Инград logo
Инград INGR

Инград Financial Ratios 2004-2025 | INGR

Annual Financial Ratios Инград

2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004

Price Earnings Ratio, P/E

46.06 -25.8 -6.87 -8.16 -0.77 -0.24 2.34 -2.44 -1.75 6.7 -1.28 -0.69 -15.76 5.84 4.2 10.35 6.01

Price Sales Ratio, P/S

0.69 0.57 1.38 2.65 0.87 1.52 3.19 2.04 1.14 0.8 4.32 1.94 3.78 2.63 2.45 1.55 2.27

Price To Book Ratio, P/B

6.52 3.22 2.98 1.31 1.99 0.04 0.05 0.19 0.16 0.21 0.62 0.4 0.37 0.19 0.2 0.59 0.48

Price Earnings To Growth Ratio, PEG

-0.25 0.35 31.61 0.11 0.02 0.0 -0.01 0.1 0.0 -0.06 0.03 -0.0 0.1 -0.21 0.03 -0.25 -

Operating Cash Flow Per Share

-665.26 -168.19 128.98 -296.23 11.94 88.55 -209.59 -125.22 -180.35 8.59 -24.46 206.05 -219.33 -62.88 247.26 -0.74 50.79

Free Cash Flow Per Share

-675.43 -175.09 126.41 -298.07 11.46 88.04 -209.59 -154.97 -192.62 1.85 -27.46 96.29 -875.93 -1822.35 -2262.92 -842.78 -364.59

Cash Per Share

436.86 420.72 365.97 104.35 12.73 785.94 139.34 28.59 67.89 44.97 24.26 147.1 511.13 930.98 1536.53 497.35 878.94

Payout Ratio

2.85 - - - - - - - - - - - - - - - 0.13

Dividend Yield

0.06 - - - - - - - - - - - - - - - 0.02

Current Ratio

2.76 2.28 1.68 2.57 0.43 1.32 1.86 1.22 1.37 1.04 0.59 1.15 2.3 3.28 - - -

Quick Ratio

1.18 0.83 0.46 0.39 0.12 1.17 1.62 0.35 0.39 0.16 0.15 0.62 0.89 1.87 - - -

Cash Ratio

0.28 0.28 0.26 0.09 0.01 0.0 0.0 0.03 0.05 0.05 0.03 0.23 0.6 1.57 - - -

Days Of Sales Outstanding, DSO

- - 44.24 122.05 109.43 484.35 1.29 693.95 524.27 39.0 78.53 85.58 88.68 0.0 153.74 165.04 171.75

Days Of Inventory Outstanding, DIO

634.82 743.26 1335.99 2748.06 288.22 645.91 974.7 11924.89 789.56 540.42 416.28 143.2 1197.88 1290.86 - - -

Days Of Payables Outstanding, DPO

74.25 48.17 54.68 116.42 29.55 144.68 1272.0 9210.3 845.91 17.06 39.89 25.06 - - - - -

Operating Cycle

634.82 743.26 1380.23 2870.11 397.66 1130.27 975.99 12618.84 1313.83 579.42 494.81 228.78 1286.56 1290.86 153.74 165.04 171.75

Cash Conversion Cycle

560.57 695.08 1325.55 2753.69 368.11 985.58 -296.01 3408.54 467.91 562.37 454.92 203.72 1286.56 1290.86 153.74 165.04 171.75

Gross Profit Margin

0.27 0.24 0.22 0.12 -0.27 0.16 0.36 0.87 -0.1 0.09 -0.18 -0.37 0.29 0.46 0.47 0.38 0.51

Operating Profit Margin

0.14 0.12 0.03 -0.07 -0.39 0.49 -0.17 0.66 -0.5 -0.07 -0.51 0.2 0.47 0.2 0.12 0.2 0.26

Pretax Profit Margin

0.04 -0.02 -0.22 -0.36 -0.62 -6.05 0.84 -1.04 -0.74 0.24 -3.92 -3.15 -0.43 0.5 0.71 0.23 0.55

Net Profit Margin

0.01 -0.02 -0.2 -0.33 -1.13 -6.4 1.36 -0.83 -0.65 0.12 -3.37 -2.8 -0.24 0.45 0.58 0.15 0.38

Effective Tax Rate

0.63 -0.57 -0.08 -0.09 -0.83 -0.06 -0.62 0.2 0.16 0.5 0.14 0.16 0.36 0.1 0.19 0.35 0.32

Return On Assets, ROA

0.01 -0.01 -0.04 -0.03 -0.29 -0.14 0.02 -0.04 -0.06 0.02 -0.29 -0.39 -0.02 0.03 0.04 0.02 0.06

Return On Equity, ROE

0.14 -0.12 -0.43 -0.16 -2.59 -0.18 0.02 -0.08 -0.09 0.03 -0.49 -0.57 -0.02 0.03 0.05 0.06 0.08

Return On Capital Employed, ROCE

0.08 0.07 0.01 -0.01 -0.49 0.01 -0.0 0.04 -0.06 -0.02 -0.06 0.03 0.04 0.01 0.01 0.03 0.04

Net Income Per Ebt

0.36 1.36 0.9 0.9 1.83 1.06 1.62 0.8 0.88 0.5 0.86 0.89 0.56 0.9 0.82 0.65 0.68

Ebt Per Ebit

0.29 -0.14 -7.17 4.89 1.58 -12.47 -5.01 -1.58 1.49 -3.3 7.75 -15.73 -0.91 2.46 5.79 1.17 2.16

Ebit Per Revenue

0.14 0.12 0.03 -0.07 -0.39 0.49 -0.17 0.66 -0.5 -0.07 -0.51 0.2 0.47 0.2 0.12 0.2 0.26

Debt Ratio

0.62 0.56 0.52 0.61 0.68 0.22 0.21 0.27 0.25 0.2 0.2 0.17 0.15 0.06 0.13 0.37 0.1

Debt Equity Ratio

14.78 8.96 5.38 3.15 6.15 0.29 0.29 0.49 0.41 0.31 0.33 0.25 0.2 0.07 0.17 0.92 0.15

Long Term Debt To Capitalization

0.92 0.88 0.78 0.72 0.31 0.03 0.18 0.18 0.22 0.03 0.1 0.16 - - 0.03 0.48 0.13

Total Debt To Capitalization

0.94 0.9 0.84 0.76 0.86 0.23 0.22 0.33 0.29 0.24 0.25 0.2 0.17 0.07 0.14 0.48 0.13

Interest Coverage

1.63 - - - -1.82 0.57 -0.11 1.43 -1.98 -1.04 -0.15 0.06 0.54 - - - -

Cash Flow To Debt Ratio

-0.25 -0.08 0.09 -0.13 0.01 0.07 -0.17 -0.14 -0.22 0.01 -0.04 0.26 -0.2 -0.15 0.26 -0.0 0.14

Company Equity Multiplier

23.95 16.09 10.32 5.16 9.09 1.34 1.33 1.8 1.64 1.55 1.65 1.48 1.4 1.26 1.31 2.45 1.43

Receivables Turnover

- - 8.25 2.99 3.34 0.75 283.59 0.53 0.7 9.36 4.65 4.27 4.12 2462094753 2.37 2.21 2.13

Payables Turnover

4.92 7.58 6.67 3.14 12.35 2.52 0.29 0.04 0.43 21.4 9.15 14.56 - - - - -

Inventory Turn Over

0.57 0.49 0.27 0.13 1.27 0.57 0.37 0.03 0.46 0.68 0.88 2.55 0.3 0.28 - - -

Fixed Asset Turnover

49.2 39.88 108.27 42.0 327.84 7.1 10.85 19.66 18.82 15.59 6.29 10.83 2.13 1.63 0.14 0.23 0.27

Asset Turnover

0.4 0.35 0.21 0.1 0.25 0.02 0.01 0.05 0.09 0.17 0.09 0.14 0.07 0.06 0.06 0.16 0.15

Operating Cash Flow Sales Ratio

-0.39 -0.12 0.22 -0.81 0.03 0.71 -3.19 -0.75 -0.63 0.02 -0.08 0.32 -0.43 -0.14 0.53 -0.0 0.1

Free Cash Flow Operating Cash Flow Ratio

1.02 1.04 0.98 1.01 0.96 0.99 1 1.24 1.07 0.22 1.12 0.47 3.99 28.98 -9.15 1137.55 -7.18

Cash Flow Coverage Ratios

-0.25 -0.08 0.09 -0.13 0.01 0.07 -0.17 -0.14 -0.22 0.01 -0.04 0.26 -0.2 -0.15 0.26 -0.0 0.14

Short Term Coverage Ratios

-1.43 -0.41 0.27 -0.68 0.01 0.07 -0.69 -0.33 -2.05 0.01 -0.05 - - - 0.35 -0.04 7.31

Capital Expenditure Coverage Ratio

-64.14 -24.36 50.13 -160.15 25.26 171.92 - -19.75 -14.7 1.27 -8.16 1.88 -0.33 -0.04 0.1 -0.0 0.12

Dividend Paid And Capex Coverage Ratio

-8.0 -24.36 50.13 -160.15 25.26 171.92 - -19.75 -14.7 1.27 -8.16 1.88 -0.33 -0.04 0.1 -0.0 0.12

Dividend Payout Ratio

2.85 - - - - - - - - - - - - - - - 0.13

Price To Free Cash Flows Ratio, P/FCF

-1.74 -4.48 6.49 -3.27 30.79 2.16 -1.0 -2.19 -1.69 245.82 -47.64 12.83 -2.23 -0.63 -0.51 -1.36 -3.15

Price To Operating Cash Flows Ratio, P/OCF

-1.77 -4.67 6.36 -3.29 29.57 2.15 -1.0 -2.72 -1.8 53.0 -53.47 5.99 -8.89 -18.29 4.65 -1552.23 22.64

Price Cash Flow Ratio, P/CF

-1.77 -4.67 6.36 -3.29 29.57 2.15 -1.0 -2.72 -1.8 53.0 -53.47 5.99 -8.89 -18.29 4.65 -1552.23 22.64

Enterprise Value Multiple, EV

14.76 17.16 189.23 -86.77 -9.06 -2.24 9.05 -12.59 -10.99 6.12 -13.64 -5.31 9.57 6.75 9.75 15.49 5.64

Price Fair Value, P/FV

6.52 3.22 2.98 1.31 1.99 0.04 0.05 0.19 0.16 0.21 0.62 0.4 0.37 0.19 0.2 0.59 0.48

All numbers in RUB currency

Quarterly Financial Ratios Инград

2023-Q2 2021-Q2 2020-Q4 2020-Q2 2019-Q4 2019-Q2 2018-Q4 2018-Q2 2017-Q4 2017-Q2 2016-Q4 2016-Q2 2015-Q4 2015-Q2 2014-Q4 2014-Q2 2013-Q4 2013-Q2 2011-Q4 2011-Q2 2010-Q4 2010-Q2 2009-Q4 2009-Q2 2008-Q4 2008-Q2 2007-Q4 2007-Q2 2006-Q4 2006-Q2 2005-Q4 2005-Q2

Price Earnings Ratio, P/E

- 370 11.8 338 33.6 -5.49 -3.53 -3.64 -3.76 -3.91 - - -0.118 -0.123 -1.22 0.533 -1.22 -0.948 3.35 7.43 -0.641 -0.431 -0.346 -0.46 -7.88 -4.65 2.92 2.92 2.1 2.1 5.18 5.18

Price Sales Ratio, P/S

- 2.12 1.27 0.945 0.904 1.56 1.93 5.23 4.03 11.1 - - 3.03 3.14 10.7 6.12 4.08 3.16 1.61 3.57 8.64 5.81 3.88 5.15 7.57 4.46 5.26 5.26 4.89 4.89 3.09 3.09

Price To Book Ratio, P/B

- 9.23 6.52 4.3 3.22 3.35 2.98 2.67 1.73 6.13 - - 0.044 0.046 0.049 0.065 0.081 0.062 0.213 0.477 0.623 0.337 0.396 0.402 0.369 0.231 0.19 0.256 0.2 0.33 0.588 0.683

Price Earnings To Growth Ratio, PEG

- -3.86 0.003 -3.73 -0.289 0.146 0.714 0.634 -0.125 - - - - -0.0 0.009 -0.002 - - - -0.07 - 0.01 - -0.0 - 0.029 - -0.104 - 0.014 - -0.124

Operating Cash Flow Per Share

- -453 -400 -214 -0.242 0.074 0.225 -0.096 -0.187 -0.073 - - 44.3 44.3 -210 - -62.6 -62.6 4.29 4.29 -12.2 -12.2 103 103 54 -110 -71 - 124 124 -0.37 -0.37

Free Cash Flow Per Share

- -455 -407 -217 -0.243 0.068 0.223 -0.097 -0.188 -0.073 - - 44 44 -210 - -77.5 -77.5 -55 56.9 21.1 -48.6 48.1 48.1 -330 -251 -162 - -1.13 K -1.13 K -421 -421

Cash Per Share

- 256 437 600 569 431 401 112 79 10.2 - - 786 138 139 152 172 467 45 34.6 24.3 85.7 147 318 511 615 931 859 1.54 K 923 497 507

Payout Ratio

- - 2.91 - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Dividend Yield

- - 0.062 - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Current Ratio

1.42 2.07 2.76 - 2.28 1.53 1.67 1.92 2.57 0.486 0.433 1.16 1.32 1.69 1.86 1.82 0.865 0.95 1.04 0.812 0.593 0.824 1.15 1.79 2.3 2.64 3.28 9.79 - - - -

Quick Ratio

0.492 0.861 1.18 - 0.827 0.489 0.462 0.308 0.387 0.093 0.116 0.993 1.17 1.51 1.62 1.69 0.81 0.894 0.164 0.156 0.149 0.344 0.621 0.769 0.888 1.23 1.87 8.38 - - - -

Cash Ratio

0.078 0.136 0.276 1.99 0.285 0.262 0.261 0.114 0.093 0.008 0.007 0.001 0.001 0.01 0.003 0.017 0.006 0.003 0.052 0.039 0.026 0.109 0.227 0.436 0.602 0.941 1.57 2.8 - - - -

Days Of Sales Outstanding, DSO

- 136 88.7 69.2 26.6 21.1 12.3 34.2 28 79.2 - - - - 1.07 - - - 19.2 20 38.7 63.7 42.2 38 43.7 21.9 0.0 20.9 75.8 78 81.4 57.6

Days Of Inventory Outstanding, DIO

- 444 289 - 291 398 472 1.03 K 799 453 - - 319 159 761 175 433 517 267 204 205 189 70.6 153 591 455 637 318 - - - -

Days Of Payables Outstanding, DPO

- 72 33.8 - 18.8 20.3 19.3 40.8 35.7 37.6 - - 81.7 247 994 744 4.54 K 5.36 K 8.41 11 19.7 24.9 12.4 6.18 - - - - - - - -

Operating Cycle

- 579 377 69.2 317 419 484 1.07 K 827 533 - - 319 159 762 175 433 517 286 224 244 253 113 191 634 477 637 339 75.8 78 81.4 57.6

Cash Conversion Cycle

- 507 344 69.2 298 398 464 1.02 K 791 495 - - 237 -88 -231 -569 -4.11 K -4.84 K 277 213 224 228 100 185 634 477 637 339 75.8 78 81.4 57.6

Gross Profit Margin

- 0.342 0.272 0.269 0.236 0.238 0.24 0.18 0.138 -0.035 - - 0.157 0.157 0.317 0.372 0.875 0.875 0.086 0.086 -0.183 -0.183 -0.373 -0.373 0.292 0.292 0.458 0.458 0.474 0.474 0.375 0.375

Operating Profit Margin

- 0.024 0.146 0.136 0.124 0.111 0.076 -0.081 -0.024 -0.412 - - 0.485 0.485 -1.33 0.325 0.657 0.657 -0.073 -0.073 -0.506 -0.506 0.2 0.2 0.471 0.471 0.203 0.203 0.123 0.123 0.195 0.195

Pretax Profit Margin

- 0.0 0.061 0.018 0.017 -0.072 -0.142 -0.423 -0.285 -0.888 - - -6.05 -6.05 -3.08 2.5 -1.04 -1.04 0.241 0.241 -3.92 -3.92 -3.15 -3.15 -0.43 -0.43 0.499 0.499 0.713 0.713 0.228 0.228

Net Profit Margin

- 0.001 0.027 0.001 0.007 -0.071 -0.137 -0.359 -0.268 -0.712 - - -6.4 -6.4 -2.19 2.87 -0.834 -0.834 0.12 0.12 -3.37 -3.37 -2.8 -2.8 -0.24 -0.24 0.451 0.451 0.582 0.582 0.149 0.149

Effective Tax Rate

- 1 0.557 0.929 0.766 -0.044 -0.016 -0.134 -0.047 -0.198 - - -0.059 -0.059 0.288 -0.147 0.196 0.196 0.502 0.502 0.141 0.141 0.161 0.161 0.359 0.359 0.098 0.098 0.187 0.187 0.347 0.347

Return On Assets, ROA

- 0.0 0.006 0.0 0.001 -0.012 -0.018 -0.025 -0.021 -0.033 - - -0.069 -0.071 -0.008 0.024 -0.013 -0.013 0.01 0.01 -0.147 -0.126 -0.193 -0.152 -0.008 -0.009 0.013 0.017 0.018 0.026 0.012 0.016

Return On Equity, ROE

- 0.006 0.139 0.003 0.024 -0.153 -0.212 -0.184 -0.115 -0.392 - - -0.092 -0.093 -0.01 0.03 -0.017 -0.016 0.016 0.016 -0.243 -0.196 -0.286 -0.218 -0.012 -0.012 0.016 0.022 0.024 0.039 0.028 0.033

Return On Capital Employed, ROCE

- 0.007 0.046 0.027 0.044 0.039 0.017 -0.01 -0.003 -0.048 - - 0.007 0.006 -0.005 0.003 0.012 0.012 -0.008 -0.008 -0.03 -0.023 0.016 0.012 0.018 0.02 0.006 0.008 0.004 0.005 0.015 0.021

Net Income Per Ebt

- 2.45 M 0.443 0.038 0.402 0.985 0.965 0.849 0.94 0.802 - - 1.06 1.06 0.712 1.15 0.804 0.804 0.498 0.498 0.859 0.859 0.89 0.89 0.559 0.559 0.902 0.902 0.816 0.816 0.654 0.654

Ebt Per Ebit

- 0.0 0.417 0.134 0.135 -0.648 -1.87 5.24 11.9 2.15 - - -12.5 -12.5 2.32 7.7 -1.58 -1.58 -3.3 -3.3 7.75 7.75 -15.7 -15.7 -0.912 -0.912 2.46 2.46 5.79 5.79 1.17 1.17

Ebit Per Revenue

- 0.024 0.146 0.136 0.124 0.111 0.076 -0.081 -0.024 -0.412 - - 0.485 0.485 -1.33 0.325 0.657 0.657 -0.073 -0.073 -0.506 -0.506 0.2 0.2 0.471 0.471 0.203 0.203 0.123 0.123 0.195 0.195

Debt Ratio

0.674 0.654 0.617 0.583 0.557 0.516 0.456 0.595 0.572 0.72 0.677 0.197 0.218 0.204 0.214 0.153 0.142 0.121 0.201 0.201 0.2 0.184 0.171 0.156 0.146 0.106 0.056 0.08 0.126 0.196 0.374 0.294

Debt Equity Ratio

13.1 17.9 14.8 14.2 8.96 6.7 5.38 4.32 3.15 8.66 6.15 0.259 0.292 0.269 0.286 0.192 0.188 0.158 0.312 0.32 0.329 0.285 0.255 0.224 0.205 0.142 0.071 0.102 0.166 0.297 0.915 0.594

Long Term Debt To Capitalization

0.815 0.922 0.924 0.926 0.878 0.811 0.785 0.747 0.72 0.759 0.307 0.045 0.032 0.161 0.176 0.133 0.089 0.047 0.03 0.066 0.1 0.137 0.16 0.068 - - - 0.012 0.035 0.158 0.475 0.37

Total Debt To Capitalization

0.929 0.947 0.937 0.934 0.9 0.87 0.843 0.812 0.759 0.896 0.86 0.206 0.226 0.212 0.222 0.161 0.158 0.137 0.238 0.243 0.248 0.222 0.203 0.183 0.17 0.124 0.066 0.093 0.142 0.229 0.478 0.372

Interest Coverage

- - - - - - - - - - - - 0.569 0.569 -0.759 0.219 1.43 1.43 -1.04 -1.04 -0.148 -0.148 0.057 0.057 0.544 0.544 - - - - - -

Cash Flow To Debt Ratio

- -0.158 -0.15 -0.088 -0.0 0.0 0.0 -0.0 -0.0 -0.0 0.005 0.005 0.035 0.038 -0.171 - -0.08 -0.093 0.006 0.006 -0.018 -0.016 0.13 0.113 0.05 -0.155 -0.166 - 0.13 0.12 -0.0 -0.0

Company Equity Multiplier

19.5 27.4 23.9 24.3 16.1 13 11.8 7.26 5.51 12 9.09 1.31 1.34 1.32 1.33 1.26 1.32 1.31 1.55 1.6 1.65 1.55 1.48 1.43 1.4 1.34 1.26 1.28 1.31 1.51 2.45 2.02

Receivables Turnover

- 0.663 1.01 1.3 3.39 4.27 7.33 2.63 3.21 1.14 - - - - 84.5 - - - 4.68 4.5 2.32 1.41 2.13 2.37 2.06 4.12 1.23 B 4.31 1.19 1.15 1.11 1.56

Payables Turnover

- 1.25 2.67 - 4.78 4.43 4.66 2.2 2.52 2.39 - - 1.1 0.365 0.091 0.121 0.02 0.017 10.7 8.17 4.58 3.61 7.28 14.6 - - - - - - - -

Inventory Turn Over

- 0.203 0.312 - 0.31 0.226 0.191 0.087 0.113 0.198 - - 0.283 0.568 0.118 0.514 0.208 0.174 0.338 0.44 0.438 0.477 1.27 0.588 0.152 0.198 0.141 0.283 - - - -

Fixed Asset Turnover

- 21.6 26.7 22.7 25.1 19.5 77.3 36.9 36.6 59.9 - - 3.55 10.6 3.23 15.7 105 34.7 7.79 6.7 3.14 2.83 5.42 2.2 1.07 1.15 0.815 0.214 0.068 0.085 0.114 0.169

Asset Turnover

- 0.16 0.215 0.187 0.221 0.165 0.131 0.07 0.078 0.046 - - 0.011 0.011 0.003 0.008 0.015 0.015 0.086 0.084 0.044 0.037 0.069 0.054 0.035 0.039 0.029 0.038 0.031 0.045 0.078 0.109

Operating Cash Flow Sales Ratio

- -0.647 -0.43 -0.274 -0.0 0.0 0.001 -0.001 -0.001 -0.001 - - 0.707 0.707 -10.7 - -0.75 -0.75 0.015 0.015 -0.081 -0.081 0.324 0.324 0.209 -0.426 -0.325 - 0.526 0.526 -0.001 -0.001

Free Cash Flow Operating Cash Flow Ratio

- 1 1.02 1.02 1 0.921 0.991 1.01 1.01 1 -1.62 3.54 0.994 0.994 1 - 1.24 1.24 -12.8 13.2 -1.72 3.97 0.467 0.467 -6.12 2.29 2.29 - -9.15 -9.15 1.14 K 1.14 K

Cash Flow Coverage Ratios

- -0.158 -0.15 -0.088 -0.0 0.0 0.0 -0.0 -0.0 -0.0 0.005 0.005 0.035 0.038 -0.171 - -0.08 -0.093 0.006 0.006 -0.018 -0.016 0.13 0.113 0.05 -0.155 -0.166 - 0.13 0.12 -0.0 -0.0

Short Term Coverage Ratios

- -0.471 -0.863 -0.762 -0.001 0.0 0.0 -0.0 -0.001 -0.0 0.006 0.007 0.039 0.133 -0.687 - -0.166 -0.136 0.007 0.008 -0.027 -0.054 - - - - - - 0.177 0.349 -0.021 -0.034

Capital Expenditure Coverage Ratio

- -206 -56.4 -65.4 -222 12.7 117 -147 -145 -342 0.382 0.394 172 172 - - -19.8 -19.8 0.072 0.082 -0.367 -0.337 1.88 1.88 0.14 -0.776 -0.776 - 0.099 0.099 -0.001 -0.001

Dividend Paid And Capex Coverage Ratio

- -206 -5.01 -65.4 -222 12.7 117 -147 -145 -342 0.382 0.394 172 172 - - -19.8 -19.8 0.072 0.082 -0.367 -0.337 1.88 1.88 0.14 -0.776 -0.776 - 0.099 0.099 -0.001 -0.001

Dividend Payout Ratio

- - 2.91 - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Price To Free Cash Flows Ratio, P/FCF

- -3.25 -2.89 -3.4 -3.23 K 11.7 K 3.67 K -9.18 K -5.18 K -10.7 K - - 4.32 4.48 -1 - -4.39 -3.41 -8.27 17.8 62 -18.1 25.7 34.1 -5.9 -4.58 -7.08 - -1.02 -1.02 -2.73 -2.73

Price To Operating Cash Flows Ratio, P/OCF

- -3.27 -2.94 -3.45 -3.24 K 10.8 K 3.64 K -9.25 K -5.22 K -10.7 K - - 4.29 4.45 -1 - -5.43 -4.21 106 235 -107 -71.9 12 15.9 36.1 -10.5 -16.2 - 9.3 9.3 -3.1 K -3.1 K

Price Cash Flow Ratio, P/CF

- -3.27 -2.94 -3.45 -3.24 K 10.8 K 3.64 K -9.25 K -5.22 K -10.7 K - - 4.29 4.45 -1 - -5.43 -4.21 106 235 -107 -71.9 12 15.9 36.1 -10.5 -16.2 - 9.3 9.3 -3.1 K -3.1 K

Enterprise Value Multiple, EV

- 31.6 30.8 23.7 26.4 37.7 71.4 -131 -253 -54.9 - - -4.48 -4.16 -55 6.04 -23.3 -19.3 12.2 18.8 -27.3 -21.2 -10.6 -12.6 19.1 9.42 13.5 16.2 19.5 38.2 31 21.2

Price Fair Value, P/FV

- 9.23 6.52 4.3 3.22 3.35 2.98 2.67 1.73 6.13 - - 0.044 0.046 0.049 0.065 0.081 0.062 0.213 0.477 0.623 0.337 0.396 0.402 0.369 0.231 0.19 0.256 0.2 0.33 0.588 0.683

All numbers in RUB currency