ТНС Энерго Нижний Новгород logo
ТНС Энерго Нижний Новгород NNSB

ТНС Энерго Нижний Новгород Financial Ratios 2005-2025 | NNSB

Annual Financial Ratios ТНС Энерго Нижний Новгород

2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005

Price Earnings Ratio, P/E

-65.18 4989.13 501.69 465.97 27.19 20.68 26.22 10.44 10.03 10.04 15.74 4.1 4.48 3.24 1.76 0.6 4.38 3.34 13.66

Price Sales Ratio, P/S

0.36 0.13 0.17 0.21 0.12 0.09 0.13 0.1 0.11 0.12 0.09 0.11 0.11 0.1 0.07 0.03 0.2 0.06 0.11

Price To Book Ratio, P/B

301.93 25.53 40.01 55.4 38.32 1460.67 5.28 4.51 3.71 6.02 8.15 7.91 6.98 4.41 2.58 0.95 3.72 2.24 0.08

Price Earnings To Growth Ratio, PEG

0.0 -54.3 -25.61 -5.17 4.15 -9.19 -0.56 18.49 -1.47 0.07 -0.21 -2.78 -0.12 0.36 0.48 0.01 0.02 0.0 -

Operating Cash Flow Per Share

-386.85 -54.16 -157.39 -238.25 121.66 -378.71 -508.96 -606.41 -1002.59 -525.36 7.21 - - - - - - - -

Free Cash Flow Per Share

-386.85 -58.95 -183.35 -261.8 102.45 -426.63 -525.89 -621.31 -1016.21 -534.35 2.67 - -25.45 -7.25 -5.19 -26.23 - - -

Cash Per Share

47.36 79.19 309.95 436.83 175.03 165.38 322.93 89.85 34.12 239.85 19.21 40.46 647.19 324.43 514.62 221.78 - - -

Payout Ratio

- - - - 0.0 2.46 0.0 0.0 0.0 0.08 1.09 0.85 1.13 - - - - - -

Dividend Yield

- - - - 0.0 0.12 0.0 0.0 0.0 0.01 0.07 0.21 0.25 - - - - - -

Current Ratio

0.93 1.15 1.0 1.0 0.98 0.97 1.06 1.04 1.09 1.08 1.03 1.02 1.07 1.21 1.17 1.27 1.71 1.32 1.26

Quick Ratio

0.93 1.15 1.0 1.0 0.98 0.97 1.06 1.04 1.09 1.08 1.03 1.02 1.06 1.21 1.16 1.27 1.67 1.27 0.87

Cash Ratio

0.01 0.02 0.01 0.05 0.0 0.01 0.01 0.03 0.02 0.11 0.01 0.02 0.03 0.04 0.01 0.04 - - -

Days Of Sales Outstanding, DSO

0.21 140.21 151.51 125.05 95.15 103.29 109.58 109.97 88.67 78.07 52.85 60.38 30.6 27.91 38.45 28.45 26.79 24.89 56.43

Days Of Inventory Outstanding, DIO

0.0 0.0 0.0 0.0 0.04 0.09 0.12 0.14 0.15 0.16 0.13 0.14 0.72 0.19 1.1 0.33 3.19 1.96 36.77

Days Of Payables Outstanding, DPO

64.22 157.68 204.66 225.71 171.54 135.48 137.43 134.05 77.25 84.54 81.84 68.14 39.06 23.76 51.57 17.42 38.32 13.22 27.58

Operating Cycle

0.21 140.21 151.51 125.05 95.19 103.38 109.7 110.1 88.81 78.23 52.98 60.52 31.33 28.1 39.55 28.78 29.98 26.85 93.2

Cash Conversion Cycle

-64.01 -17.46 -53.15 -100.66 -76.35 -32.1 -27.74 -23.95 11.57 -6.31 -28.86 -7.62 -7.73 4.34 -12.02 11.37 -8.35 13.63 65.61

Gross Profit Margin

0.08 0.48 0.46 0.46 0.47 0.47 0.48 0.48 0.48 0.46 0.44 0.43 0.48 0.45 0.48 0.46 0.72 0.4 0.1

Operating Profit Margin

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

Pretax Profit Margin

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

Net Profit Margin

-0.01 0.0 0.0 0.0 0.0 0.0 0.0 0.01 0.01 0.01 0.01 0.03 0.03 0.03 0.04 0.05 0.04 0.02 0.01

Effective Tax Rate

0.47 1.0 0.4 0.83 0.37 0.83 0.29 0.24 0.26 0.24 0.27 0.19 0.19 0.24 0.21 0.21 0.26 0.08 0.61

Return On Assets, ROA

-0.01 0.0 0.0 0.0 0.01 0.01 0.01 0.03 0.04 0.04 0.03 0.1 0.15 0.26 0.22 0.38 0.36 0.18 0.0

Return On Equity, ROE

-4.63 0.01 0.08 0.12 1.41 70.63 0.2 0.43 0.37 0.6 0.52 1.93 1.56 1.36 1.47 1.58 0.85 0.67 0.01

Return On Capital Employed, ROCE

- 0.52 2.29 1.76 1.98 2.18 0.45 0.79 0.88 1.02 0.65 3.2 1.83 2.14 1.95 2.16 1.35 0.75 0.05

Net Income Per Ebt

0.53 0.0 0.61 0.17 0.63 0.17 0.71 0.76 0.74 0.76 0.73 0.81 0.81 0.76 0.79 0.79 0.74 0.92 0.39

Ebt Per Ebit

- 0.15 0.02 0.1 0.27 1.32 0.36 0.53 0.41 0.54 0.73 0.64 0.95 0.76 0.86 0.86 0.79 0.92 0.2

Ebit Per Revenue

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

Debt Ratio

0.3 0.21 0.2 0.23 0.26 0.35 0.28 0.27 0.35 0.4 0.32 0.37 0.35 0.26 0.36 - - 0.12 0.34

Debt Equity Ratio

100.05 17.07 21.4 28.55 30.29 1850.23 4.47 3.9 3.18 5.8 6.52 6.97 3.7 1.36 2.38 - - 0.47 0.56

Long Term Debt To Capitalization

- - - - - - - - - - - - - - - - - - 0.34

Total Debt To Capitalization

0.99 0.94 0.96 0.97 0.97 1.0 0.82 0.8 0.76 0.85 0.87 0.87 0.79 0.58 0.7 - - 0.32 0.36

Interest Coverage

- 2.92 2.94 2.01 1.39 0.78 1.22 1.9 2.13 2.24 1.23 5.74 11.17 18.46 15.63 263.34 212.94 17.1 1.17

Cash Flow To Debt Ratio

-0.25 -0.05 -0.14 -0.19 0.1 -0.28 -0.44 -0.68 -1.2 -0.52 0.01 - - - - - - - -

Company Equity Multiplier

330.11 80.58 107.12 126.4 116.31 5358.42 15.76 14.5 9.03 14.34 20.38 18.68 10.57 5.23 6.63 4.16 2.34 3.77 1.67

Receivables Turnover

1708.99 2.6 2.41 2.92 3.84 3.53 3.33 3.32 4.12 4.68 6.91 6.05 11.93 13.08 9.49 12.83 13.63 14.67 6.47

Payables Turnover

5.68 2.31 1.78 1.62 2.13 2.69 2.66 2.72 4.73 4.32 4.46 5.36 9.35 15.36 7.08 20.96 9.52 27.6 13.23

Inventory Turn Over

813320.2 535007.47 298167.14 261855.43 9808.99 4037.47 3169.16 2678.84 2471.0 2295.25 2797.08 2519.71 503.7 1886.07 333.09 1111.86 114.46 185.89 9.93

Fixed Asset Turnover

49.81 58.23 61.07 60.38 63.09 61.75 79.94 91.75 132.92 147.99 141.14 118.11 137.57 242.05 210.39 139.01 128.78 253.55 1.29

Asset Turnover

2.53 2.36 2.19 2.07 2.64 2.97 2.68 2.98 3.79 3.42 4.26 3.83 5.89 8.32 5.34 8.05 8.14 9.5 0.44

Operating Cash Flow Sales Ratio

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

Free Cash Flow Operating Cash Flow Ratio

1 1.09 1.16 1.1 0.84 1.13 1.03 1.02 1.01 1.02 0.37 - - - - - - - -

Cash Flow Coverage Ratios

-0.25 -0.05 -0.14 -0.19 0.1 -0.28 -0.44 -0.68 -1.2 -0.52 0.01 - - - - - - - -

Short Term Coverage Ratios

-0.25 -0.05 -0.14 -0.19 0.1 -0.28 -0.44 -0.68 -1.2 -0.52 0.01 - - - - - - - -

Capital Expenditure Coverage Ratio

-9.26 -11.31 -6.06 -10.11 6.33 -7.9 -30.06 -40.7 -73.62 -58.44 1.59 - - - - - - - -

Dividend Paid And Capex Coverage Ratio

-9.26 -11.31 -6.06 -10.11 6.33 -2.17 -30.06 -40.69 -73.59 -29.57 0.13 - - - - - - - -

Dividend Payout Ratio

- - - - 0.0 2.46 0.0 0.0 0.0 0.08 1.09 0.85 1.13 - - - - - -

Price To Free Cash Flows Ratio, P/FCF

-11.86 -29.26 -11.78 -9.53 14.5 -2.48 -2.61 -1.66 -0.96 -1.96 280.8 - -38.51 -126.94 -96.77 -6.41 - - -

Price To Operating Cash Flows Ratio, P/OCF

-11.86 -31.85 -13.72 -10.47 12.21 -2.8 -2.7 -1.7 -0.97 -2.0 104.04 - - - - - - - -

Price Cash Flow Ratio, P/CF

-11.86 -31.85 -13.72 -10.47 12.21 -2.8 -2.7 -1.7 -0.97 -2.0 104.04 - - - - - - - -

Enterprise Value Multiple, EV

33.06 10.34 55.62 -3.39 28.39 3.61 10.31 7.13 5.7 5.53 8.37 4.75 4.93 2.97 2.46 0.41 3.23 3.52 8.24

Price Fair Value, P/FV

301.93 25.53 40.01 55.4 38.32 1460.67 5.28 4.51 3.71 6.02 8.15 7.91 6.98 4.41 2.58 0.95 3.72 2.24 0.08

All numbers in RUB currency

Quarterly Financial Ratios ТНС Энерго Нижний Новгород

2024-Q2 2024-Q1 2023-Q4 2023-Q3 2023-Q2 2023-Q1 2022-Q4 2022-Q3 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

14.2 16 -1.2 2.01 22.5 127 10.9 -9.51 70.3 246 -16.7 2.19 K -30.3 10.8 212 -466 167 1.3 K 21.2 21.1 74.9 107 7.03 -19.9 6.83 -12.4 8.87 -28.5 44.5 34.3 77.4 -8.42 7.5 3.02 4.86 12.8 -9.12 3.32 3.5 -14.8 -35 4.87 64.4 11.5 -12.6 4.27 3.71 -164 -

Price Sales Ratio, P/S

1.86 2.09 1.32 2.42 1.11 0.854 0.491 0.64 0.773 0.639 0.633 1.07 1.39 0.852 0.971 0.792 0.62 0.52 0.583 0.611 0.547 1.04 0.417 0.57 0.627 0.571 0.557 0.591 0.493 0.447 0.479 0.564 0.593 0.39 0.479 0.503 0.642 0.261 0.55 0.655 0.605 0.318 0.416 0.496 0.552 0.332 0.477 0.617 -

Price To Book Ratio, P/B

-2.84 -3.19 302 7.11 28.9 41.5 25.5 67.3 29.1 32.1 40 38 48.2 26.1 70.4 50.8 38.7 43.8 48.7 108 109 393 1.86 K 6.41 6.11 8.48 6.72 6.42 4.9 5.44 5.72 5.58 5.04 3.07 4.72 5.07 6.89 2.95 7.64 15.7 11.4 6.37 10.4 10.2 14.5 5.1 10.1 10.2 -

Price Earnings To Growth Ratio, PEG

- -0.147 0.001 -0.015 -0.004 -1.44 -0.054 0.013 0.277 -2.33 0.001 -21.6 0.206 0.006 -0.489 3.19 0.264 -13.2 1.44 0.072 -1.99 -1.29 -0.02 0.15 -0.026 0.071 -0.019 0.097 -1.55 0.276 -0.695 0.046 -0.124 0.041 0.022 -0.081 0.058 -0.092 -0.006 -0.095 0.3 0.004 -0.792 -0.055 0.094 -0.205 -0.001 2.32 -

Operating Cash Flow Per Share

-168 -168 -54.8 -54.8 - - - - - - - - -220 - -10.7 - -151 - -147 - - - 37.7 - - - 38.8 - - - 3.33 - - - 50.3 - - - 75.1 - - - 2.91 - - - 53.6 - -

Free Cash Flow Per Share

-172 -172 -70.9 -70.9 - - - - - - - - -220 - -24.2 - -156 - -161 - - - 37.7 - - - 38.8 - - - 3.33 - - - 50.3 - - - 75.1 - - - 2.91 - - - 53.6 - -

Cash Per Share

27.1 27.1 47.4 23.4 -38.4 18.6 79.2 31.7 53.8 247 310 182 191 266 344 194 187 283 138 106 101 154 130 134 166 164 28.3 202 214 303 70.8 217 381 353 26.8 216 290 411 189 438 517 633 15.1 450 482 617 31.8 498 -

Payout Ratio

- - - - - - - - - - - - - - - - - - 0.0 - 0.0 0.0 0.0 - 0.54 -0.866 0.641 - 0.0 0.0 0.0 - 0.0 0.0 0.0 0.0 -0.0 0.0 0.0 -0.105 -0.269 0.057 0.594 0.655 -0.708 0.306 0.191 -27.5 -

Dividend Yield

- - - - - - - - - - - - - - - - - - 0.0 - 0.0 0.0 0.0 - 0.02 0.017 0.018 - 0.0 0.0 0.0 - 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.002 0.002 0.003 0.002 0.014 0.014 0.018 0.013 0.042 -

Current Ratio

0.368 0.368 0.928 1.19 1.08 1.11 1.15 0.965 0.972 0.998 0.999 1.01 1.01 1.01 0.996 0.994 0.994 0.984 0.981 0.978 0.968 0.97 0.966 1.03 1.06 1.05 1.06 1.05 1.05 1.05 1.04 1.06 1.09 1.12 1.09 1.06 1.1 1.12 1.08 1.02 1.03 1.04 1.03 1.02 1.01 1.04 1.02 1.03 -

Quick Ratio

0.368 0.368 0.928 1.19 1.08 1.11 1.15 0.965 0.972 0.998 0.999 1.01 1.01 1.01 0.996 0.994 0.994 0.984 0.981 0.978 0.967 0.969 0.966 1.03 1.05 1.04 1.06 1.05 1.05 1.04 1.04 1.06 1.09 1.12 1.09 1.06 1.1 1.11 1.08 1.02 1.03 1.04 1.03 1.02 1.01 1.04 1.02 1.03 -

Cash Ratio

0.006 0.006 0.011 0.006 0.005 0.005 0.018 0.008 0.013 0.023 0.01 0.005 0.005 0.019 0.048 0.003 0.003 0.039 0.003 0.004 0.003 0.013 0.005 0.005 0.009 0.009 0.01 0.015 0.013 0.044 0.03 0.008 0.095 0.03 0.017 0.005 0.02 0.019 0.107 0.017 0.04 0.019 0.011 0.009 0.009 0.016 0.023 0.025 -

Days Of Sales Outstanding, DSO

55.6 55.6 - - - - 126 - - - 139 - - 132 111 - - - 86.2 129 114 - 91 125 - 90.7 94.7 115 100 97.9 7.56 102 80.9 68 - 81.1 71.8 64.2 81.4 85.6 70.8 55.9 - 67.6 73.4 58.2 - - -

Days Of Inventory Outstanding, DIO

0.0 0.0 0.0 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.047 0.056 0.039 0.033 0.055 0.099 0.064 0.079 1.63 2.05 1.6 0.1 0.142 0.135 0.109 0.12 0.154 0.156 0.132 0.127 0.178 0.159 0.139 0.134 0.228 0.145 0.116 0.112 0.166 0.185 0.14 0.122 0.214 -

Days Of Payables Outstanding, DPO

56.3 56.3 25.3 142 183 152 148 225 230 197 188 223 230 183 201 256 233 190 152 188 165 126 118 152 136 107 119 154 154 140 118 131 95.3 76.7 66.4 91 76.2 73.8 71.5 110 106 82.6 70.2 105 118 79.8 63.9 79.6 -

Operating Cycle

55.6 55.6 0.0 0.001 0.001 0.001 126 0.001 0.001 0.001 139 0.001 0.001 132 111 0.047 0.056 0.039 86.2 129 114 0.064 91.1 126 2.05 92.3 94.8 115 101 98 7.68 102 81.1 68.2 0.127 81.3 71.9 64.3 81.5 85.9 71 56 0.112 67.7 73.6 58.3 0.122 0.214 -

Cash Conversion Cycle

-0.713 -0.713 -25.3 -142 -183 -152 -21.3 -225 -230 -197 -49.1 -223 -230 -50.9 -90.2 -256 -233 -189 -66 -59.6 -50.4 -126 -26.7 -25.8 -134 -15 -24.1 -38.3 -53.1 -41.5 -111 -29.7 -14.2 -8.53 -66.2 -9.76 -4.3 -9.48 10 -23.9 -34.8 -26.6 -70.1 -37.3 -44.6 -21.5 -63.8 -79.3 -

Gross Profit Margin

0.038 0.038 -1.09 0.526 0.528 0.523 0.499 0.472 0.474 0.47 0.461 0.455 0.462 0.462 0.463 0.464 0.444 0.471 0.454 0.493 0.46 0.457 0.466 0.48 0.481 0.469 0.476 0.486 0.474 0.467 0.475 0.465 0.484 0.495 0.477 0.499 0.475 0.454 0.444 0.462 0.473 0.467 0.438 0.444 0.443 0.433 0.436 0.412 -

Operating Profit Margin

0.065 0.065 - 0.379 0.029 0.012 0.03 0.04 0.032 0.042 -0.0 0.014 -0.0 0.036 0.026 0.028 0.005 0.03 0.018 0.047 0.022 0.024 0.023 0.024 0.017 0.016 0.062 0.004 0.003 -0.001 0.024 -0.005 0.015 0.057 0.022 0.031 0.037 0.051 0.033 0.032 0.016 0.036 -0.019 0.031 -0.003 0.036 -0.018 0.055 -

Pretax Profit Margin

0.041 0.041 -0.342 0.361 0.015 0.002 0.014 -0.021 0.032 0.001 -0.012 0.0 -0.014 0.025 -0.001 0.012 0.001 0.0 0.011 0.011 0.004 0.004 0.099 -0.007 0.017 -0.013 0.021 -0.007 0.005 0.004 0.003 -0.02 0.025 0.041 0.031 0.014 -0.021 0.025 0.05 -0.014 -0.004 0.021 0.005 0.014 -0.015 0.024 0.034 -0.0 -

Net Profit Margin

0.033 0.033 -0.274 0.302 0.012 0.002 0.011 -0.017 0.003 0.001 -0.009 0.0 -0.011 0.02 0.001 -0.0 0.001 0.0 0.007 0.007 0.002 0.002 0.015 -0.007 0.023 -0.012 0.016 -0.005 0.003 0.003 0.002 -0.017 0.02 0.032 0.025 0.01 -0.018 0.02 0.039 -0.011 -0.004 0.016 0.002 0.011 -0.011 0.019 0.032 -0.001 -

Effective Tax Rate

0.202 0.202 0.199 0.165 0.166 0.233 0.22 0.208 0.913 0.287 0.194 0.641 0.189 0.203 1.97 1.04 0.292 0.561 0.368 0.323 0.527 0.344 0.85 -0.038 -0.348 0.084 0.242 0.226 0.472 0.257 0.514 0.182 0.209 0.208 0.217 0.287 0.148 0.223 0.214 0.192 -0.056 0.219 0.682 0.233 0.259 0.188 0.059 -11.3 -

Return On Assets, ROA

0.026 0.026 -0.19 0.141 0.006 0.001 0.007 -0.009 0.001 0.0 -0.006 0.0 -0.006 0.012 0.001 -0.0 0.0 0.0 0.005 0.005 0.001 0.002 0.012 -0.005 0.016 -0.01 0.012 -0.004 0.002 0.003 0.001 -0.012 0.017 0.034 0.027 0.009 -0.017 0.022 0.038 -0.009 -0.004 0.018 0.002 0.009 -0.009 0.02 0.036 -0.001 -

Return On Equity, ROE

-0.05 -0.05 -62.7 0.886 0.321 0.082 0.585 -1.77 0.104 0.033 -0.6 0.004 -0.398 0.604 0.083 -0.027 0.058 0.008 0.575 1.28 0.364 0.916 66 -0.081 0.224 -0.171 0.189 -0.056 0.028 0.04 0.018 -0.166 0.168 0.254 0.243 0.099 -0.189 0.222 0.546 -0.265 -0.081 0.327 0.04 0.22 -0.288 0.299 0.678 -0.016 -

Return On Capital Employed, ROCE

-0.144 -0.144 - 0.503 0.08 0.041 0.1 0.525 0.311 0.673 -0.006 0.194 -0.002 0.495 0.493 0.456 0.077 0.642 0.362 0.763 0.503 0.692 0.709 0.152 0.1 0.123 0.421 0.026 0.022 -0.01 0.217 -0.036 0.086 0.35 0.157 0.245 0.304 0.434 0.317 0.443 0.223 0.538 -0.321 0.386 -0.05 0.53 -0.329 0.747 -

Net Income Per Ebt

0.798 0.798 0.801 0.835 0.834 0.767 0.78 0.792 0.087 0.713 0.806 0.359 0.811 0.797 -0.97 -0.037 0.708 0.439 0.632 0.677 0.473 0.656 0.15 1.04 1.35 0.916 0.758 0.774 0.528 0.743 0.486 0.818 0.791 0.792 0.783 0.713 0.852 0.777 0.786 0.808 1.06 0.781 0.318 0.767 0.741 0.812 0.941 12.3 -

Ebt Per Ebit

0.635 0.635 - 0.953 0.506 0.185 0.473 -0.53 0.975 0.022 31.3 0.024 86.3 0.679 -0.045 0.422 0.281 0.008 0.598 0.228 0.176 0.155 4.24 -0.293 1 -0.784 0.337 -1.81 1.84 -4.02 0.13 3.75 1.7 0.714 1.43 0.439 -0.55 0.494 1.53 -0.429 -0.251 0.586 -0.267 0.453 5.76 0.656 -1.86 -0.001 -

Ebit Per Revenue

0.065 0.065 - 0.379 0.029 0.012 0.03 0.04 0.032 0.042 -0.0 0.014 -0.0 0.036 0.026 0.028 0.005 0.03 0.018 0.047 0.022 0.024 0.023 0.024 0.017 0.016 0.062 0.004 0.003 -0.001 0.024 -0.005 0.015 0.057 0.022 0.031 0.037 0.051 0.033 0.032 0.016 0.036 -0.019 0.031 -0.003 0.036 -0.018 0.055 -

Debt Ratio

0.388 0.388 0.303 0.252 0.255 0.248 0.212 0.241 0.237 0.221 0.2 0.235 0.234 0.228 0.226 0.233 0.23 0.234 0.26 0.278 0.303 0.342 0.345 0.334 0.343 0.336 0.284 0.298 0.261 0.265 0.269 0.297 0.366 0.347 0.352 0.397 0.41 0.345 0.404 0.417 0.387 0.367 0.32 0.337 0.338 0.359 0.373 0.435 -

Debt Equity Ratio

-0.75 -0.75 100 1.58 12.6 18.6 17.1 47 17 19 21.4 15.9 15.5 11.3 28.6 31.2 28.3 30 30.3 77.2 91.8 156 1.85 K 5.91 4.93 5.81 4.47 4.73 3.64 4.12 3.9 3.94 3.58 2.62 3.18 4.44 4.52 3.56 5.8 12.9 8.59 6.81 6.52 7.94 11 5.35 6.97 7.75 -

Long Term Debt To Capitalization

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

Total Debt To Capitalization

-3 -3 0.99 0.613 0.927 0.949 0.945 0.979 0.944 0.95 0.955 0.941 0.939 0.919 0.966 0.969 0.966 0.968 0.968 0.987 0.989 0.994 0.999 0.855 0.831 0.853 0.817 0.826 0.785 0.805 0.796 0.797 0.782 0.723 0.761 0.816 0.819 0.781 0.853 0.928 0.896 0.872 0.867 0.888 0.916 0.842 0.874 0.886 -

Interest Coverage

- - - 21.2 2.02 1.23 1.9 2.84 1.79 3.72 -0.033 1.02 -0.012 3.29 2.14 1.88 0.328 2.69 0.52 3.41 1.38 2.01 0.411 1.63 1.13 1.42 2.48 0.297 0.225 -0.109 2.24 -0.344 1.06 4.89 1.74 1.83 2.04 2.71 2.09 1.85 1.26 4.52 -2.25 2.83 -0.264 4.84 -2.19 5.13 -

Cash Flow To Debt Ratio

-0.133 -0.133 -0.036 -0.036 - - - - - - - - -0.22 - -0.011 - -0.164 - -0.159 - - - 0.036 - - - 0.042 - - - 0.005 - - - 0.076 - - - 0.094 - - - 0.006 - - - 0.097 - -

Company Equity Multiplier

-1.94 -1.94 330 6.28 49.4 75.3 80.6 195 71.6 85.9 107 67.7 66.1 49.7 126 134 123 128 116 278 303 455 5.36 K 17.7 14.4 17.3 15.8 15.9 14 15.5 14.5 13.3 9.79 7.53 9.03 11.2 11 10.3 14.3 31 22.2 18.5 20.4 23.5 32.4 14.9 18.7 17.8 -

Receivables Turnover

1.62 1.62 - - - - 0.712 - - - 0.648 - - 0.681 0.808 - - - 1.04 0.7 0.788 - 0.989 0.722 - 0.992 0.951 0.78 0.896 0.919 11.9 0.886 1.11 1.32 - 1.11 1.25 1.4 1.11 1.05 1.27 1.61 - 1.33 1.23 1.55 - - -

Payables Turnover

1.6 1.6 3.55 0.632 0.492 0.591 0.609 0.4 0.392 0.458 0.479 0.403 0.391 0.492 0.447 0.351 0.387 0.475 0.591 0.478 0.547 0.716 0.764 0.592 0.663 0.838 0.757 0.585 0.586 0.645 0.76 0.685 0.944 1.17 1.36 0.989 1.18 1.22 1.26 0.82 0.851 1.09 1.28 0.857 0.761 1.13 1.41 1.13 -

Inventory Turn Over

203 K 203 K 508 K 99.5 K 109 K 126 K 141 K 117 K 113 K 129 K 80.1 K 66 K 72 K 93.4 K 72.3 K 1.89 K 1.61 K 2.28 K 2.73 K 1.65 K 910 1.42 K 1.15 K 55.3 43.9 56.3 903 633 665 827 747 583 579 681 709 505 566 648 669 394 621 778 804 542 486 642 735 421 -

Fixed Asset Turnover

16.4 16.4 13.7 12.5 12.8 16.5 15.9 13.4 12.9 15.1 16.4 16 15.2 18.4 16.7 13.8 13.9 17.7 17.2 15.2 15 17.7 17.3 20.6 19.4 80.3 22.8 25.6 24.3 28.4 25.3 34.9 34.9 43.5 38.3 36.9 37.3 46.3 41.9 37.1 36.7 44.2 40.5 33.4 29.7 37.7 34.9 26.4 -

Asset Turnover

0.788 0.788 0.694 0.467 0.526 0.646 0.645 0.541 0.526 0.586 0.59 0.526 0.524 0.617 0.574 0.478 0.508 0.655 0.719 0.635 0.658 0.827 0.831 0.635 0.677 0.859 0.765 0.685 0.712 0.783 0.824 0.746 0.869 1.04 1.09 0.9 0.974 1.1 0.968 0.774 0.847 1.08 1.22 0.871 0.81 1.03 1.13 0.928 -

Operating Cash Flow Sales Ratio

-0.065 -0.065 -0.016 -0.02 - - - - - - - - -0.099 - -0.004 - -0.074 - -0.058 - - - 0.015 - - - 0.016 - - - 0.002 - - - 0.025 - - - 0.039 - - - 0.002 - - - 0.032 - -

Free Cash Flow Operating Cash Flow Ratio

1.02 1.02 1.29 1.29 - - - - - - - - 1 - 2.27 - 1.03 - 1.1 - - - 1 - - - 1 - - - 1 - - - 1 - - - 1 - - - 1 - - - 1 - -

Cash Flow Coverage Ratios

-0.133 -0.133 -0.036 -0.036 - - - - - - - - -0.22 - -0.011 - -0.164 - -0.159 - - - 0.036 - - - 0.042 - - - 0.005 - - - 0.076 - - - 0.094 - - - 0.006 - - - 0.097 - -

Short Term Coverage Ratios

-0.133 -0.133 -0.036 -0.036 - - - - - - - - -0.22 - -0.011 - -0.164 - -0.159 - - - 0.036 - - - 0.042 - - - 0.005 - - - 0.076 - - - 0.094 - - - 0.006 - - - 0.097 - -

Capital Expenditure Coverage Ratio

-46.8 -46.8 -3.41 -3.41 - - - - - - - - - - -0.788 - -30.4 - -10.4 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Dividend Paid And Capex Coverage Ratio

-46.8 -46.8 -3.41 -3.41 - - - - - - - - - - -0.788 - -30.4 - -10.4 - - - 23.4 K - - - 1.56 - - - 66.3 K - - - 1 M - - - 99.8 K - - - 1.68 - - - 5.25 - -

Dividend Payout Ratio

- - - - - - - - - - - - - - - - - - 0.0 - 0.0 0.0 0.0 - 0.54 -0.866 0.641 - 0.0 0.0 0.0 - 0.0 0.0 0.0 0.0 -0.0 0.0 0.0 -0.105 -0.269 0.057 0.594 0.655 -0.708 0.306 0.191 -27.5 -

Price To Free Cash Flows Ratio, P/FCF

-28 -31.4 -64.8 -95.3 - - - - - - - - -14.1 - -103 - -8.11 - -9.21 - - - 28.1 - - - 35.5 - - - 310 - - - 19.4 - - - 14 - - - 258 - - - 14.9 - -

Price To Operating Cash Flows Ratio, P/OCF

-28.6 -32.1 -83.8 -123 - - - - - - - - -14.1 - -234 - -8.37 - -10.1 - - - 28.1 - - - 35.5 - - - 310 - - - 19.4 - - - 14 - - - 258 - - - 14.9 - -

Price Cash Flow Ratio, P/CF

-28.6 -32.1 -83.8 -123 - - - - - - - - -14.1 - -234 - -8.37 - -10.1 - - - 28.1 - - - 35.5 - - - 310 - - - 19.4 - - - 14 - - - 258 - - - 14.9 - -

Enterprise Value Multiple, EV

34.3 37.7 -6.07 7.79 54.3 104 26.2 -151 24.2 79.4 -2.54 K 107 -11.2 K 33.3 -3.84 48.5 43.8 71.4 -34.7 42.7 51 92.2 5.33 144 10.7 -723 20.1 175 47.1 51 54.8 -207 23.7 13.3 17.9 30.3 -456 12.7 13.2 335 115 22.3 49.4 35.1 -188 21.1 18.5 100 -

Price Fair Value, P/FV

-2.84 -3.19 302 7.11 28.9 41.5 25.5 67.3 29.1 32.1 40 38 48.2 26.1 70.4 50.8 38.7 43.8 48.7 108 109 393 1.86 K 6.41 6.11 8.48 6.72 6.42 4.9 5.44 5.72 5.58 5.04 3.07 4.72 5.07 6.89 2.95 7.64 15.7 11.4 6.37 10.4 10.2 14.5 5.1 10.1 10.2 -

All numbers in RUB currency