Медиахолдинг logo
Медиахолдинг ODVA

Медиахолдинг Financial Ratios 2011-2025 | ODVA

Annual Financial Ratios Медиахолдинг

2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011

Price Earnings Ratio, P/E

-1.48 -2.42 -0.41 -1.13 -0.39 -1.2 -0.25 0.61 872.63 6.31 -4.1

Price Sales Ratio, P/S

2.3 4.24 11.88 13.25 137.95 2055 2.2 0.55 1.65 2.28 1.27

Price To Book Ratio, P/B

-0.11 -0.19 -0.29 -0.82 -3.57 0.47 0.03 0.02 0.09 0.2 0.71

Price Earnings To Growth Ratio, PEG

-0.12 0.03 -0.0 0.02 -0.0 0.02 0.0 - 0.08 -0.06 -

Operating Cash Flow Per Share

0.01 -0.02 -0.11 -0.11 -0.09 -0.09 -0.08 -0.02 - - -

Free Cash Flow Per Share

0.01 -0.02 -0.11 -0.11 -0.09 -0.09 -0.08 -0.03 - -0.13 -0.0

Cash Per Share

0.0 0.0 0.0 0.0 0.0 0.0 0.01 0.01 0.0 0.0 1.24

Payout Ratio

- - - - - - - - - 0.0 -

Dividend Yield

- - - - - - - - - 0.0 -

Current Ratio

0.42 0.39 0.33 9.54 1.08 2.1 93.75 0.74 1391.45 10.35 208.75

Quick Ratio

0.41 0.39 0.33 9.54 1.08 2.1 93.75 0.74 1391.45 10.35 208.72

Cash Ratio

0.07 0.03 0.0 0.09 0.0 0.01 0.24 0.01 0.97 0.0 0.03

Days Of Sales Outstanding, DSO

51.11 256.67 388.32 347.56 2314.73 25753.36 81.5 853.96 889.22 - -

Days Of Inventory Outstanding, DIO

2.97 2.9 0.39 0.71 - 0.21 1.13 1.04 - 0.43 0.07

Days Of Payables Outstanding, DPO

150.94 458.9 152.32 70.62 95.44 33.01 57.31 861.85 643.21 9607.96 1.4

Operating Cycle

54.08 259.57 388.71 348.27 2314.73 25753.57 82.63 855.0 889.22 0.43 0.07

Cash Conversion Cycle

-96.86 -199.33 236.39 277.65 2219.29 25720.56 25.32 -6.84 246.01 -9607.53 -1.33

Gross Profit Margin

0.43 0.34 -2.62 -2.45 -69.4 -900.69 -0.71 -0.1 -0.01 0.62 0.26

Operating Profit Margin

-0.2 -0.8 -26.44 -9.7 -345.22 -1588.64 -2.32 -0.29 0.0 0.44 0.07

Pretax Profit Margin

-1.55 -1.76 -28.66 -11.76 -358.0 -1716.66 -8.92 1.12 0.0 0.45 -0.29

Net Profit Margin

-1.55 -1.76 -28.66 -11.76 -358.0 -1716.66 -8.91 0.89 0.0 0.36 -0.31

Effective Tax Rate

- -0.0 -0.0 -0.0 -0.6 -0.01 0.0 0.2 0.2 0.2 -0.07

Return On Assets, ROA

-8.52 -2.13 -20.48 -0.48 -1.62 -0.26 -0.1 0.02 0.0 0.03 -0.17

Return On Equity, ROE

0.08 0.08 0.69 0.73 9.28 -0.39 -0.11 0.03 0.0 0.03 -0.17

Return On Capital Employed, ROCE

0.86 0.72 14.34 -0.44 -11.29 -0.3 -0.03 -0.01 0.0 0.04 0.04

Net Income Per Ebt

1 1.0 1.0 1.0 1 1 1.0 0.8 0.8 0.8 1.08

Ebt Per Ebit

7.7 2.18 1.08 1.21 1.04 1.08 3.84 -3.85 1 1.03 -3.96

Ebit Per Revenue

-0.2 -0.8 -26.44 -9.7 -345.22 -1588.64 -2.32 -0.29 0.0 0.44 0.07

Debt Ratio

111.09 25.76 28.39 1.55 1.08 0.32 0.02 0.0 - 0.0 0.0

Debt Equity Ratio

-0.99 -0.95 -0.96 -2.38 -6.17 0.5 0.03 0.01 - 0.0 0.0

Long Term Debt To Capitalization

-86.0 -18.98 -21.53 1.73 2.26 0.18 0.02 0.01 - - -

Total Debt To Capitalization

-86.0 -18.98 -21.53 1.73 1.19 0.33 0.02 0.01 - 0.0 0.0

Interest Coverage

-0.15 -0.84 -11.93 -4.72 -27.02 -14.35 -25.89 -162.59 9.65 190.48 0.96

Cash Flow To Debt Ratio

0.01 -0.03 -0.18 -0.25 -0.28 -0.41 -0.67 -0.53 - - -

Company Equity Multiplier

-0.01 -0.04 -0.03 -1.53 -5.72 1.53 1.03 1.54 1.0 1.1 1.0

Receivables Turnover

7.14 1.42 0.94 1.05 0.16 0.01 4.48 0.43 0.41 - -

Payables Turnover

2.42 0.8 2.4 5.17 3.82 11.06 6.37 0.42 0.57 0.04 260.44

Inventory Turn Over

122.86 125.74 936.32 515.16 - 1705.89 322.19 350.76 - 851.03 5125.11

Fixed Asset Turnover

- - - 101.39 1.76 0.11 22.45 49.94 178.96 190.84 249.42

Asset Turnover

5.49 1.21 0.71 0.04 0.0 0.0 0.01 0.02 0.06 0.08 0.56

Operating Cash Flow Sales Ratio

0.25 -0.55 -7.0 -9.39 -66.78 -888.31 -1.42 -0.11 - - -

Free Cash Flow Operating Cash Flow Ratio

1 1 1 1 1 1 1 1.34 - - -

Cash Flow Coverage Ratios

0.01 -0.03 -0.18 -0.25 -0.28 -0.41 -0.67 -0.53 - - -

Short Term Coverage Ratios

- - - - -0.39 -0.75 -0.67 -115.36 - - -

Capital Expenditure Coverage Ratio

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

Dividend Paid And Capex Coverage Ratio

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

Dividend Payout Ratio

- - - - - - - - - 0.0 -

Price To Free Cash Flows Ratio, P/FCF

9.39 -7.77 -1.7 -1.41 -2.07 -2.31 -1.55 -3.58 - -7.98 -486.0

Price To Operating Cash Flows Ratio, P/OCF

9.39 -7.77 -1.7 -1.41 -2.07 -2.31 -1.55 -4.81 - - -

Price Cash Flow Ratio, P/CF

9.39 -7.77 -1.7 -1.41 -2.07 -2.31 -1.55 -4.81 - - -

Enterprise Value Multiple, EV

-144.87 -36.17 -1.99 -5.66 -1.31 -5.35 -0.1 0.36 628.16 645.2 -6.04

Price Fair Value, P/FV

-0.11 -0.19 -0.29 -0.82 -3.57 0.47 0.03 0.02 0.09 0.2 0.71

All numbers in RUB currency

Quarterly Financial Ratios Медиахолдинг

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

Price Earnings Ratio, P/E

-1.48 -1.17 -1.26 -1.51 -3.86 -3.82 -1.31 -7.43 -3.92 -1.43 -1.04 -0.262 -0.129 -1.13 -1.08 -1.06 -1.02 -1.45 -0.235 -0.237 -0.922 -1.18 -1.06 -1.23 -1.51 -2.45 -0.029 -0.027 -0.188 965 0.484 0.879 0.993 17.9 K 249 1.55 125 3.3 K -

Price Sales Ratio, P/S

52.1 41.2 11.9 14.2 10.1 10 5.68 17 8.93 19.6 14.2 47.8 23.6 50.1 39.9 39.1 68 96.9 378 380 896 1.15 K 5.04 K 5.87 K 24.2 K 39.3 K 20.4 18.9 6.73 5.88 2.92 5.29 2.09 7.4 5.52 3.6 5.29 418 -

Price To Book Ratio, P/B

-0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -190 -0.0 -236 -0.0 -286 -0.0 -652 -0.001 -0.001 -0.001 -0.001 -0.002 -0.004 -0.004 0.0 0.001 0.0 0.001 0.0 0.0 0.0 0.0 0.0 0.034 0.0 0.0 0.0 0.062 0.092 0.083 0.121 0.151 -

Price Earnings To Growth Ratio, PEG

- 0.071 - -0.011 - 0.055 -0.003 0.15 0.073 0.029 0.014 0.005 -0.0 -0.1 - -0.109 - 0.017 - -0.001 - 0.174 - -0.041 - 0.025 - -0.0 - -9.65 - 0.012 - -179 2.4 0.0 0.113 - -

Operating Cash Flow Per Share

-0.0 -0.0 0.005 0.005 311 0.0 - 0.0 - -0.008 - -0.027 -0.0 -26.5 -26.5 -0.035 -28.5 -28.5 -28.7 -0.027 -22.7 -22.7 -22.8 -0.021 -22.2 -22.2 -22.2 -21 -21 -0.021 -21 -5.36 -5.36 -0.005 -0.005 - - - -

Free Cash Flow Per Share

-0.0 -0.0 0.005 0.005 311 0.0 - 0.0 - -0.008 - -0.027 -0.0 -26.5 -26.5 -0.035 -28.5 -28.5 -28.7 -0.027 -22.7 -22.7 -22.8 -0.021 -22.2 -22.2 -22.2 -21 -21 -0.021 -21 -7.19 -7.19 -0.007 -0.007 - - - -

Cash Per Share

0.147 0.147 1.26 1.26 0.164 0.164 0.0 1.68 0.0 0.177 0.0 0.066 0.0 0.211 2.68 2.68 0.544 0.544 0.925 0.925 0.578 0.578 0.99 0.99 7.69 7.69 9.93 9.93 0.339 0.0 14.3 0.054 0.45 0.0 0.001 4.19 0.002 4.6 -

Payout Ratio

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

Dividend Yield

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

Current Ratio

0.205 0.205 0.421 0.421 1.67 1.67 0.392 0.392 0.875 0.875 0.33 0.33 6.51 6.51 9.54 9.54 1.02 1.02 1.08 1.08 1.94 1.94 2.1 2.1 94.4 94.4 6.98 6.98 135 158 0.742 3.23 K 0.942 76.8 1.39 K 6.45 K 2.57 3.61 K -

Quick Ratio

0.197 0.197 0.409 0.409 1.65 1.65 0.389 0.389 0.865 0.865 0.329 0.329 6.51 6.51 9.54 9.54 1.02 1.02 1.08 1.08 1.94 1.94 2.1 2.1 94.3 94.3 6.98 6.98 135 158 0.741 3.23 K 0.941 76.8 1.39 K 6.45 K 2.57 3.61 K -

Cash Ratio

0.007 0.007 0.074 0.074 0.014 0.014 0.028 0.028 0.011 0.011 0.001 0.001 0.005 0.005 0.089 0.089 0.002 0.002 0.004 0.004 0.004 0.004 0.007 0.007 0.187 0.187 0.24 0.24 0.017 0.015 0.005 0.083 0.0 0.002 0.972 0.782 0.001 0.039 -

Days Of Sales Outstanding, DSO

218 K 218 K 68.5 K 68.5 K 148 K 148 K - 217 K 0.068 191 K 0.114 377 K 0.18 372 K 258 K 258 K 395 K 395 K 1.57 M 1.57 M 4.18 M 4.18 M 15.6 M 15.6 M 1.08 B 1.08 B 187 K 187 K 257 K - 1.12 M - 1.14 M - - - 492 - -

Days Of Inventory Outstanding, DIO

6.22 K 6.22 K 2.52 K 2.52 K 3.44 K 3.44 K 0.002 3.03 K 0.002 2.72 K 0.0 402 0.0 359 601 601 - - - - 210 210 188 188 1.6 K 1.6 K - - 2.07 K - 1.39 K - 794 - - 0.026 0.262 - -

Days Of Payables Outstanding, DPO

399 K 399 K 128 K 128 K 109 K 109 K 0.263 478 K 0.087 156 K 0.194 157 K 0.118 217 K 59.9 K 59.9 K 302 K 302 K 91.3 K 91.3 K 66 K 66 K 29 K 29 K 46.6 K 46.6 K 119 K 119 K 40.1 K 34.2 1.15 M 1.56 K 670 K 58.8 1.19 0.546 - - -

Operating Cycle

224 K 224 K 71 K 71 K 152 K 152 K 0.002 220 K 0.07 193 K 0.115 377 K 0.18 372 K 259 K 259 K 395 K 395 K 1.57 M 1.57 M 4.18 M 4.18 M 15.6 M 15.6 M 1.08 B 1.08 B 187 K 187 K 260 K - 1.12 M - 1.14 M - - 0.026 493 - -

Cash Conversion Cycle

-174 K -174 K -57.1 K -57.1 K 42.4 K 42.4 K -0.261 -258 K -0.017 37.8 K -0.08 220 K 0.062 155 K 199 K 199 K 92.8 K 92.8 K 1.48 M 1.48 M 4.11 M 4.11 M 15.6 M 15.6 M 1.08 B 1.08 B 68.5 K 68.5 K 219 K -34.2 -32.2 K -1.56 K 467 K -58.8 -1.19 -0.519 493 - -

Gross Profit Margin

-0.467 -0.467 0.095 0.095 0.62 0.62 0.62 0.465 0.465 0.167 0.167 -2.4 -2.41 -2.84 -2.02 -2.02 -3.3 -3.3 -49 -49 -124 -124 -620 -620 -2.22 K -2.22 K -0.898 -0.898 -0.521 0.107 -0.076 -0.076 -0.111 -0.021 -0.349 -0.033 0.084 1 -

Operating Profit Margin

-3.02 -3.02 -0.878 -0.878 0.193 0.193 0.193 -0.017 -0.017 -1.9 -1.9 -43.3 -43.3 -9.04 -7.57 -7.57 -13.9 -13.9 -391 -391 -223 -223 -1.08 K -1.08 K -3.9 K -3.9 K -172 -172 -1.24 0.002 -0.35 -0.35 -0.255 -0.054 0.007 -0.214 0.005 0.04 -

Pretax Profit Margin

-8.82 -8.82 -2.35 -2.35 -0.654 -0.654 -1.08 -0.57 -0.57 -3.42 -3.42 -45.6 -45.6 -11.1 -9.26 -9.26 -16.7 -16.7 -401 -401 -243 -243 -1.19 K -1.19 K -4.01 K -4.01 K -175 -175 -9.01 0.002 1.88 1.88 0.658 0.0 0.007 0.724 0.014 0.04 -

Net Profit Margin

-8.82 -8.82 -2.35 -2.35 -0.654 -0.654 -1.08 -0.57 -0.57 -3.42 -3.42 -45.6 -45.6 -11.1 -9.26 -9.26 -16.7 -16.7 -401 -401 -243 -243 -1.19 K -1.19 K -4.01 K -4.01 K -175 -175 -8.94 0.002 1.51 1.51 0.527 0.0 0.006 0.58 0.011 0.032 -

Effective Tax Rate

- - - - - - - -0.0 -0.0 - - -0.0 -0.0 - -0.0 -0.0 - - - - - - - - - - -0.001 -0.001 -0.007 0.205 0.201 0.201 0.2 0.25 0.204 0.2 0.217 0.216 -

Return On Assets, ROA

-0.003 -0.003 -0.002 -0.002 -0.0 -0.0 -982 -0.0 -595 -0.001 -2.05 K -0.008 -1.19 K -0.0 -0.0 -0.0 -0.0 -0.0 -0.001 -0.001 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.001 -0.001 -0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.013 0.0 0.0 -

Return On Equity, ROE

0.0 0.0 0.0 0.0 0.0 0.0 36.2 0.0 15.1 0.0 69 0.0 1.26 K 0.0 0.0 0.0 0.0 0.0 0.004 0.004 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.002 -0.002 -0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.013 0.0 0.0 -

Return On Capital Employed, ROCE

0.0 0.0 0.001 0.001 0.0 0.0 -128 0.0 -243 -0.01 867 0.006 -1.33 K -0.0 -0.0 -0.0 -0.001 -0.001 -0.005 -0.005 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.002 -0.002 -0.0 0.0 -0.0 -0.0 -0.0 -0.0 0.0 -0.005 0.0 0.0 -

Net Income Per Ebt

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0.992 0.795 0.799 0.799 0.8 0.75 0.796 0.8 0.783 0.784 -

Ebt Per Ebit

2.92 2.92 2.68 2.68 -3.4 -3.4 -5.63 33.7 33.7 1.79 1.79 1.05 1.05 1.23 1.22 1.22 1.2 1.2 1.03 1.03 1.09 1.09 1.1 1.1 1.03 1.03 1.01 1.01 7.29 0.83 -5.39 -5.39 -2.59 -0.003 0.998 -3.39 2.53 1 -

Ebit Per Revenue

-3.02 -3.02 -0.878 -0.878 0.193 0.193 0.193 -0.017 -0.017 -1.9 -1.9 -43.3 -43.3 -9.04 -7.57 -7.57 -13.9 -13.9 -391 -391 -223 -223 -1.08 K -1.08 K -3.9 K -3.9 K -172 -172 -1.24 0.002 -0.35 -0.35 -0.255 -0.054 0.007 -0.214 0.005 0.04 -

Debt Ratio

173 173 111 111 36.3 36.3 25.8 25.8 39.6 39.6 28.4 28.4 1.8 1.8 1.55 1.55 1.27 1.27 1.08 1.08 0.413 0.413 0.325 0.325 0.034 0.034 0.165 0.165 0.016 - 0.005 - 0.0 - - - 0.359 0.0 -

Debt Equity Ratio

-0.978 -0.978 -0.989 -0.989 -1.01 -1.01 -0.95 -0.95 -1 -1 -0.956 -0.956 -1.9 -1.9 -2.38 -2.38 -3.15 -3.15 -6.17 -6.17 0.756 0.756 0.497 0.497 0.035 0.035 0.207 0.207 0.016 - 0.007 - 0.0 - - - 0.565 0.0 -

Long Term Debt To Capitalization

-44.7 -44.7 -86 -86 86.8 86.8 -19 -19 544 544 -21.5 -21.5 2.11 2.11 1.73 1.73 6.39 6.39 2.26 2.26 0.288 0.288 0.185 0.185 0.03 0.03 0.153 0.153 0.016 - 0.007 - - - - - - - -

Total Debt To Capitalization

-44.7 -44.7 -86 -86 86.8 86.8 -19 -19 544 544 -21.5 -21.5 2.11 2.11 1.73 1.73 1.46 1.46 1.19 1.19 0.43 0.43 0.332 0.332 0.034 0.034 0.171 0.171 0.016 - 0.007 - 0.0 - - - 0.361 0.0 -

Interest Coverage

- - - - - - 0.151 - -0.031 - -1.26 - -18.6 - - - - - - - - - - - - - - - - - - - - - - - - 1.06 -

Cash Flow To Debt Ratio

-0.0 -0.0 0.0 0.0 0.434 0.0 - 0.0 - -0.0 - -0.0 -0.05 -0.05 -0.057 -0.0 -0.075 -0.075 -0.088 -0.0 -0.087 -0.087 -0.105 -0.0 -0.13 -0.13 -0.177 -0.168 -0.255 - -0.519 - -28.8 - - - - - -

Company Equity Multiplier

-0.006 -0.006 -0.009 -0.009 -0.028 -0.028 -0.037 -0.037 -0.025 -0.025 -0.034 -0.034 -1.06 -1.06 -1.53 -1.53 -2.47 -2.47 -5.72 -5.72 1.83 1.83 1.53 1.53 1.04 1.04 1.25 1.25 1.02 1 1.54 1 1.53 1.01 1 1 1.57 1 -

Receivables Turnover

0.0 0.0 0.001 0.001 0.001 0.001 - 0.0 1.32 K 0.0 789 0.0 500 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 - - - 0.183 - -

Payables Turnover

0.0 0.0 0.001 0.001 0.001 0.001 343 0.0 1.04 K 0.001 463 0.001 763 0.0 0.002 0.002 0.0 0.0 0.001 0.001 0.001 0.001 0.003 0.003 0.002 0.002 0.001 0.001 0.002 2.63 0.0 0.058 0.0 1.53 75.7 165 - - -

Inventory Turn Over

0.014 0.014 0.036 0.036 0.026 0.026 54.2 K 0.03 59.5 K 0.033 181 K 0.224 460 K 0.25 0.15 0.15 - - - - 0.428 0.428 0.478 0.478 0.056 0.056 - - 0.044 - 0.065 - 0.113 - - 3.44 K 344 - -

Fixed Asset Turnover

- - - - - - - - - - - - 163 K 0.079 0.034 0.034 0.003 0.003 0.001 0.001 0.0 0.0 0.0 0.0 0.0 0.0 0.002 0.002 0.007 37.7 0.009 0.037 0.027 30.7 53.6 64.4 55.2 0.815 -

Asset Turnover

0.0 0.0 0.001 0.001 0.001 0.001 906 0.0 1.04 K 0.0 600 0.0 26.1 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 0.006 0.0 0.0 0.0 0.008 0.017 0.023 0.015 0.0 -

Operating Cash Flow Sales Ratio

-0.298 -0.298 0.642 0.642 27.3 K 0.014 - 0.007 - -1.32 - -7.08 -0.003 -7.11 K -6.56 K -8.54 -14 K -14 K -57.7 K -54.6 -122 K -122 K -559 K -523 -2.39 M -2.39 M -3.49 K -3.31 K -904 -0.723 -595 -152 -91.2 -0.129 -0.064 - - - -

Free Cash Flow Operating Cash Flow Ratio

1 1 1 1 1 1 - 1 - 1 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1.34 1.34 1.34 1.34 - - - -

Cash Flow Coverage Ratios

-0.0 -0.0 0.0 0.0 0.434 0.0 - 0.0 - -0.0 - -0.0 -0.05 -0.05 -0.057 -0.0 -0.075 -0.075 -0.088 -0.0 -0.087 -0.087 -0.105 -0.0 -0.13 -0.13 -0.177 -0.168 -0.255 - -0.519 - -28.8 - - - - - -

Short Term Coverage Ratios

- - - - - - - - - - - - - - - - -0.12 -0.12 -0.124 -0.0 -0.188 -0.188 -0.193 -0.0 -0.989 -0.989 -1.41 -1.33 -294 - -113 - -28.8 - - - - - -

Capital Expenditure Coverage Ratio

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

Dividend Paid And Capex Coverage Ratio

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

Dividend Payout Ratio

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

Price To Free Cash Flows Ratio, P/FCF

-175 -138 18.5 22.2 0.0 733 - 2.35 K - -14.8 - -6.75 -6.86 K -0.007 -0.006 -4.58 -0.005 -0.007 -0.007 -6.96 -0.007 -0.009 -0.009 -11.2 -0.01 -0.016 -0.006 -0.006 -0.007 -8.13 -0.005 -0.026 -0.017 -42.7 -63.9 - - - -

Price To Operating Cash Flows Ratio, P/OCF

-175 -138 18.5 22.2 0.0 733 - 2.35 K - -14.8 - -6.75 -6.86 K -0.007 -0.006 -4.58 -0.005 -0.007 -0.007 -6.96 -0.007 -0.009 -0.009 -11.2 -0.01 -0.016 -0.006 -0.006 -0.007 -8.13 -0.005 -0.035 -0.023 -57.3 -85.9 - - - -

Price Cash Flow Ratio, P/CF

-175 -138 18.5 22.2 0.0 733 - 2.35 K - -14.8 - -6.75 -6.86 K -0.007 -0.006 -4.58 -0.005 -0.007 -0.007 -6.96 -0.007 -0.009 -0.009 -11.2 -0.01 -0.016 -0.006 -0.006 -0.007 -8.13 -0.005 -0.035 -0.023 -57.3 -85.9 - - - -

Enterprise Value Multiple, EV

-154 K -154 K -129 K -129 K 251 K 251 K 258 K 1.28 M -14.2 K -60 K -1.1 K -3.65 K -5.74 K -16.7 K -16.2 K -16.2 K -14.4 K -14.4 K -6.5 K -6.5 K -12.1 K -12.1 K -5.07 K -5.07 K -10.2 K -10.2 K -106 -106 -131 K 3.07 K 1.64 K 8.27 -11.2 -137 791 112 123 5.33 K -

Price Fair Value, P/FV

-0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -190 -0.0 -236 -0.0 -286 -0.0 -652 -0.001 -0.001 -0.001 -0.001 -0.002 -0.004 -0.004 0.0 0.001 0.0 0.001 0.0 0.0 0.0 0.0 0.0 0.034 0.0 0.0 0.0 0.062 0.092 0.083 0.121 0.151 -

All numbers in RUB currency