Липецкая энергосбытовая компания logo
Липецкая энергосбытовая компания LPSB

Липецкая энергосбытовая компания Financial Ratios 2006-2025 | LPSB

Annual Financial Ratios Липецкая энергосбытовая компания

2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006

Price Earnings Ratio, P/E

- 2.07 2.61 13.87 -3.44 3.08 4.77 15.2 15.03 5.35 3.38 4.97 4.88 1.99 10.43 8.74 69.54 205.19

Price Sales Ratio, P/S

- 0.11 0.13 0.12 0.08 0.02 0.02 0.03 0.1 0.07 0.05 0.07 0.07 0.06 0.05 0.04 0.17 0.07

Price To Book Ratio, P/B

- 0.66 0.86 1.14 1.03 0.48 0.56 0.58 1.45 0.96 0.64 0.85 1.04 1.04 1.43 1.35 6.9 5.04

Price Earnings To Growth Ratio, PEG

- 0.05 0.01 -0.11 0.01 0.05 0.02 -3.5 -0.24 3.32 0.49 -2.93 -0.09 0.0 1.56 0.11 0.49 -

Operating Cash Flow Per Share

- - 1.73 2.51 -1.96 -0.73 -1.58 -0.33 - - - - - - -0.08 -0.04 - -

Free Cash Flow Per Share

- - 1.54 2.39 -2.05 -0.89 -1.69 -0.38 - - - - - - -0.13 -0.09 - -

Cash Per Share

- 15.24 8.67 6.78 4.18 3.18 3.86 5.33 3.48 2.79 2.42 2.65 3.51 1.78 0.45 0.58 0.7 -

Payout Ratio

- - - - - - - 0.0 0.0 0.15 0.15 0.16 - - - - - -

Dividend Yield

- - - - - - - 0.0 0.0 0.03 0.04 0.03 - - - - - -

Current Ratio

3.44 2.53 2.31 1.71 1.79 1.49 1.44 1.36 1.34 1.38 1386.65 1.53 1.46 1.77 1.32 1.48 1.36 1.37

Quick Ratio

3.44 2.52 2.3 1.7 1.79 1.49 1.44 1.36 1.33 1.37 1384.67 1.53 1.46 1.76 1.31 1.45 1.35 1.35

Cash Ratio

0.04 0.32 1.14 0.79 0.6 0.24 0.32 0.45 0.02 0.04 14.56 0.5 0.01 0.02 0.03 0.27 0.27 -

Days Of Sales Outstanding, DSO

30.77 34.89 - 39.86 34.2 39.07 30.27 28.79 57.06 - - 46.96 29.9 26.63 - - - 7.92

Days Of Inventory Outstanding, DIO

0.07 0.08 0.11 0.09 0.03 0.06 0.05 0.09 0.74 0.37 0.14 0.09 0.05 0.25 0.26 0.4 0.17 0.21

Days Of Payables Outstanding, DPO

42.88 37.1 28.3 32.41 18.93 22.03 17.6 26.21 117.78 15.27 7.7 21.37 42.21 19.23 16.93 3.16 3.85 7.13

Operating Cycle

30.84 34.98 0.11 39.96 34.23 39.13 30.33 28.88 57.8 0.37 0.14 47.04 29.95 26.88 0.26 0.4 0.17 8.13

Cash Conversion Cycle

-12.04 -2.12 -28.2 7.55 15.3 17.1 12.73 2.67 -59.98 -14.9 -7.56 25.68 -12.25 7.65 -16.67 -2.76 -3.68 1.0

Gross Profit Margin

0.44 0.42 0.1 0.11 0.02 0.04 0.05 0.04 0.43 0.42 0.4 0.44 0.09 0.1 0.05 0.05 0.07 0.04

Operating Profit Margin

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

Pretax Profit Margin

0.11 0.07 0.06 0.01 -0.03 0.01 0.01 0.0 0.01 0.02 0.02 0.02 0.02 0.05 0.0 0.01 0.01 0.01

Net Profit Margin

0.09 0.06 0.05 0.01 -0.02 0.01 0.01 0.0 0.01 0.01 0.01 0.01 0.01 0.03 0.0 0.0 0.0 0.0

Effective Tax Rate

0.16 0.26 0.2 0.32 0.2 0.14 0.27 0.57 0.23 0.25 0.25 0.26 0.31 0.31 -12.78 0.13 0.75 0.94

Return On Assets, ROA

0.34 0.2 0.19 0.04 -0.14 0.06 0.04 0.01 0.04 0.07 0.08 0.07 0.08 0.25 0.04 0.07 0.04 0.01

Return On Equity, ROE

0.47 0.32 0.33 0.08 -0.3 0.16 0.12 0.04 0.1 0.18 0.19 0.17 0.21 0.53 0.14 0.15 0.1 0.02

Return On Capital Employed, ROCE

0.39 0.33 0.38 0.57 -0.09 0.15 0.12 0.02 0.12 0.03 0.13 0.49 0.84 1.21 0.66 0.56 1.27 1.78

Net Income Per Ebt

0.84 0.74 0.8 0.68 0.8 0.86 0.73 0.43 0.77 0.75 0.75 0.74 0.69 0.69 13.78 0.87 0.25 0.06

Ebt Per Ebit

1.43 1.33 1.09 0.2 3.92 1.25 1.3 4.86 1.06 6.99 0.8 0.46 0.37 0.63 0.02 0.32 0.32 0.25

Ebit Per Revenue

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

Debt Ratio

- - 0.01 0.01 0.02 0.01 - 0.0 - - - - - - - - - 0.24

Debt Equity Ratio

- - 0.01 0.03 0.03 0.03 - 0.0 - - - - - - - - - 0.71

Long Term Debt To Capitalization

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

Total Debt To Capitalization

- - 0.01 0.03 0.03 0.03 - 0.0 - - - - - - - - - 0.42

Interest Coverage

- - 247.46 197.79 -18.97 58.06 57.16 27.69 104.22 20.61 130.98 1.87 1.58 304.0 50.19 104.93 21.77 62.29

Cash Flow To Debt Ratio

- - 11.59 12.52 -8.54 -2.74 - -4242.08 - - - - - - - - - -

Company Equity Multiplier

1.37 1.62 1.72 2.22 2.1 2.7 2.85 3.04 2.71 2.55 2.48 2.57 2.71 2.1 3.1 2.31 2.66 3.01

Receivables Turnover

11.86 10.46 - 9.16 10.67 9.34 12.06 12.68 6.4 - - 7.77 12.21 13.71 - - - 46.1

Payables Turnover

8.51 9.84 12.9 11.26 19.28 16.57 20.74 13.93 3.1 23.9 47.41 17.08 8.65 18.98 21.56 115.66 94.77 51.17

Inventory Turn Over

5607.08 4324.24 3472.82 3896.59 12403.25 6409.12 6737.79 4277.7 491.53 978.38 2677.01 4187.19 6709.98 1477.7 1430.05 922.5 2169.93 1726.14

Fixed Asset Turnover

60.39 116.95 325.28 522.63 610.99 359.6 389.4 302.31 46.64 70.04 67.67 81.01 75.78 112.36 97.41 93.72 102.58 291.68

Asset Turnover

3.66 3.6 3.92 4.44 6.42 7.22 8.17 7.66 5.53 5.53 5.64 4.83 5.5 7.72 9.15 13.44 15.39 22.97

Operating Cash Flow Sales Ratio

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

Free Cash Flow Operating Cash Flow Ratio

- - 0.89 0.95 1.04 1.23 1.07 1.17 - - - - - - 1.64 1.96 - -

Cash Flow Coverage Ratios

- - 11.59 12.52 -8.54 -2.74 - -4242.08 - - - - - - - - - -

Short Term Coverage Ratios

- - - - 1.88 - - -4242.08 - - - - - - - - - -

Capital Expenditure Coverage Ratio

- - 9.05 21.11 -22.72 -4.39 -14.93 -6.02 - - - - - - -1.56 -1.04 - -

Dividend Paid And Capex Coverage Ratio

- - 9.05 21.11 -22.72 -4.39 -14.93 -6.02 - - - - - - -1.56 -1.04 - -

Dividend Payout Ratio

- - - - - - - 0.0 0.0 0.15 0.15 0.16 - - - - - -

Price To Free Cash Flows Ratio, P/FCF

- - 6.02 3.41 -3.3 -4.21 -2.19 -8.91 - - - - - - -12.78 -15.12 - -

Price To Operating Cash Flows Ratio, P/OCF

- - 5.35 3.25 -3.45 -5.17 -2.34 -10.39 - - - - - - -20.96 -29.67 - -

Price Cash Flow Ratio, P/CF

- - 5.35 3.25 -3.45 -5.17 -2.34 -10.39 - - - - - - -20.96 -29.67 - -

Enterprise Value Multiple, EV

- 1.41 0.16 1.48 -1.27 0.51 -0.12 -2.46 7.47 3.76 2.44 0.33 3.27 1.33 58.85 5.44 14.01 12.17

Price Fair Value, P/FV

- 0.66 0.86 1.14 1.03 0.48 0.56 0.58 1.45 0.96 0.64 0.85 1.04 1.04 1.43 1.35 6.9 5.04

All numbers in RUB currency

Quarterly Financial Ratios Липецкая энергосбытовая компания

2023-Q2 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

- 0.7 1.27 0.859 1.57 2.48 4.91 20.8 20.4 9.76 9.37 -1.14 -2.89 -3.48 -7.33 1.16 2.33 3.78 3.87 6.05 3.91 3.51 2.52 -2.22 -2.38 2.6 8.18 -10.7 4.55 -21.4 3.53 -17.6 2.43 1.42 1.97 3.74 1.1 78.2 263 1.16 -0.927 -

Price Sales Ratio, P/S

- 0.206 0.376 0.247 0.45 0.244 0.482 0.431 0.423 0.467 0.449 0.206 0.522 0.121 0.254 0.048 0.097 0.085 0.086 0.099 0.064 0.099 0.176 0.098 0.317 0.345 0.271 0.329 0.442 0.498 0.239 0.231 0.155 0.169 0.108 0.151 0.192 0.698 0.486 0.234 0.203 -

Price To Book Ratio, P/B

- 0.607 0.552 0.863 0.789 1.06 1.05 1.14 1.12 1.1 1.05 1.03 1.3 0.817 0.86 0.485 0.489 0.444 0.454 0.568 0.367 0.52 0.878 0.584 1.25 1.06 1.23 1.45 1.28 1.5 0.897 0.957 0.414 0.517 0.43 0.641 0.634 1.9 1.79 0.85 0.682 -

Price Earnings To Growth Ratio, PEG

- 0.007 -0.028 0.009 0.028 0.025 0.014 - -0.4 - -0.083 -0.011 -0.053 -0.035 0.057 0.011 0.026 - 0.097 - -0.112 -0.125 -0.014 0.233 0.012 0.012 -0.039 0.075 -0.008 0.169 -0.006 0.136 -0.049 0.021 0.055 -0.054 0.001 0.313 -2.65 -0.005 0.077 -

Operating Cash Flow Per Share

- 1.82 0.641 1.29 0.53 0.789 0.334 1.16 1.16 0.092 0.092 0.382 - -2.14 -0.49 -0.526 -0.313 -0.183 -0.183 -0.179 0.792 -0.395 -0.395 -0.395 0.452 -0.082 -0.082 -0.082 - - - -0.048 - - - 0.141 - - - 0.625 - -

Free Cash Flow Per Share

- 1.82 0.641 1.12 0.462 0.771 0.333 1.16 1.16 0.075 0.075 0.44 - -2.29 -0.511 -0.653 -0.348 -0.225 -0.225 -0.22 0.78 -0.422 -0.422 -0.422 0.441 -0.095 -0.095 -0.095 - - - -0.048 - - - 0.141 - - - 0.625 - -

Cash Per Share

- 10.5 10.5 8.67 8.67 7.55 7.55 6.78 6.78 4.43 4.43 4.18 4.18 0.918 0.918 3.18 3.15 3.92 3.92 3.81 3.81 2.23 1.37 5.33 1.61 2.75 1.96 3.48 2.75 1.76 1.84 2.79 3.15 2.13 2.13 2.42 1.7 0.28 1.36 2.65 1.96 -

Payout Ratio

- - - - - - - - - - - - - - - - - - - - - - - - -0.0 0.0 0.0 -0.0 0.0 -0.0 0.0 -0.0 0.144 0.074 0.124 0.168 0.052 1.16 4.05 0.038 -0.046 -0.4

Dividend Yield

- - - - - - - - - - - - - - - - - - - - - - - - 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.015 0.013 0.016 0.011 0.012 0.004 0.004 0.008 0.012 -

Current Ratio

2.57 3.57 3.57 2.31 2.31 2.4 2.4 1.71 1.71 2.09 2.09 1.79 1.79 2.52 2.52 1.49 1.48 1.57 1.57 1.44 1.44 1.56 1.49 1.36 1.42 1.57 1.41 1.34 1.52 1.52 1.43 1.38 1.59 1.53 1.53 1.39 K 1.5 1.6 1.54 1.53 1.56 1.46

Quick Ratio

2.57 3.55 3.55 2.3 2.3 2.4 2.4 1.7 1.7 2.09 2.09 1.79 1.79 2.52 2.52 1.49 1.48 1.57 1.57 1.44 1.44 1.55 1.48 1.36 1.41 1.57 1.4 1.33 1.52 1.52 1.43 1.37 1.59 1.52 1.52 1.38 K 1.5 1.6 1.54 1.53 1.56 1.46

Cash Ratio

1.93 2.08 2.08 1.14 1.14 1.51 1.51 0.793 0.793 0.788 0.788 0.596 0.596 0.188 0.188 0.243 0.242 0.394 0.394 0.317 0.317 0.253 0.024 0.45 0.051 0.037 0.017 0.019 0.041 0.036 0.035 0.035 0.041 0.026 0.026 14.6 0.091 0.038 0.094 0.495 0.498 0.013

Days Of Sales Outstanding, DSO

- 16.1 26.8 21 35.7 10.9 19 - 33.4 40.2 35.7 23.1 40.4 18 24.1 18.8 34.9 - 26.1 32 32 - - 25.7 32.8 30.9 - - - - - - - - - - - - - - - -

Days Of Inventory Outstanding, DIO

- 0.255 0.526 0.048 0.091 0.044 0.09 0.075 0.075 0.09 0.09 0.019 0.034 0.012 0.024 0.027 0.051 0.087 0.087 0.052 0.052 0.154 0.412 0.082 0.265 0.438 0.431 0.602 0.312 0.365 0.302 0.314 0.23 0.471 0.349 0.114 0.158 0.201 0.06 -0.14 0.006 0.047

Days Of Payables Outstanding, DPO

- 6.55 13.5 13.1 24.6 7.44 15.3 26.1 26.1 17 17 12.3 22.1 6.9 9.81 10.3 19.8 15.5 15.5 24.3 24.3 20.4 9.9 25.1 9.86 38.4 35.8 12 65.1 58.1 50 12.9 - - 48.4 6.41 63.9 66.7 53.9 -34.2 18.7 36.5

Operating Cycle

- 16.4 27.3 21.1 35.8 10.9 19.1 0.075 33.5 40.3 35.8 23.1 40.4 18 24.1 18.8 34.9 0.087 26.2 32 32 0.154 0.412 25.8 33 31.3 0.431 0.602 0.312 0.365 0.302 0.314 0.23 0.471 0.349 0.114 0.158 0.201 0.06 -0.14 0.006 0.047

Cash Conversion Cycle

- 9.85 13.8 8.04 11.2 3.51 3.77 -26 7.4 23.3 18.8 10.8 18.3 11.1 14.3 8.52 15.2 -15.4 10.7 7.72 7.72 -20.2 -9.49 0.76 23.2 -7.07 -35.4 -11.4 -64.8 -57.8 -49.7 -12.5 0.23 0.471 -48.1 -6.3 -63.7 -66.5 -53.9 34.1 -18.6 -36.4

Gross Profit Margin

- 0.087 0.117 0.074 0.017 0.08 0.106 -0.021 -0.021 0.084 0.084 -0.001 -0.115 0.008 0.024 0.022 -0.021 0.039 0.039 0.002 0.002 0.0 0.4 0.031 0.433 0.424 0.411 0.411 0.472 0.427 0.416 0.417 0.414 0.426 0.407 0.418 0.399 0.422 0.381 1.3 -0.717 0.083

Operating Profit Margin

- 0.078 0.078 0.089 0.085 0.026 0.026 0.006 0.006 0.014 0.014 -0.058 -0.061 -0.012 -0.012 0.005 0.009 0.006 0.006 0.006 0.006 0.005 -0.002 -0.014 0.007 0.009 0.027 -0.027 0.039 0.016 0.014 0.005 -0.022 0.008 0.014 0.035 0.026 0.024 0.005 0.015 0.022 0.043

Pretax Profit Margin

- 0.092 0.092 0.091 0.091 0.029 0.029 0.008 0.008 0.017 0.017 -0.057 -0.057 -0.01 -0.01 0.011 0.011 0.008 0.008 0.007 0.007 0.007 0.015 -0.011 -0.035 0.043 0.011 -0.015 0.032 -0.001 0.021 0.001 0.023 0.032 0.017 0.021 0.05 0.003 -0.0 0.056 -0.051 0.009

Net Profit Margin

- 0.074 0.074 0.072 0.072 0.025 0.025 0.005 0.005 0.012 0.012 -0.045 -0.045 -0.009 -0.009 0.01 0.01 0.006 0.006 0.004 0.004 0.007 0.017 -0.011 -0.033 0.033 0.008 -0.008 0.024 -0.006 0.017 -0.003 0.016 0.03 0.014 0.01 0.044 0.002 0.0 0.05 -0.055 -0.005

Effective Tax Rate

- 0.195 0.195 0.214 0.214 0.166 0.166 0.381 0.381 0.283 0.283 0.205 -0.205 0.166 -0.166 0.034 0.034 0.295 0.295 0.456 0.456 0.043 -0.187 -0.008 0.048 0.223 0.211 0.482 0.248 -6.31 0.204 3.74 0.297 0.068 0.207 0.508 0.119 0.138 3.97 0.103 -0.076 1.54

Return On Assets, ROA

- 0.157 0.079 0.146 0.073 0.065 0.032 0.006 0.006 0.015 0.015 -0.107 -0.054 -0.036 -0.018 0.039 0.019 0.012 0.012 0.008 0.008 0.015 0.038 -0.022 -0.054 0.047 0.015 -0.013 0.032 -0.008 0.027 -0.005 0.02 0.04 0.024 0.017 0.06 0.003 0.001 0.071 -0.076 -0.008

Return On Equity, ROE

- 0.217 0.108 0.251 0.126 0.107 0.053 0.014 0.014 0.028 0.028 -0.225 -0.112 -0.059 -0.029 0.105 0.052 0.029 0.029 0.023 0.023 0.037 0.087 -0.066 -0.131 0.102 0.037 -0.034 0.07 -0.017 0.063 -0.014 0.043 0.091 0.055 0.043 0.145 0.006 0.002 0.183 -0.184 -0.021

Return On Capital Employed, ROCE

- 0.227 0.114 0.306 0.146 0.113 0.056 0.016 0.016 0.031 0.031 -0.279 -0.146 -0.079 -0.039 0.048 0.044 0.03 0.03 0.035 0.035 0.027 -0.01 -0.081 0.026 0.026 0.119 -0.118 0.114 0.048 0.052 0.02 -0.059 0.024 0.055 0.06 0.085 0.065 0.018 0.056 0.074 0.18

Net Income Per Ebt

- 0.805 0.805 0.786 0.786 0.834 0.834 0.619 0.619 0.717 0.717 0.795 0.795 0.834 0.834 0.966 0.966 0.705 0.705 0.544 0.544 0.957 1.19 1.01 0.952 0.777 0.789 0.518 0.752 7.31 0.797 -2.74 0.703 0.932 0.793 0.492 0.881 0.861 -2.97 0.897 1.08 -0.539

Ebt Per Ebit

- 1.17 1.17 1.03 1.08 1.12 1.12 1.32 1.32 1.22 1.22 0.982 0.937 0.871 0.885 2.25 1.19 1.36 1.36 1.21 1.21 1.43 -7.31 0.796 -5.28 5.02 0.394 0.547 0.821 -0.05 1.53 0.241 -1.03 4.1 1.26 0.588 1.93 0.109 -0.032 3.65 -2.29 0.218

Ebit Per Revenue

- 0.078 0.078 0.089 0.085 0.026 0.026 0.006 0.006 0.014 0.014 -0.058 -0.061 -0.012 -0.012 0.005 0.009 0.006 0.006 0.006 0.006 0.005 -0.002 -0.014 0.007 0.009 0.027 -0.027 0.039 0.016 0.014 0.005 -0.022 0.008 0.014 0.035 0.026 0.024 0.005 0.015 0.022 0.043

Debt Ratio

0.006 0.007 0.007 0.008 0.008 0.013 0.013 0.013 0.013 0.017 0.017 0.017 0.017 0.019 0.019 - 0.013 - - - - - - - 0.0 - 0.0 - - - - - 0.0 0.0 0.0 - 0.015 0.015 - - 0.0 -

Debt Equity Ratio

0.009 0.01 0.01 0.014 0.014 0.021 0.021 0.028 0.028 0.032 0.032 0.035 0.035 0.03 0.03 - 0.034 - - - - - - - 0.0 - 0.0 - - - - - 0.0 0.0 0.0 - 0.036 0.034 - - 0.0 -

Long Term Debt To Capitalization

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

Total Debt To Capitalization

0.009 0.01 0.01 0.014 0.014 0.021 0.021 0.027 0.027 0.031 0.031 0.034 0.034 0.029 0.029 - 0.033 - - - - - - - 0.0 - 0.0 - - - - - 0.0 0.0 0.0 - 0.035 0.033 - - 0.0 -

Interest Coverage

- - - 517 - 143 - - - - - -295 - -51.9 - 19.4 - - - - - - -726 - 177 130 2.17 K - - - - 22.7 -101 249 5.96 K 12.7 K 50.1 86.5 - - - -

Cash Flow To Debt Ratio

- 13.4 4.72 8.65 3.55 4.61 1.95 5.8 5.8 0.415 0.415 1.66 - -8.66 -1.98 - -1.19 - - - - - - - 1.46 K - -411 - - - - - - - - - - - - - - -

Company Equity Multiplier

1.57 1.38 1.38 1.72 1.72 1.64 1.64 2.22 2.22 1.86 1.86 2.1 2.1 1.62 1.62 2.7 2.73 2.43 2.43 2.85 2.85 2.41 2.32 3.04 2.41 2.15 2.43 2.71 2.18 2.16 2.35 2.55 2.12 2.3 2.3 2.48 2.42 2.22 2.39 2.57 2.42 2.71

Receivables Turnover

- 5.57 3.36 4.28 2.52 8.25 4.74 - 2.7 2.24 2.52 3.9 2.23 5 3.73 4.78 2.58 - 3.44 2.82 2.82 - - 3.5 2.75 2.92 - - - - - - - - - - - - - - - -

Payables Turnover

- 13.7 6.65 6.9 3.66 12.1 5.88 3.45 3.45 5.29 5.29 7.31 4.07 13 9.18 8.72 4.55 5.81 5.81 3.71 3.71 4.41 9.09 3.59 9.12 2.34 2.51 7.53 1.38 1.55 1.8 7 - - 1.86 14 1.41 1.35 1.67 -2.63 4.83 2.47

Inventory Turn Over

- 353 171 1.86 K 985 2.06 K 999 1.19 K 1.19 K 1 K 1 K 4.7 K 2.62 K 7.54 K 3.71 K 3.37 K 1.76 K 1.03 K 1.03 K 1.75 K 1.75 K 584 219 1.1 K 340 205 209 150 289 247 298 287 392 191 258 792 569 449 1.49 K -645 15.6 K 1.91 K

Fixed Asset Turnover

- 192 55 169 47.3 290 50.9 140 52.4 111 111 226 42.8 183 50.2 186 57 89.6 89.6 96.2 96.2 79.7 20.6 77.6 13.1 12.2 15.4 13.7 15.5 15.9 20.4 20.6 14.7 16.2 21.2 20.5 15.1 12.6 19.9 23.7 18 21.4

Asset Turnover

- 2.13 1.07 2.03 1.02 2.64 1.32 1.19 1.19 1.27 1.27 2.37 1.19 4.19 2.09 3.73 1.84 2.16 2.16 2.02 2.02 2.19 2.15 1.97 1.64 1.43 1.86 1.63 1.33 1.39 1.59 1.62 1.26 1.33 1.74 1.71 1.36 1.23 1.54 1.41 1.39 1.56

Operating Cash Flow Sales Ratio

- 0.045 0.032 0.034 0.028 0.023 0.019 0.061 0.061 0.006 0.006 0.012 - -0.038 -0.018 -0.007 -0.008 -0.005 -0.005 -0.005 0.021 -0.012 -0.021 -0.011 0.036 -0.007 -0.005 -0.005 - - - -0.003 - - - 0.01 - - - 0.05 - -0.005

Free Cash Flow Operating Cash Flow Ratio

- 1 1 0.865 0.872 0.978 0.995 1.0 1.0 0.819 0.819 1.15 - 1.07 1.04 1.24 1.11 1.23 1.23 1.23 0.985 1.07 1.07 1.07 0.977 1.17 1.17 1.17 - - - 1 - - - 1 - - - 1 - 1

Cash Flow Coverage Ratios

- 13.4 4.72 8.65 3.55 4.61 1.95 5.8 5.8 0.415 0.415 1.66 - -8.66 -1.98 - -1.19 - - - - - - - 1.46 K - -411 - - - - - - - - - - - - - - -

Short Term Coverage Ratios

- 73.4 - 51.2 - 22.5 - - - - - - - - -76.2 K - - - - - - - - - 1.46 K - -411 - - - - - - - - - - - - - - -

Capital Expenditure Coverage Ratio

- - - 7.43 7.83 45.6 191 2.27 K 2.27 K 5.51 5.51 6.58 - -14.9 -22.7 -4.16 -9.04 -4.39 -4.39 -4.39 65.8 -14.9 -14.9 -14.9 43 -6.02 -6.02 -6.02 - - - - - - - - - - - - - -

Dividend Paid And Capex Coverage Ratio

- - - 7.43 7.83 45.6 191 2.27 K 2.27 K 5.51 5.51 6.58 - -14.9 -22.7 -4.16 -9.04 -4.39 -4.39 -4.39 65.8 -14.9 -14.9 -14.9 43 -6.02 -6.02 -6.02 - - - -4.94 K - - - 5.97 - - - 26.5 - -2.5

Dividend Payout Ratio

- - - - - - - - - - - - - - - - - - - - - - - - -0.0 0.0 0.0 -0.0 0.0 -0.0 0.0 -0.0 0.144 0.074 0.124 0.168 0.052 1.16 4.05 0.038 -0.046 -0.4

Price To Free Cash Flows Ratio, P/FCF

- 4.57 11.8 8.29 18.3 11 25.3 7.02 6.89 102 97.9 15.4 - -2.95 -13.9 -5.74 -10.8 -13.8 -14.1 -16.8 3.06 -7.75 -7.75 -8.06 9.09 -44.5 -46.2 -52.6 - - - -70.4 - - - 14.9 - - - 4.64 - -

Price To Operating Cash Flows Ratio, P/OCF

- 4.57 11.8 7.17 15.9 10.8 25.1 7.01 6.88 83.4 80.2 17.7 - -3.15 -14.5 -7.13 -12 -16.9 -17.3 -20.7 3.02 -8.27 -8.27 -8.6 8.87 -51.9 -53.9 -61.3 - - - -70.4 - - - 14.9 - - - 4.64 - -

Price Cash Flow Ratio, P/CF

- 4.57 11.8 7.17 15.9 10.8 25.1 7.01 6.88 83.4 80.2 17.7 - -3.15 -14.5 -7.13 -12 -16.9 -17.3 -20.7 3.02 -8.27 -8.27 -8.6 8.87 -51.9 -53.9 -61.3 - - - -70.4 - - - 14.9 - - - 4.64 - -

Enterprise Value Multiple, EV

- -0.634 -1.76 0.213 -0.044 1.1 2.14 7.92 7.17 14.6 13.4 -1.59 -4.74 -10.2 -20.2 1.22 2.33 -3.53 -3.23 -0.351 -4.41 5.3 11.5 4.31 -8.54 7.76 25.3 -12.6 10.8 30.5 16.3 154 6.02 4.93 5.75 7.09 3.26 -173 93.7 0.366 0.051 -0.582

Price Fair Value, P/FV

- 0.607 0.552 0.863 0.789 1.06 1.05 1.14 1.12 1.1 1.05 1.03 1.3 0.817 0.86 0.485 0.489 0.444 0.454 0.568 0.367 0.52 0.878 0.584 1.25 1.06 1.23 1.45 1.28 1.5 0.897 0.957 0.414 0.517 0.43 0.641 0.634 1.9 1.79 0.85 0.682 -

All numbers in RUB currency