.389 0.494 0.513 0.263 0.097 0.323 0.333 0.353 0.452 0.447 0.447 0.302 0.302 0.217 0.217 0.114 0.114 0.139 0.139 0.113 0.113 0.12 0.12 0.09 0.09 0.179 0.179 0.209 0.209 0.182 0.004 -2.48 0.002 - 0.006 0.002 0.03

Payout Ratio

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

Dividend Yield

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

Current Ratio

0.77 0.699 0.646 0.62 0.62 0.785 0.785 0.849 0.849 0.687 1.12 0.839 0.839 0.781 - 0.883 0.883 0.665 0.665 0.696 0.696 0.873 0.873 0.756 0.756 0.55 0.55 0.439 0.439 0.454 0.454 0.537 0.537 0.906 0.906 0.761 0.553 0.941 0.611 - 0.614 0.614 0.694

Quick Ratio

0.712 0.657 0.604 0.601 0.601 0.751 0.751 0.82 0.82 0.5 1.11 0.599 0.599 0.6 - 0.694 0.694 0.474 0.474 0.53 0.53 0.622 0.622 0.556 0.556 0.383 0.383 0.315 0.315 0.324 0.324 0.387 0.387 0.671 0.671 0.534 0.544 0.805 0.601 - 0.599 0.597 0.68

Cash Ratio

0.124 0.128 0.198 0.233 0.233 0.246 0.246 0.297 0.297 0.121 0.155 0.132 0.132 0.114 - 0.152 0.152 0.112 0.112 0.091 0.091 0.062 0.062 0.072 0.072 0.04 0.04 0.038 0.038 0.028 0.028 0.07 0.07 0.112 0.112 0.096 0.006 0.072 0.004 - 0.01 0.005 0.046

Days Of Sales Outstanding, DSO

- - 12.4 24.8 24.7 10.2 20.4 20.5 25.8 14.6 29.8 16.7 32.1 15.1 - 36.4 36.4 37.1 28.5 42.3 35.4 31.3 31.3 31.6 31.6 39.8 29.5 43.6 35.9 33.8 33.8 35.2 35.2 35.5 35.5 17.3 33.3 - 27.3 - 34.3 31.7 28.2

Days Of Inventory Outstanding, DIO

- - 1.66 2.25 2.25 1.34 3.34 6.54 9.55 11.5 0.091 13.3 41.4 14.3 - 39.4 39.4 43.2 43.2 31.2 31.2 39.9 39.9 33.1 33.1 40.2 40.2 34 34 38.2 38.2 37.4 37.4 45.3 45.3 23.6 1.03 31.8 0.787 - 1.62 1.63 1.06

Days Of Payables Outstanding, DPO

- - 6.49 23.7 37.7 7.3 18.2 64.6 94.2 12.4 21.8 2.5 33.4 4.82 - 13 34.3 36.5 35.4 6 29.8 16.4 32.6 10.5 33.7 31.2 31.2 18.2 37.3 49.7 49.7 27.6 46.2 34.4 34.4 28.7 31 22.1 34.5 - 33.1 26.2 24.5

Operating Cycle

- - 14.1 27 27 11.5 23.8 27.1 35.3 26.2 29.9 30 73.5 29.4 - 75.8 75.8 80.3 71.7 73.5 66.6 71.2 71.2 64.8 64.8 80 69.7 77.7 69.9 71.9 71.9 72.6 72.6 80.8 80.8 40.9 34.3 31.8 28.1 - 35.9 33.3 29.2

Cash Conversion Cycle

- - 7.61 3.29 -10.7 4.24 5.57 -37.5 -58.8 13.8 8.12 27.5 40.1 24.5 - 62.8 41.5 43.7 36.3 67.5 36.8 54.8 38.6 54.3 31.1 48.8 38.6 59.5 32.6 22.2 22.2 45 26.3 46.4 46.4 12.2 3.31 9.63 -6.43 - 2.82 7.15 4.73

Gross Profit Margin

- - 0.089 0.249 0.25 0.095 0.273 0.752 0.787 0.102 0.071 -0.058 0.349 0.069 0.064 0.289 0.289 0.42 0.42 0.375 0.375 0.403 0.403 0.404 0.404 0.383 0.383 0.361 0.361 0.366 0.366 0.378 0.378 0.394 0.394 0.396 0.343 0.368 0.344 - 0.344 0.336 0.34

Operating Profit Margin

- - 0.089 0.033 0.033 0.095 0.051 0.752 0.591 0.102 0.033 -0.058 -0.009 0.006 0.026 0.001 0.001 0.054 0.054 0.058 0.058 0.059 0.059 0.095 0.095 0.036 0.036 0.01 0.01 -0.011 -0.011 -0.017 -0.017 0.049 0.049 0.17 -0.026 0.086 0.013 - -0.003 -0.024 0.004

Pretax Profit Margin

- - 0.042 0.0 0.0 0.036 0.036 0.859 0.597 0.019 0.02 -0.082 -0.079 -0.033 0.02 -0.087 -0.087 -0.002 -0.002 -0.059 -0.059 -0.036 -0.036 0.087 0.087 -0.034 -0.034 -0.097 -0.097 -0.086 -0.086 -0.09 -0.09 0.001 0.001 0.041 -0.031 0.067 0.008 - -0.008 -0.028 0.001

Net Profit Margin

- - 0.038 0.002 0.002 0.027 0.027 0.011 0.587 0.011 0.015 -0.097 -0.094 -0.041 0.009 -0.096 -0.096 -0.009 -0.009 -0.052 -0.052 -0.045 -0.045 0.079 0.079 -0.038 -0.038 -0.096 -0.096 -0.086 -0.086 -0.071 -0.071 0.0 0.0 0.054 -0.031 0.051 0.005 - -0.008 -0.028 0.0

Effective Tax Rate

- - 0.09 3.73 3.73 0.242 0.242 0.018 0.017 0.45 0.216 -0.19 -0.19 -0.254 0.551 -0.101 -0.101 -3.08 -3.08 -0.118 -0.118 -0.245 -0.245 0.092 0.092 -0.095 -0.095 -0.014 -0.014 -0.005 -0.005 -0.218 -0.218 0.967 0.967 0.328 -0.005 0.242 0.381 - -0.006 -0.001 0.921

Return On Assets, ROA

- - 0.041 0.001 0.001 0.027 0.013 0.006 0.278 0.007 0.011 -0.062 -0.031 -0.025 - -0.028 -0.028 -0.003 -0.003 -0.018 -0.018 -0.016 -0.016 0.029 0.029 -0.014 -0.014 -0.036 -0.036 -0.031 -0.031 -0.024 -0.024 0.0 0.0 0.035 -0.008 0.02 0.002 - -0.002 -0.007 0.0

Return On Equity, ROE

- - 0.108 0.003 0.003 0.078 0.039 0.02 0.882 -0.023 0.017 0.243 0.122 0.134 -0.015 0.173 0.173 0.026 0.026 0.149 0.149 0.167 0.167 -0.197 -0.197 0.063 0.063 0.179 0.179 0.242 0.242 0.413 0.413 -0.001 -0.001 -1.63 -0.01 -0.745 0.002 - -0.002 -0.009 0.0

Return On Capital Employed, ROCE

- - 0.171 0.034 0.034 0.153 0.041 0.709 0.444 0.127 0.031 -0.063 -0.005 0.008 - 0.0 0.0 0.035 0.035 0.036 0.036 0.033 0.033 0.059 0.059 0.034 0.034 0.014 0.014 -0.014 -0.014 -0.015 -0.015 0.027 0.027 0.2 -0.009 0.092 0.006 - -0.001 -0.008 0.002

Net Income Per Ebt

- - 0.91 4.73 4.73 0.758 0.758 0.012 0.983 0.55 0.784 1.19 1.19 1.25 0.449 1.1 1.1 4.08 4.08 0.882 0.882 1.24 1.24 0.908 0.908 1.1 1.1 0.986 0.986 1.01 1.01 0.782 0.782 0.033 0.033 1.33 0.995 0.758 0.619 - 1.01 1 0.079

Ebt Per Ebit

- - 0.474 0.011 0.011 0.375 0.704 1.14 1.01 0.189 0.589 1.4 8.72 -5.13 0.781 -127 -127 -0.042 -0.042 -1.01 -1.01 -0.614 -0.614 0.911 0.911 -0.957 -0.957 -9.55 -9.55 7.94 7.94 5.2 5.2 0.024 0.024 0.24 1.17 0.78 0.668 - 2.71 1.13 0.269

Ebit Per Revenue

- - 0.089 0.033 0.033 0.095 0.051 0.752 0.591 0.102 0.033 -0.058 -0.009 0.006 0.026 0.001 0.001 0.054 0.054 0.058 0.058 0.059 0.059 0.095 0.095 0.036 0.036 0.01 0.01 -0.011 -0.011 -0.017 -0.017 0.049 0.049 0.17 -0.026 0.086 0.013 - -0.003 -0.024 0.004

Debt Ratio

0.24 0.229 0.257 0.243 0.239 0.281 0.273 0.288 0.282 0.999 0.132 0.934 0.925 0.786 - 0.742 0.768 0.741 0.743 0.742 0.743 0.721 0.72 0.766 0.797 0.876 0.876 0.83 0.873 0.75 0.748 0.728 0.743 0.704 0.702 0.666 0.125 0.575 - - 0.094 - -

Debt Equity Ratio

0.633 0.636 0.669 0.717 0.705 0.819 0.798 0.911 0.894 -3.14 0.206 -3.67 -3.64 -4.19 - -4.52 -4.67 -6.17 -6.18 -6.27 -6.28 -7.7 -7.69 -5.21 -5.41 -3.98 -3.98 -4.14 -4.36 -5.94 -5.92 -12.4 -12.6 -36.4 -36.3 -31.1 0.16 -21.7 - - 0.117 - -

Long Term Debt To Capitalization

0.32 0.281 0.148 0.138 0.138 0.242 0.242 0.309 0.309 1.86 0.126 1.58 1.58 1.53 - 1.41 1.41 1.36 1.36 1.31 1.31 1.2 1.2 1.32 1.32 1.79 1.79 2.12 2.12 1.69 1.69 1.18 1.18 1.04 1.04 1.05 - 1.09 - - - - -

Total Debt To Capitalization

0.388 0.389 0.401 0.418 0.413 0.45 0.444 0.477 0.472 1.47 0.171 1.37 1.38 1.31 - 1.28 1.27 1.19 1.19 1.19 1.19 1.15 1.15 1.24 1.23 1.34 1.34 1.32 1.3 1.2 1.2 1.09 1.09 1.03 1.03 1.03 0.138 1.05 - - 0.105 - -

Interest Coverage

- - 8.59 - - - - - - - - -1.81 - 0.153 - 0.012 - - - - - - - - - - - - - - - - - - - - - - - - - - -

Cash Flow To Debt Ratio

- - 0.162 0.0 0.0 0.121 0.0 -0.06 0.0 0.055 - -0.042 -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 0.011 0.284 0.042 - - 0.314 - -

Company Equity Multiplier

2.64 2.78 2.61 2.95 2.95 2.92 2.92 3.17 3.17 -3.14 1.56 -3.93 -3.93 -5.34 - -6.08 -6.08 -8.32 -8.32 -8.44 -8.44 -10.7 -10.7 -6.8 -6.8 -4.54 -4.54 -4.99 -4.99 -7.92 -7.92 -17 -17 -51.7 -51.7 -46.7 1.29 -37.7 1.27 - 1.25 1.24 1.27

Receivables Turnover

- - 7.24 3.64 3.64 8.82 4.41 4.38 3.49 6.16 3.02 5.39 2.81 5.97 - 2.47 2.47 2.43 3.15 2.13 2.54 2.88 2.88 2.84 2.84 2.26 3.05 2.06 2.51 2.67 2.67 2.56 2.56 2.54 2.54 5.19 2.7 - 3.3 - 2.62 2.84 3.19

Payables Turnover

- - 13.9 3.8 2.39 12.3 4.95 1.39 0.956 7.26 4.13 36 2.69 18.7 - 6.92 2.63 2.46 2.54 15 3.03 5.49 2.76 8.59 2.67 2.89 2.89 4.95 2.41 1.81 1.81 3.26 1.95 2.62 2.62 3.13 2.9 4.07 2.61 - 2.72 3.44 3.67

Inventory Turn Over

- - 54.2 40 40 67.1 27 13.8 9.43 7.8 984 6.79 2.17 6.3 - 2.29 2.29 2.08 2.08 2.88 2.88 2.25 2.25 2.72 2.72 2.24 2.24 2.64 2.64 2.36 2.36 2.41 2.41 1.99 1.99 3.82 87.5 2.83 114 - 55.5 55.3 84.8

Fixed Asset Turnover

- - 1.55 0.775 0.777 1.46 0.73 0.901 0.717 1.05 29.5 0.994 0.517 1.04 - 0.537 0.537 0.565 0.565 0.567 0.567 0.571 0.571 0.589 0.589 0.593 0.593 0.573 0.573 0.544 0.544 0.518 0.518 0.53 0.53 1.01 9.52 0.987 13.3 - 9.01 9.52 13.5

Asset Turnover

- - 1.08 0.517 0.518 0.983 0.491 0.596 0.474 0.702 0.688 0.636 0.331 0.607 - 0.296 0.296 0.334 0.334 0.342 0.342 0.351 0.351 0.369 0.369 0.371 0.371 0.376 0.376 0.353 0.353 0.343 0.343 0.321 0.321 0.646 0.261 0.388 0.363 - 0.245 0.258 0.358

Operating Cash Flow Sales Ratio

- - 0.039 0.0 0.0 0.035 0.0 -0.029 0.0 0.078 - -0.061 -0.0 -0.0 -0.041 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 0.011 0.135 0.062 0.096 - 0.12 0.115 0.08

Free Cash Flow Operating Cash Flow Ratio

- - -1.11 0.326 0.326 0.006 -0.11 0.224 1.42 0.336 - 2.65 2.56 341 3.19 -0.548 -0.548 -0.49 -0.49 -0.3 -0.3 2.65 2.65 0.336 0.336 2.21 2.21 -9.08 -9.08 2.1 2.1 0.062 0.062 1.74 1.74 -2.29 0.04 0.04 0.04 0.12 0.12 0.12 0.12

Cash Flow Coverage Ratios

- - 0.162 0.0 0.0 0.121 0.0 -0.06 0.0 0.055 - -0.042 -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 0.011 0.284 0.042 - - 0.314 - -

Short Term Coverage Ratios

- - 0.248 0.0 0.0 0.272 0.0 -0.164 0.0 0.237 - -0.22 -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 0.039 0.284 0.103 - - 0.314 - -

Capital Expenditure Coverage Ratio

- - 0.474 1.48 1.48 1.01 0.901 -1.29 2.37 1.51 - -0.606 -0.639 -0.003 -0.456 0.646 0.646 0.671 0.671 0.769 0.769 -0.605 -0.605 1.51 1.51 -0.825 -0.825 0.099 0.099 -0.91 -0.91 1.07 1.07 -1.35 -1.35 0.304 1.04 1.04 1.04 1.14 1.14 1.14 1.14

Dividend Paid And Capex Coverage Ratio

- - 0.474 1.48 1.48 1.01 0.901 -1.29 2.37 1.51 - -0.606 -0.639 -0.003 -0.456 0.646 0.646 0.671 0.671 0.769 0.769 -0.605 -0.605 1.51 1.51 -0.825 -0.825 0.099 0.099 -0.91 -0.91 1.07 1.07 -1.35 -1.35 0.304 1.04 1.04 1.04 1.14 1.14 1.14 1.14

Dividend Payout Ratio

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

Price To Free Cash Flows Ratio, P/FCF

- - -4.77 26.3 K 20.1 K 953 -115 K -42.7 8.64 K 9.28 - -1.49 -3.42 K -6.26 -6.31 -18.4 K -20.6 K -165 K -127 K -19.4 K -13.2 K -3.31 K -3.89 K 12.1 K 11.9 K -4.45 K -5.08 K -7.04 K -8.55 K -5.79 K -7.82 K 110 K 110 K -8.32 K -3.8 K -7.07 149 186 259 - 89.5 98.2 99.6

Price To Operating Cash Flows Ratio, P/OCF

- - 5.29 8.57 K 6.55 K 5.77 12.6 K -9.55 12.3 K 3.11 - -3.95 -8.77 K -2.13 K -20.1 10.1 K 11.3 K 80.6 K 62.5 K 5.82 K 3.95 K -8.77 K -10.3 K 4.08 K 4 K -9.85 K -11.2 K 63.9 K 77.7 K -12.1 K -16.4 K 6.74 K 6.74 K -14.5 K -6.62 K 16.2 5.97 7.45 10.4 - 10.7 11.8 11.9

Price Cash Flow Ratio, P/CF

- - 5.29 8.57 K 6.55 K 5.77 12.6 K -9.55 12.3 K 3.11 - -3.95 -8.77 K -2.13 K -20.1 10.1 K 11.3 K 80.6 K 62.5 K 5.82 K 3.95 K -8.77 K -10.3 K 4.08 K 4 K -9.85 K -11.2 K 63.9 K 77.7 K -12.1 K -16.4 K 6.74 K 6.74 K -14.5 K -6.62 K 16.2 5.97 7.45 10.4 - 10.7 11.8 11.9

Enterprise Value Multiple, EV

- - 3.17 19.3 15.6 5.63 10.3 0.663 1.27 18.4 8.51 -274 158 51.5 14.7 58 61.4 31 29.2 210 24.5 23.1 23.5 18.1 18.6 34.7 35.3 49.5 53.5 74.3 79.6 117 119 30.1 25.2 6.32 -53.6 17.4 - - -10.1 K -61.8 -

Price Fair Value, P/FV

- - 0.573 1.24 0.945 0.574 0.563 0.521 0.616 -0.532 0.495 -0.605 -0.709 -1.06 -1.37 -1.34 -1.51 -2.14 -1.66 -1.14 -0.773 -0.96 -1.13 -0.982 -0.963 -0.577 -0.658 -0.805 -0.979 -1.51 -2.04 -3.93 -3.93 -14.4 -6.59 -5.49 0.271 -6.81 0.464 - 0.395 0.433 0.435

All numbers in RUB currency