НМТП logo
НМТП NMTP

НМТП Financial Ratios 2006-2025 | NMTP

Annual Financial Ratios НМТП

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

Price Earnings Ratio, P/E

31.39 2.85 6.9 5.37 3.21 -11.38 -0.91 -14.69 5.66 14.93 10.25 12.38 23.77 52.7 116.83

Price Sales Ratio, P/S

3.18 3.09 1.92 2.8 2.32 1.09 0.41 1.74 1.7 1.81 4.07 4.58 3.29 10.22 18.74

Price To Book Ratio, P/B

1.83 1.63 2.52 3.02 3.47 12.35 1.46 1.49 1.36 2.02 2.68 3.87 3.66 6.75 8.49

Price Earnings To Growth Ratio, PEG

-0.34 0.01 -0.21 -0.19 -0.0 0.15 -0.0 0.11 0.04 -0.31 4.0 0.07 1.43 0.53 -

Operating Cash Flow Per Share

1.33 1.3 1.94 1.45 1.62 1.95 1.16 0.57 0.69 0.54 0.49 0.55 0.42 0.18 0.11

Free Cash Flow Per Share

0.93 1.03 1.62 0.98 1.29 1.69 0.88 0.4 0.6 0.38 -0.88 -0.19 0.29 0.06 -0.02

Cash Per Share

0.99 1.46 0.65 0.38 0.77 0.43 0.92 0.74 0.39 0.25 0.5 0.51 0.2 0.09 0.08

Payout Ratio

5.32 0.23 0.55 0.53 0.26 -0.95 -0.04 -0.13 0.05 0.12 0.31 0.06 0.14 0.12 0.23

Dividend Yield

0.17 0.08 0.08 0.1 0.08 0.08 0.05 0.01 0.01 0.01 0.03 0.01 0.01 0.0 0.0

Current Ratio

1.05 3.07 0.79 0.74 1.17 0.38 0.2 1.12 2.24 0.61 7.58 2.24 2.49 2.06 1.53

Quick Ratio

0.97 2.99 0.73 0.68 1.14 0.36 0.19 1.09 2.19 0.59 7.4 2.19 2.41 1.95 1.46

Cash Ratio

0.64 1.63 0.54 0.47 0.91 0.27 0.17 0.91 1.44 0.27 5.4 0.9 0.54 0.92 0.43

Days Of Sales Outstanding, DSO

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

Days Of Inventory Outstanding, DIO

52.2 42.16 30.24 31.03 11.86 11.49 8.88 10.71 6.87 8.29 13.56 13.12 6.41 11.4 13.89

Days Of Payables Outstanding, DPO

9.29 7.1 6.37 11.54 7.93 5.03 3.28 8.15 7.69 10.02 8.61 4.86 5.16 25.3 14.96

Operating Cycle

52.2 42.16 30.24 31.03 11.86 11.49 8.88 10.71 6.87 8.29 13.56 13.12 6.41 11.4 13.89

Cash Conversion Cycle

42.91 35.07 23.87 19.5 3.93 6.45 5.6 2.56 -0.83 -1.73 4.95 8.25 1.25 -13.9 -1.07

Gross Profit Margin

0.74 0.79 0.76 0.78 0.72 0.73 0.61 0.54 0.58 0.53 0.62 0.65 0.48 0.48 0.38

Operating Profit Margin

0.52 0.64 0.61 0.63 0.69 0.33 0.5 0.18 0.41 0.45 0.55 0.55 0.36 0.29 0.25

Pretax Profit Margin

0.29 1.23 0.35 0.65 0.91 -0.14 -0.51 -0.07 0.4 0.16 0.51 0.48 0.18 0.28 0.21

Net Profit Margin

0.1 1.08 0.28 0.52 0.72 -0.1 -0.45 -0.12 0.3 0.12 0.4 0.37 0.14 0.19 0.16

Effective Tax Rate

0.63 0.11 0.2 0.2 0.2 0.33 0.16 -0.54 0.24 0.21 0.2 0.21 0.21 0.3 0.24

Return On Assets, ROA

0.03 0.31 0.13 0.21 0.29 -0.05 -0.18 -0.03 0.08 0.03 0.18 0.18 0.08 0.07 0.03

Return On Equity, ROE

0.06 0.57 0.37 0.56 1.08 -1.09 -1.6 -0.1 0.24 0.14 0.26 0.31 0.15 0.13 0.07

Return On Capital Employed, ROCE

0.17 0.2 0.35 0.29 0.31 0.21 1.04 0.05 0.11 0.14 0.26 0.31 0.21 0.1 0.06

Net Income Per Ebt

0.35 0.88 0.79 0.8 0.79 0.68 0.87 1.61 0.75 0.77 0.78 0.78 0.75 0.7 0.77

Ebt Per Ebit

0.55 1.91 0.57 1.03 1.32 -0.43 -1.02 -0.41 0.99 0.35 0.93 0.87 0.51 0.95 0.82

Ebit Per Revenue

0.52 0.64 0.61 0.63 0.69 0.33 0.5 0.18 0.41 0.45 0.55 0.55 0.36 0.29 0.25

Debt Ratio

0.41 0.39 0.51 0.53 0.64 0.86 0.75 0.6 0.57 0.65 0.23 0.33 0.42 0.37 0.42

Debt Equity Ratio

0.82 0.71 1.41 1.44 2.41 19.47 6.49 2.02 1.75 2.67 0.33 0.57 0.86 0.74 0.89

Long Term Debt To Capitalization

0.25 0.27 0.53 0.54 0.67 0.94 - 0.62 0.63 0.69 0.24 0.29 0.44 0.41 0.44

Total Debt To Capitalization

0.45 0.42 0.58 0.59 0.71 0.95 0.87 0.67 0.64 0.73 0.25 0.36 0.46 0.42 0.47

Interest Coverage

5.1 6.27 7.99 7.86 7.44 3.15 4.09 1.32 3.0 3.29 13.29 11.05 6.79 3.86 3.11

Cash Flow To Debt Ratio

0.37 0.33 0.51 0.39 0.35 0.33 0.22 0.15 0.19 0.13 0.96 0.78 0.54 0.26 0.15

Company Equity Multiplier

1.99 1.84 2.76 2.7 3.77 22.71 8.65 3.38 3.07 4.08 1.43 1.7 2.05 1.96 2.13

Receivables Turnover

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

Payables Turnover

39.29 51.44 57.26 31.63 46.05 72.5 111.26 44.8 47.45 36.42 42.42 75.04 70.77 14.43 24.4

Inventory Turn Over

6.99 8.66 12.07 11.76 30.78 31.78 41.1 34.09 53.16 44.01 26.92 27.83 56.94 32.02 26.27

Fixed Asset Turnover

0.45 0.54 0.87 0.7 0.76 0.96 0.82 0.47 0.5 0.53 1.13 1.23 1.13 0.64 0.42

Asset Turnover

0.29 0.29 0.48 0.4 0.4 0.5 0.41 0.25 0.26 0.27 0.46 0.5 0.54 0.34 0.21

Operating Cash Flow Sales Ratio

0.52 0.45 0.54 0.52 0.57 0.57 0.41 0.35 0.41 0.31 0.49 0.52 0.42 0.29 0.3

Free Cash Flow Operating Cash Flow Ratio

0.7 0.79 0.84 0.68 0.8 0.87 0.76 0.7 0.86 0.7 -1.79 -0.34 0.68 0.32 -0.2

Cash Flow Coverage Ratios

0.37 0.33 0.51 0.39 0.35 0.33 0.22 0.15 0.19 0.13 0.96 0.78 0.54 0.26 0.15

Short Term Coverage Ratios

1.44 1.94 2.58 2.29 2.48 1.41 0.23 0.83 4.73 0.82 19.49 2.72 6.52 4.65 1.37

Capital Expenditure Coverage Ratio

3.31 4.86 6.07 3.11 4.93 7.63 4.1 3.32 7.39 3.33 0.36 0.75 3.09 1.47 0.83

Dividend Paid And Capex Coverage Ratio

0.75 1.29 2.24 1.17 1.87 3.42 3.44 2.91 5.93 2.89 0.33 0.72 2.7 1.31 0.75

Dividend Payout Ratio

5.32 0.23 0.55 0.53 0.26 -0.95 -0.04 -0.13 0.05 0.12 0.31 0.06 0.14 0.12 0.23

Price To Free Cash Flows Ratio, P/FCF

8.72 8.74 4.23 7.99 5.09 2.22 1.32 7.12 4.76 8.46 -4.65 -25.79 11.55 112.76 -306.4

Price To Operating Cash Flows Ratio, P/OCF

6.09 6.94 3.53 5.43 4.06 1.93 1.0 4.98 4.12 5.92 8.35 8.74 7.81 35.84 62.7

Price Cash Flow Ratio, P/CF

6.09 6.94 3.53 5.43 4.06 1.93 1.0 4.98 4.12 5.92 8.35 8.74 7.81 35.84 62.7

Enterprise Value Multiple, EV

8.5 2.79 5.57 4.9 3.43 104.15 -6.09 24.09 5.94 11.06 6.33 8.1 9.41 24.63 47.89

Price Fair Value, P/FV

1.83 1.63 2.52 3.02 3.47 12.35 1.46 1.49 1.36 2.02 2.68 3.87 3.66 6.75 8.49

All numbers in RUB currency

Quarterly Financial Ratios НМТП

2023-Q2 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

- 7.87 4.3 7.2 122 -26.7 5.07 -11.2 6.92 3.09 1.21 3.14 7.15 5.28 14.4 5.7 8.18 6.12 8.46 2.62 3.86 3.24 2.23 1.22 -1.11 -3.59 0.925 1.69 -0.227 -1.7 1.79 -8.65 -1.96 5.79 -17.2 14.4 -32.6 2.45 8.02

Price Sales Ratio, P/S

- 12 9.64 10.7 16.6 12.2 21.3 10.1 15.6 10.8 10.6 8.73 6.54 6.74 8.2 10.5 10.7 13 9.28 8.81 10.1 7.67 5.95 4.59 3.3 3.06 3.06 2.09 0.92 2.46 5.11 4.76 6.5 9.33 6.67 8.64 7.77 7.55 6.89

Price To Book Ratio, P/B

- 1.47 1.37 1.64 1.83 1.98 1.79 1.59 1.63 1.66 1.7 2.22 2.53 2.16 2.41 2.65 3.02 3.64 3.71 2.43 3.43 3.46 2.63 3.26 12.4 2.95 1.45 1.39 1.46 0.855 1.04 1.27 1.49 1.55 1.34 1.59 1.36 1.32 1.99

Price Earnings To Growth Ratio, PEG

- -0.21 0.089 0.006 -0.975 0.232 -0.014 0.07 -0.131 -0.055 0.007 0.022 -0.262 0.026 -0.213 0.137 -0.3 0.107 -0.133 0.075 0.515 -0.218 -0.058 -0.006 -0.004 0.026 0.006 -0.015 -0.001 0.01 -0.003 0.107 0.006 -0.012 0.103 -0.036 0.305 -0.009 -

Operating Cash Flow Per Share

- 0.323 0.377 0.302 0.257 0.331 0.238 0.505 0.323 0.404 0.164 0.405 0.575 0.592 0.437 0.36 0.327 0.401 0.363 0.356 0.458 0.327 0.292 0.546 0.726 0.582 0.315 0.324 0.52 0.286 0.177 0.178 0.185 0.163 0.116 0.104 0.119 0.161 0.208

Free Cash Flow Per Share

- 0.234 0.282 0.162 0.151 0.185 0.126 0.466 0.204 0.344 0.108 0.373 0.435 0.507 0.381 0.319 0.239 0.236 0.231 0.274 0.325 0.242 0.231 0.496 0.65 0.486 0.275 0.28 0.362 0.22 0.142 0.153 0.117 0.134 0.065 0.081 0.093 0.129 -0.153

Cash Per Share

- 1.15 0.998 1.15 0.993 1.27 2.41 2.7 1.46 1.56 1.72 0.748 0.65 1.37 0.683 0.7 0.379 0.471 0.395 1.06 0.775 1.29 1.13 0.869 0.426 1.12 0.899 1.24 0.923 0.942 0.732 0.919 0.74 0.653 0.573 0.528 0.394 0.306 0.25

Payout Ratio

- 0.24 0.0 0.001 5.1 -18.2 0.0 -0.0 0.099 0.758 0.005 0.441 2.25 0.015 0.016 0.001 0.008 0.478 0.05 - 1.14 0.13 0.0 0.006 -0.041 -1.3 0.0 0.008 -0.022 -0.11 0.0 -0.0 -0.001 0.16 -0.0 0.002 -0.028 0.082 0.004

Dividend Yield

- 0.008 0.0 0.0 0.01 0.17 0.0 0.0 0.004 0.061 0.001 0.035 0.079 0.001 0.0 0.0 0.0 0.02 0.001 - 0.074 0.01 0.0 0.001 0.009 0.091 0.0 0.001 0.024 0.016 0.0 0.0 0.0 0.007 0.0 0.0 0.0 0.008 0.0

Current Ratio

2.18 1.3 1.08 1.24 1.05 1.52 2.75 2.77 3.07 3.13 1.91 1.51 0.79 1.06 1.27 1.25 0.744 0.82 0.594 1.62 1.17 1.23 1.48 0.754 0.379 1.31 0.997 1.42 0.197 0.266 0.248 1.35 1.12 0.904 1.06 1.49 2.24 1.8 0.615

Quick Ratio

2.06 1.2 0.99 1.15 0.971 1.44 2.68 2.7 2.99 3.08 1.87 1.46 0.73 1.02 1.21 1.18 0.68 0.779 0.558 1.58 1.14 1.21 1.46 0.725 0.36 1.28 0.971 1.4 0.192 0.261 0.243 1.33 1.09 0.885 1.04 1.46 2.19 1.74 0.591

Cash Ratio

1.29 0.738 0.761 0.714 0.64 0.506 2.07 1.62 1.63 1.48 1.23 0.706 0.536 0.85 0.893 0.891 0.471 0.612 0.384 1.38 0.913 1 1.26 0.613 0.273 1.12 0.813 1.21 0.167 0.224 0.2 1.12 0.908 0.728 0.809 1.13 1.44 0.833 0.267

Days Of Sales Outstanding, DSO

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

Days Of Inventory Outstanding, DIO

- 50.9 54.5 47.6 57.6 39 64 35.9 79.6 23.4 26.8 26.5 -3.29 K 18.5 14.3 24.8 14.1 14.2 14.9 11.7 13.4 12.8 11.3 22.8 8.68 9.94 13.5 9.7 5.19 6.85 9.22 7.52 10.1 9.31 6.48 7.27 6.86 9.31 8.59

Days Of Payables Outstanding, DPO

- 47.3 81.1 42.9 10.3 34.9 54.9 41.6 13.4 21.1 22.3 20.9 -693 10.1 9.9 17 5.25 15 44.5 15.3 8.97 23.5 23.1 12.3 3.8 6.29 7.67 7.71 1.92 6.95 13.9 11.3 7.66 20.4 17.2 10.7 7.68 10.6 10.4

Operating Cycle

- 50.9 54.5 47.6 57.6 39 64 35.9 79.6 23.4 26.8 26.5 -3.29 K 18.5 14.3 24.8 14.1 14.2 14.9 11.7 13.4 12.8 11.3 22.8 8.68 9.94 13.5 9.7 5.19 6.85 9.22 7.52 10.1 9.31 6.48 7.27 6.86 9.31 8.59

Cash Conversion Cycle

- 3.61 -26.6 4.7 47.4 4.13 9.04 -5.72 66.2 2.26 4.44 5.65 -2.59 K 8.34 4.38 7.89 8.86 -0.787 -29.6 -3.56 4.45 -10.7 -11.8 10.5 4.87 3.65 5.79 2 3.27 -0.1 -4.66 -3.76 2.41 -11.1 -10.8 -3.4 -0.825 -1.27 -1.79

Gross Profit Margin

- 0.684 0.741 0.733 0.696 0.712 0.766 0.77 0.864 0.773 0.75 0.798 1 0.675 0.653 0.748 0.554 0.681 0.709 0.691 0.73 0.731 0.733 0.803 0.733 0.735 0.69 0.749 0.63 0.616 0.575 0.582 0.552 0.557 0.507 0.557 0.525 0.598 0.564

Operating Profit Margin

- 0.506 0.579 0.549 0.442 0.445 0.555 0.601 0.682 0.618 0.606 0.671 0.561 0.661 0.636 0.601 0.628 0.624 0.619 0.666 0.743 0.676 0.675 0.684 -0.377 0.687 0.644 0.708 0.474 0.549 0.507 0.521 -0.58 0.482 0.415 0.481 -0.009 0.528 0.482

Pretax Profit Margin

- 0.467 0.66 0.459 0.919 -0.15 1.31 -0.295 0.728 0.558 2.79 0.869 0.287 0.4 0.184 0.583 0.45 0.654 0.348 1.05 0.83 0.75 0.849 1.18 -0.97 -0.259 0.966 0.404 -1.18 -0.421 0.881 -0.151 -0.775 0.502 -0.11 0.195 0.036 0.962 0.277

Net Profit Margin

- 0.38 0.561 0.373 0.034 -0.114 1.05 -0.225 0.563 0.879 2.19 0.695 0.229 0.319 0.142 0.463 0.327 0.529 0.274 0.841 0.656 0.591 0.667 0.94 -0.742 -0.213 0.828 0.308 -1.01 -0.362 0.713 -0.138 -0.829 0.403 -0.097 0.15 -0.06 0.77 0.215

Effective Tax Rate

- 0.178 0.143 0.176 0.959 0.278 0.196 0.257 0.22 -0.582 0.211 0.196 0.193 0.195 0.198 0.199 0.264 0.186 0.198 0.196 0.206 0.207 0.202 0.193 0.207 0.247 0.131 0.201 0.161 0.175 0.187 0.168 -0.064 0.191 0.175 0.193 2.52 0.197 0.216

Return On Assets, ROA

- 0.027 0.045 0.029 0.002 -0.009 0.05 -0.018 0.032 0.068 0.158 0.067 0.032 0.036 0.017 0.046 0.034 0.048 0.03 0.078 0.059 0.053 0.063 0.104 -0.122 -0.029 0.075 0.029 -0.185 -0.036 0.048 -0.01 -0.056 0.022 -0.006 0.009 -0.003 0.044 0.015

Return On Equity, ROE

- 0.047 0.079 0.057 0.004 -0.019 0.088 -0.035 0.059 0.134 0.352 0.176 0.088 0.102 0.042 0.116 0.092 0.149 0.11 0.232 0.222 0.267 0.295 0.667 -2.78 -0.205 0.392 0.205 -1.6 -0.126 0.145 -0.037 -0.19 0.067 -0.02 0.028 -0.01 0.135 0.062

Return On Capital Employed, ROCE

- 0.041 0.054 0.05 0.028 0.039 0.029 0.053 0.043 0.052 0.051 0.072 0.094 0.091 0.086 0.068 0.074 0.064 0.079 0.069 0.076 0.073 0.073 0.094 -0.08 0.109 0.069 0.077 0.436 0.147 0.08 0.044 -0.045 0.031 0.029 0.031 -0.001 0.031 0.039

Net Income Per Ebt

- 0.813 0.849 0.813 0.037 0.757 0.801 0.761 0.773 1.57 0.787 0.8 0.797 0.797 0.773 0.794 0.726 0.809 0.787 0.8 0.791 0.787 0.785 0.798 0.765 0.824 0.857 0.762 0.856 0.86 0.81 0.908 1.07 0.803 0.884 0.768 -1.64 0.801 0.774

Ebt Per Ebit

- 0.922 1.14 0.836 2.08 -0.338 2.36 -0.491 1.07 0.903 4.6 1.3 0.511 0.605 0.29 0.97 0.717 1.05 0.563 1.58 1.12 1.11 1.26 1.72 2.57 -0.376 1.5 0.571 -2.5 -0.767 1.74 -0.291 1.34 1.04 -0.265 0.406 -3.93 1.82 0.575

Ebit Per Revenue

- 0.506 0.579 0.549 0.442 0.445 0.555 0.601 0.682 0.618 0.606 0.671 0.561 0.661 0.636 0.601 0.628 0.624 0.619 0.666 0.743 0.676 0.675 0.684 -0.377 0.687 0.644 0.708 0.474 0.549 0.507 0.521 -0.58 0.482 0.415 0.481 -0.009 0.528 0.482

Debt Ratio

0.142 0.339 0.347 0.404 0.412 0.457 0.374 0.432 0.387 0.433 0.434 0.546 0.51 0.498 0.502 0.51 0.533 0.586 0.6 0.574 0.64 0.659 0.689 0.755 0.857 0.766 0.681 0.74 0.75 0.62 0.559 0.619 0.598 0.569 0.582 0.572 0.57 0.574 0.654

Debt Equity Ratio

0.204 0.584 0.614 0.781 0.819 0.97 0.667 0.861 0.711 0.859 0.968 1.45 1.41 1.42 1.24 1.28 1.44 1.81 2.2 1.7 2.41 3.33 3.23 4.84 19.5 5.39 3.57 5.25 6.49 2.17 1.68 2.24 2.02 1.7 1.85 1.73 1.75 1.78 2.67

Long Term Debt To Capitalization

0.03 0.157 0.163 0.241 0.248 0.319 0.237 0.317 0.27 0.327 0.352 0.46 0.527 0.535 0.502 0.514 0.543 0.604 0.649 0.592 0.672 0.742 0.735 0.787 0.937 0.818 0.748 0.819 - - - 0.647 0.62 0.57 0.608 0.608 0.626 0.63 0.693

Total Debt To Capitalization

0.169 0.368 0.38 0.438 0.45 0.493 0.4 0.463 0.416 0.462 0.492 0.591 0.585 0.586 0.553 0.561 0.59 0.645 0.687 0.63 0.707 0.769 0.763 0.829 0.951 0.844 0.781 0.84 0.867 0.685 0.627 0.692 0.669 0.629 0.649 0.634 0.637 0.64 0.728

Interest Coverage

- 9.03 10.4 9.96 6.03 4.67 4.3 5.61 6.89 5.99 5.84 6.47 7.34 8.47 8.06 8.18 8.31 7.38 7.45 8.4 36.6 4.42 6.73 7.26 -3.71 6.68 5.3 7.11 5.58 2.7 7.2 3.2 -5.54 2.78 3.11 3.41 -0.097 3.05 3.45

Cash Flow To Debt Ratio

- 0.105 0.122 0.083 0.071 0.079 0.061 0.107 0.083 0.093 0.038 0.084 0.15 0.13 0.131 0.096 0.088 0.099 0.087 0.084 0.099 0.065 0.057 0.099 0.122 0.104 0.067 0.061 0.101 0.07 0.05 0.043 0.048 0.043 0.03 0.028 0.032 0.043 0.049

Company Equity Multiplier

1.44 1.72 1.77 1.93 1.99 2.12 1.78 1.99 1.84 1.98 2.23 2.65 2.76 2.84 2.46 2.5 2.7 3.1 3.66 2.96 3.77 5.06 4.69 6.42 22.7 7.04 5.24 7.1 8.65 3.51 3.01 3.62 3.38 2.98 3.17 3.02 3.07 3.09 4.08

Receivables Turnover

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

Payables Turnover

- 1.9 1.11 2.1 8.78 2.58 1.64 2.16 6.72 4.26 4.03 4.31 -0.13 8.87 9.09 5.31 17.2 5.99 2.02 5.89 10 3.82 3.9 7.3 23.7 14.3 11.7 11.7 47 12.9 6.49 7.98 11.8 4.41 5.22 8.43 11.7 8.51 8.67

Inventory Turn Over

- 1.77 1.65 1.89 1.56 2.31 1.41 2.51 1.13 3.85 3.36 3.39 -0.027 4.87 6.3 3.62 6.38 6.32 6.05 7.68 6.71 7.01 7.98 3.94 10.4 9.06 6.69 9.28 17.4 13.1 9.76 12 8.94 9.66 13.9 12.4 13.1 9.67 10.5

Fixed Asset Turnover

- 0.114 0.125 0.126 0.087 0.129 0.09 0.155 0.106 0.147 0.137 0.159 0.254 0.223 0.226 0.186 0.184 0.159 0.192 0.183 0.171 0.189 0.197 0.226 0.319 0.284 0.179 0.196 0.365 0.19 0.126 0.143 0.127 0.11 0.125 0.118 0.109 0.11 0.137

Asset Turnover

- 0.071 0.08 0.079 0.055 0.077 0.047 0.079 0.057 0.077 0.072 0.096 0.14 0.113 0.12 0.1 0.105 0.091 0.109 0.093 0.09 0.089 0.095 0.111 0.165 0.137 0.09 0.094 0.183 0.099 0.068 0.074 0.068 0.056 0.063 0.061 0.057 0.057 0.071

Operating Cash Flow Sales Ratio

- 0.499 0.528 0.423 0.527 0.469 0.483 0.586 0.559 0.521 0.231 0.481 0.548 0.575 0.551 0.488 0.446 0.637 0.479 0.519 0.706 0.48 0.418 0.678 0.637 0.583 0.502 0.48 0.413 0.438 0.409 0.365 0.424 0.437 0.275 0.263 0.325 0.431 0.451

Free Cash Flow Operating Cash Flow Ratio

- 0.726 0.749 0.537 0.588 0.561 0.532 0.923 0.631 0.851 0.661 0.921 0.756 0.857 0.872 0.886 0.73 0.588 0.636 0.768 0.708 0.74 0.79 0.909 0.896 0.835 0.875 0.863 0.697 0.77 0.801 0.862 0.634 0.819 0.56 0.78 0.784 0.803 -0.736

Cash Flow Coverage Ratios

- 0.105 0.122 0.083 0.071 0.079 0.061 0.107 0.083 0.093 0.038 0.084 0.15 0.13 0.131 0.096 0.088 0.099 0.087 0.084 0.099 0.065 0.057 0.099 0.122 0.104 0.067 0.061 0.101 0.07 0.05 0.043 0.048 0.043 0.03 0.028 0.032 0.043 0.049

Short Term Coverage Ratios

- 0.358 0.418 0.321 0.278 0.339 0.275 0.539 0.483 0.578 0.241 0.576 0.764 0.715 0.717 0.572 0.517 0.632 0.564 0.587 0.692 0.486 0.429 0.427 0.526 0.658 0.421 0.473 0.102 0.071 0.05 0.256 0.271 0.206 0.199 0.289 0.814 1.06 0.311

Capital Expenditure Coverage Ratio

- 3.65 3.98 2.16 2.42 2.28 2.14 12.9 2.71 6.71 2.95 12.6 4.1 6.98 7.82 8.75 3.7 2.43 2.75 4.32 3.43 3.84 4.76 11 9.65 6.07 7.98 7.28 3.3 4.35 5.03 7.25 2.73 5.53 2.27 4.54 4.63 5.09 0.576

Dividend Paid And Capex Coverage Ratio

- 2.19 3.98 2.15 1.35 0.206 2.14 12.9 2.14 0.701 2.6 1.39 0.846 6.6 7.57 8.7 3.63 1.24 2.55 4.32 0.741 2.38 4.76 10.1 6.61 1.56 7.96 7.03 2.8 3.12 5.03 7.24 2.72 3.04 2.27 4.52 4.52 2.92 0.576

Dividend Payout Ratio

- 0.24 0.0 0.001 5.1 -18.2 0.0 -0.0 0.099 0.758 0.005 0.441 2.25 0.015 0.016 0.001 0.008 0.478 0.05 - 1.14 0.13 0.0 0.006 -0.041 -1.3 0.0 0.008 -0.022 -0.11 0.0 -0.0 -0.001 0.16 -0.0 0.002 -0.028 0.082 0.004

Price To Free Cash Flows Ratio, P/FCF

- 33 24.4 47.3 53.7 46.2 82.7 18.6 44.1 24.5 69.5 19.7 15.8 13.7 17.1 24.4 32.9 34.6 30.5 22.1 20.3 21.6 18 7.45 5.78 6.28 6.98 5.04 3.2 7.31 15.6 15.1 24.1 26.1 43.3 42.1 30.5 21.8 -20.8

Price To Operating Cash Flows Ratio, P/OCF

- 24 18.3 25.4 31.6 25.9 44 17.2 27.8 20.8 45.9 18.2 11.9 11.7 14.9 21.6 24 20.3 19.4 17 14.4 16 14.2 6.77 5.18 5.24 6.1 4.35 2.23 5.63 12.5 13 15.3 21.3 24.3 32.8 24 17.5 15.3

Price Cash Flow Ratio, P/CF

- 24 18.3 25.4 31.6 25.9 44 17.2 27.8 20.8 45.9 18.2 11.9 11.7 14.9 21.6 24 20.3 19.4 17 14.4 16 14.2 6.77 5.18 5.24 6.1 4.35 2.23 5.63 12.5 13 15.3 21.3 24.3 32.8 24 17.5 15.3

Enterprise Value Multiple, EV

- 29.4 17.7 28.5 22.7 -313 17.2 -70.8 24 22.4 4.91 14.1 26.3 20.5 43.8 22.3 29 25.2 32.6 11.9 18.7 14.5 12.2 8.11 -9.4 -49.5 8.44 16.1 -3.92 -34.3 12.3 1.02 K -20.4 26.2 620 49.7 127 15.1 37.6

Price Fair Value, P/FV

- 1.47 1.37 1.64 1.83 1.98 1.79 1.59 1.63 1.66 1.7 2.22 2.53 2.16 2.41 2.65 3.02 3.64 3.71 2.43 3.43 3.46 2.63 3.26 12.4 2.95 1.45 1.39 1.46 0.855 1.04 1.27 1.49 1.55 1.34 1.59 1.36 1.32 1.99

All numbers in RUB currency