Пермэнергосбыт logo
Пермэнергосбыт PMSB

Пермэнергосбыт Financial Ratios 2008-2025 | PMSB

Annual Financial Ratios Пермэнергосбыт

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

Price Earnings Ratio, P/E

3.68 5.83 7.12 3.49 3.98 5.79 6.07 6.22 4.37 7.36 5.68 3.57 5.85 5.0 5

Price Sales Ratio, P/S

0.09 0.13 0.13 0.08 0.07 0.07 0.06 0.05 0.04 0.07 0.07 0.07 0.09 0.05 0.06

Price To Book Ratio, P/B

1.46 2.4 2.67 1.93 2.02 2.82 2.47 2.07 1.64 3.4 2.48 2.3 3.78 1.56 2.08

Price Earnings To Growth Ratio, PEG

0.07 0.23 -0.17 0.07 0.06 0.1 0.36 -0.44 0.26 -0.29 -0.08 0.03 0.07 - -

Operating Cash Flow Per Share

51.02 30.96 40.94 8.29 29.76 6.64 0.86 7.77 -19.37 7.47 - - - - -

Free Cash Flow Per Share

47.46 26.85 37.23 6.08 28.04 5.04 -0.53 7.47 -21.27 5.74 -0.63 -0.91 -1.35 -1.92 -1.01

Cash Per Share

84.08 58.56 51.54 30.82 38.41 20.52 20.36 18.79 9.3 38.21 22.18 23.53 26.76 2.88 5.5

Payout Ratio

0.61 0.59 0.72 0.51 - 0.63 0.87 1.1 0.44 1.53 1.24 0.74 - - -

Dividend Yield

0.16 0.1 0.1 0.14 - 0.11 0.14 0.18 0.1 0.21 0.22 0.21 - - -

Current Ratio

1.33 1.28 1.24 1.24 1.12 1.12 1.09 1.08 1.1 1.03 1.16 1.12 1.05 1.15 1.16

Quick Ratio

1.31 1.26 1.22 1.22 1.11 1.1 1.08 1.07 1.1 1.02 1.15 1.11 1.01 1.1 1.14

Cash Ratio

0.56 0.42 0.39 0.28 0.33 0.23 0.2 0.02 0.09 0.02 0.19 0.02 0.06 0.05 0.19

Days Of Sales Outstanding, DSO

- 33.78 33.59 29.91 29.76 - - 34.6 - - 0.93 -2.18 - - -

Days Of Inventory Outstanding, DIO

1.05 0.97 0.75 0.59 0.56 0.45 0.62 0.58 0.21 0.36 0.26 0.56 2.46 1.67 0.6

Days Of Payables Outstanding, DPO

34.69 34.0 32.24 25.85 29.84 23.46 30.16 31.13 25.35 26.18 19.28 31.86 58.18 28.85 16.53

Operating Cycle

1.05 34.75 34.34 30.5 30.32 0.45 0.62 35.18 0.21 0.36 1.19 -1.62 2.46 1.67 0.6

Cash Conversion Cycle

-33.64 0.74 2.1 4.66 0.48 -23.01 -29.55 4.05 -25.14 -25.83 -18.09 -33.48 -55.72 -27.18 -15.93

Gross Profit Margin

0.07 0.06 0.06 0.07 0.07 0.07 0.07 0.06 0.06 0.06 0.06 0.55 0.59 0.36 0.32

Operating Profit Margin

0.03 0.03 0.02 0.03 0.02 0.02 0.01 0.01 0.01 0.01 0.01 0.04 0.04 0.03 0.04

Pretax Profit Margin

0.03 0.03 0.03 0.03 0.02 0.02 0.01 0.01 0.01 0.01 0.02 0.03 0.02 0.01 0.02

Net Profit Margin

0.02 0.02 0.02 0.02 0.02 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.01 0.01

Effective Tax Rate

0.24 0.21 0.3 0.24 0.19 0.27 0.24 0.33 0.28 0.2 0.18 0.24 0.22 0.3 0.41

Return On Assets, ROA

0.13 0.13 0.11 0.17 0.12 0.12 0.07 0.06 0.09 0.08 0.12 0.18 0.16 0.1 0.15

Return On Equity, ROE

0.4 0.41 0.38 0.55 0.51 0.49 0.41 0.33 0.38 0.46 0.44 0.65 0.65 0.31 0.42

Return On Capital Employed, ROCE

0.43 0.47 0.49 0.69 0.6 0.64 0.5 0.53 0.52 0.51 0.45 1.25 1.57 0.92 1.33

Net Income Per Ebt

0.76 0.79 0.7 0.76 0.81 0.73 0.76 0.67 0.72 0.8 0.82 0.76 0.78 0.7 0.59

Ebt Per Ebit

1.16 1.08 1.05 1.04 1.04 1.03 1.01 0.94 1.0 1.13 1.18 0.68 0.52 0.49 0.53

Ebit Per Revenue

0.03 0.03 0.02 0.03 0.02 0.02 0.01 0.01 0.01 0.01 0.01 0.04 0.04 0.03 0.04

Debt Ratio

0.0 0.0 0.0 0.0 - - - - - 0.14 0.04 0.08 0.0 0.12 0.13

Debt Equity Ratio

0.01 0.01 0.01 0.01 - - - - - 0.88 0.17 0.27 0.0 0.37 0.35

Long Term Debt To Capitalization

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

Total Debt To Capitalization

0.01 0.01 0.01 0.01 - - - - - 0.47 0.14 0.21 0.0 0.27 0.26

Interest Coverage

356.94 870.04 637.09 362.56 74.17 6.75 2.34 2.13 2.27 2.9 19.4 127.78 33.46 5.82 26.43

Cash Flow To Debt Ratio

54.21 77.52 88.96 14.58 - - - - - 0.47 - - - - -

Company Equity Multiplier

2.99 3.22 3.45 3.25 4.23 4.15 5.42 5.2 4.15 6.13 3.78 3.53 4.07 3.18 2.73

Receivables Turnover

- 10.81 10.87 12.2 12.26 - - 10.55 - - 392.37 -167.38 - - -

Payables Turnover

10.52 10.73 11.32 14.12 12.23 15.56 12.1 11.72 14.4 13.94 18.93 11.46 6.27 12.65 22.08

Inventory Turn Over

346.81 376.87 486.04 618.25 655.25 809.96 589.97 628.76 1702.51 1023.77 1406.2 649.83 148.43 218.17 610.11

Fixed Asset Turnover

71.49 78.65 72.42 74.6 73.64 76.31 69.11 65.93 63.18 60.22 62.45 51.24 58.49 53.77 54.73

Asset Turnover

5.49 5.87 5.99 7.38 7.3 9.27 7.59 7.45 9.03 7.66 9.0 9.33 9.93 10.14 12.5

Operating Cash Flow Sales Ratio

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

Free Cash Flow Operating Cash Flow Ratio

0.93 0.87 0.91 0.73 0.94 0.76 -0.62 0.96 1.1 0.77 - - - - -

Cash Flow Coverage Ratios

54.21 77.52 88.96 14.58 - - - - - 0.47 - - - - -

Short Term Coverage Ratios

- - - - - - - - - 0.47 - - - - -

Capital Expenditure Coverage Ratio

14.35 7.53 11.04 3.75 17.36 4.14 0.62 25.86 -10.2 4.33 - - - - -

Dividend Paid And Capex Coverage Ratio

2.33 1.56 2.22 0.52 17.36 0.64 0.09 0.89 -3.35 0.51 - - - - -

Dividend Payout Ratio

0.61 0.59 0.72 0.51 - 0.63 0.87 1.1 0.44 1.53 1.24 0.74 - - -

Price To Free Cash Flows Ratio, P/FCF

2.35 5.77 3.89 15.57 2.62 16.07 -110.73 6.37 -1.82 10.73 -98.66 -67.88 -56.42 -18.22 -34.5

Price To Operating Cash Flows Ratio, P/OCF

2.19 5.01 3.54 11.42 2.47 12.19 68.78 6.13 -2.0 8.25 - - - - -

Price Cash Flow Ratio, P/CF

2.19 5.01 3.54 11.42 2.47 12.19 68.78 6.13 -2.0 8.25 - - - - -

Enterprise Value Multiple, EV

0.67 2.76 3.07 1.76 1.46 2.64 2.02 2.46 1.71 5.13 3.73 2.92 4.11 3.0 2.78

Price Fair Value, P/FV

1.46 2.4 2.67 1.93 2.02 2.82 2.47 2.07 1.64 3.4 2.48 2.3 3.78 1.56 2.08

All numbers in RUB currency

Quarterly Financial Ratios Пермэнергосбыт

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 2012-Q3 2011-Q4

Price Earnings Ratio, P/E

3.56 3.56 6.23 5.46 4.04 4.3 6.33 6.24 4.13 9.28 3.44 9.98 2.8 9.02 2.65 3.14 1.26 5.97 12 12.1 3.43 3.68 6.88 5.5 6.03 6.74 6.23 5.39 8.77 9.34 8.16 7.98 8.4 7.89 5.02 6.18 8.98 - - - -

Price Sales Ratio, P/S

0.396 0.396 0.35 0.307 0.367 0.514 0.666 0.656 0.285 0.641 0.237 0.812 0.227 0.579 0.17 0.387 0.155 0.365 0.348 0.349 0.348 0.374 0.389 0.311 0.27 0.302 0.302 0.262 0.26 0.277 0.303 0.297 0.265 0.249 0.234 0.288 0.304 - - - -

Price To Book Ratio, P/B

1.68 1.68 1.46 1.28 1.76 2.47 3.16 3.11 3.58 4.03 2.66 4.24 3.01 3.75 1.91 2.3 2.9 3.49 2.66 2.66 3.07 3.3 3.7 2.95 3.6 4.02 3.24 2.81 3.49 3.71 3.03 2.96 3.09 2.91 2.16 2.66 3.61 2.77 4.46 2.08 -

Price Earnings To Growth Ratio, PEG

- 0.031 - -0.149 0.128 0.278 - -0.112 0.017 -0.13 0.008 -0.12 0.008 -0.127 0.037 -0.044 0.002 0.047 - -0.167 - 0.042 - 0.238 - 6.07 - 0.069 - 9.34 - -0.413 - -0.505 - 0.184 - - - - -

Operating Cash Flow Per Share

8.97 8.97 24.6 24.6 0.867 0.66 0.014 0.014 -6.06 -0.002 41.1 0.012 0.083 0.0 23.6 0.009 - - - 0.014 - - - 0.01 - - - 0.012 - - - - - - - - - - - - -

Free Cash Flow Per Share

7.12 7.12 24.1 24.1 -0.396 -0.0 0.013 0.013 -6.97 -0.003 38.3 0.011 -0.861 -0.0 22.5 0.009 -0.556 -0.421 -0.421 0.013 -0.326 -0.326 -0.326 0.01 -0.305 -0.305 -0.305 0.011 -0.264 -0.264 -0.238 -0.051 -0.064 -0.064 -0.057 -0.361 -0.361 -0.475 -0.361 -0.158 -

Cash Per Share

76.7 76.7 84.1 84.1 38.3 29.1 44.6 44.6 28.3 21.3 51.8 29.6 15.7 11.9 31 23.1 9.19 6.96 29.2 29.2 3.06 3.06 15.6 15.6 2.83 2.83 15.5 15.5 2.76 2.76 12.9 12.9 1.98 1.98 7.08 7.08 19.6 25.8 29.1 21.9 -

Payout Ratio

1.04 1.04 0.076 0.076 1.25 0.001 0.0 0.0 1.41 0.001 0.092 0.0 1.2 0.002 0.1 0.0 0.002 0.008 0.019 - - - - 0.0 0.7 0.7 0.706 0.001 1.21 1.21 0.989 0.987 1.24 1.24 0.828 0.382 0.51 - - - -

Dividend Yield

0.073 0.073 0.003 0.003 0.078 0.0 0.0 0.0 0.085 0.0 0.007 0.0 0.107 0.0 0.009 0.0 0.0 0.0 0.0 - - - - 0.0 0.029 0.026 0.028 0.0 0.034 0.032 0.03 0.031 0.037 0.039 0.041 0.015 0.014 0.019 0.012 0.055 -

Current Ratio

1.47 1.47 1.33 1.33 1.39 1.39 1.28 1.28 1.26 1.26 1.24 1.24 1.23 1.23 1.24 1.24 1.09 1.09 1.12 1.12 1.18 1.18 1.12 1.12 1.07 1.07 1.09 1.09 1.04 1.04 1.08 1.08 1.05 1.05 1.1 1.1 1.03 1.03 1.03 1.2 -

Quick Ratio

1.44 1.44 1.31 1.31 1.36 1.36 1.26 1.26 1.23 1.23 1.22 1.22 1.21 1.21 1.22 1.22 1.07 1.07 1.11 1.11 1.16 1.16 1.1 1.1 1.06 1.06 1.08 1.08 1.03 1.03 1.07 1.07 1.04 1.04 1.1 1.1 1.03 1.03 1.02 1.18 -

Cash Ratio

0.679 0.679 0.563 0.563 0.387 0.387 0.416 0.416 0.291 0.291 0.394 0.394 0.17 0.17 0.276 0.276 0.104 0.104 0.328 0.328 0.051 0.051 0.227 0.227 0.035 0.035 0.195 0.195 0.045 0.045 0.022 0.022 0.027 0.027 0.085 0.085 0.038 0.038 0.016 0.038 -

Days Of Sales Outstanding, DSO

- 20.7 30.1 30.1 26.4 26.4 - 33.2 12.6 25.3 - 32.8 15.1 28 - 29.8 - 23.7 29.7 28.3 - 25.2 - 23.6 - 27.5 - 28.8 - 25.8 33.1 27.6 - 24.5 - 25.3 - - - - -

Days Of Inventory Outstanding, DIO

1.07 1.07 1.02 1.02 0.917 0.917 0.946 0.946 0.427 0.855 0.342 0.723 0.313 0.657 0.313 0.589 0.32 0.625 0.552 0.552 0.506 0.506 0.448 0.448 0.54 0.54 0.584 0.584 0.476 0.476 0.554 0.554 0.245 0.245 0.216 0.216 0.195 - - - -

Days Of Payables Outstanding, DPO

22.2 22.6 33.8 34.1 22.3 22.7 33.2 33.2 10.2 20.8 14.7 31.1 10.5 22.7 13.7 26.4 10.6 21.2 29.5 30.1 20.3 20.6 23.3 23.6 20.3 25 28.5 28.9 20.5 20.7 29.7 30.8 20.4 21 25.5 25.8 17.6 - - - -

Operating Cycle

1.07 21.8 31.1 31.1 27.3 27.3 0.946 34.1 13.1 26.1 0.342 33.5 15.4 28.7 0.313 30.4 0.32 24.3 30.2 28.9 0.506 25.8 0.448 24.1 0.54 28.1 0.584 29.4 0.476 26.2 33.6 28.2 0.245 24.7 0.216 25.5 0.195 - - - -

Cash Conversion Cycle

-21.2 -0.785 -2.66 -3 4.96 4.6 -32.3 0.915 2.91 5.35 -14.3 2.35 4.85 6.01 -13.4 4.02 -10.3 3.08 0.7 -1.18 -19.8 5.17 -22.9 0.465 -19.8 3.06 -27.9 0.526 -20 5.53 3.94 -2.55 -20.2 3.73 -25.3 -0.304 -17.4 - - - -

Gross Profit Margin

0.083 0.083 0.07 0.07 0.07 0.07 0.057 0.057 0.066 0.067 0.066 0.052 0.052 0.075 0.075 0.069 0.069 0.064 0.059 0.059 0.071 0.071 0.065 0.065 0.069 0.069 0.063 0.063 0.064 0.064 0.062 0.062 0.062 0.062 0.066 0.066 0.06 - - - -

Operating Profit Margin

0.042 0.042 0.021 0.021 0.033 0.033 0.03 0.03 0.023 0.021 0.023 0.028 0.029 0.021 0.023 0.039 0.032 0.02 0.007 0.007 0.031 0.031 0.018 0.018 0.015 0.015 0.017 0.017 0.008 0.008 0.014 0.014 0.013 0.013 0.015 0.015 0.012 - - - -

Pretax Profit Margin

0.047 0.047 0.025 0.025 0.039 0.039 0.032 0.032 0.023 0.023 0.023 0.029 0.029 0.023 0.023 0.04 0.04 0.021 0.008 0.008 0.032 0.032 0.019 0.019 0.015 0.015 0.017 0.017 0.009 0.009 0.013 0.013 0.012 0.012 0.015 0.015 0.012 - - - -

Net Profit Margin

0.028 0.028 0.014 0.014 0.023 0.03 0.026 0.026 0.017 0.017 0.017 0.02 0.02 0.016 0.016 0.031 0.031 0.015 0.007 0.007 0.025 0.025 0.014 0.014 0.011 0.011 0.012 0.012 0.007 0.007 0.009 0.009 0.008 0.008 0.012 0.012 0.008 - - - -

Effective Tax Rate

0.226 0.226 0.262 0.262 0.224 0.224 0.183 0.183 0.245 0.244 0.245 0.303 0.303 0.292 0.293 0.225 0.225 0.268 0.116 0.116 0.205 0.205 0.274 0.274 0.275 0.275 0.28 0.28 0.168 0.168 0.311 0.311 0.349 0.349 0.239 0.239 0.32 - - - -

Return On Assets, ROA

0.049 0.049 0.02 0.02 0.042 0.056 0.039 0.039 0.071 0.036 0.056 0.031 0.084 0.033 0.055 0.056 0.15 0.038 0.013 0.013 0.065 0.065 0.032 0.032 0.024 0.024 0.024 0.024 0.018 0.018 0.018 0.018 0.019 0.019 0.026 0.026 0.018 - - - -

Return On Equity, ROE

0.118 0.118 0.058 0.058 0.109 0.144 0.125 0.125 0.217 0.109 0.193 0.106 0.269 0.104 0.18 0.183 0.577 0.146 0.055 0.055 0.224 0.224 0.134 0.134 0.149 0.149 0.13 0.13 0.099 0.099 0.093 0.093 0.092 0.092 0.108 0.108 0.101 - - - -

Return On Capital Employed, ROCE

0.173 0.173 0.084 0.084 0.153 0.153 0.137 0.137 0.276 0.128 0.246 0.141 0.368 0.132 0.252 0.226 0.602 0.186 0.055 0.055 0.273 0.273 0.174 0.174 0.18 0.18 0.171 0.171 0.108 0.108 0.141 0.141 0.153 0.153 0.141 0.141 0.147 - - - -

Net Income Per Ebt

0.589 0.589 0.562 0.562 0.59 0.776 0.817 0.817 0.755 0.756 0.755 0.697 0.697 0.708 0.707 0.775 0.775 0.732 0.884 0.884 0.795 0.795 0.726 0.726 0.725 0.725 0.72 0.72 0.832 0.832 0.689 0.689 0.651 0.651 0.761 0.761 0.68 - - - -

Ebt Per Ebit

1.11 1.11 1.19 1.19 1.15 1.15 1.08 1.08 0.996 1.07 0.996 1.04 0.997 1.06 0.998 1.03 1.23 1.06 1.13 1.13 1.02 1.02 1.05 1.05 1.01 1.01 0.998 0.998 1.05 1.05 0.953 0.953 0.922 0.922 0.999 0.999 1 - - - -

Ebit Per Revenue

0.042 0.042 0.021 0.021 0.033 0.033 0.03 0.03 0.023 0.021 0.023 0.028 0.029 0.021 0.023 0.039 0.032 0.02 0.007 0.007 0.031 0.031 0.018 0.018 0.015 0.015 0.017 0.017 0.008 0.008 0.014 0.014 0.013 0.013 0.015 0.015 0.012 - - - -

Debt Ratio

0.004 0.001 0.004 0.002 0.005 0.005 0.002 0.002 0.003 0.003 0.002 0.002 0.004 0.004 0.004 0.004 - - - - - - - - 0.079 0.079 - - 0.067 0.067 - - 0.054 0.054 - - 0.287 0.287 0.143 0.202 -

Debt Equity Ratio

0.009 0.004 0.012 0.006 0.012 0.012 0.006 0.006 0.008 0.008 0.008 0.008 0.012 0.012 0.012 0.012 - - - - - - - - 0.489 0.489 - - 0.375 0.375 - - 0.27 0.27 - - 1.64 1.64 0.876 0.597 -

Long Term Debt To Capitalization

- 0.004 - 0.006 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Total Debt To Capitalization

0.009 0.004 0.012 0.006 0.012 0.012 0.006 0.006 0.008 0.008 0.008 0.008 0.012 0.012 0.011 0.011 - - - - - - - - 0.329 0.329 - - 0.273 0.273 - - 0.212 0.212 - - 0.621 0.621 0.467 0.374 -

Interest Coverage

- - - - - - - - 504 - 504 - 599 - 455 - - - - - - - - - - - - - - - - - - - - - - - - - -

Cash Flow To Debt Ratio

11.6 31 26.2 53.7 1.08 1.08 0.046 0.046 -14.9 -0.007 88.7 0.044 0.161 0.0 41.2 0.021 - - - - - - - - - - - - - - - - - - - - - - - - -

Company Equity Multiplier

2.43 2.43 2.99 2.99 2.58 2.58 3.22 3.22 3.04 3.04 3.45 3.45 3.19 3.19 3.25 3.25 3.84 3.84 4.23 4.23 3.47 3.47 4.15 4.15 6.17 6.17 5.42 5.42 5.55 5.55 5.2 5.2 4.96 4.96 4.15 4.15 5.72 5.72 6.13 2.96 -

Receivables Turnover

- 4.34 2.99 2.99 3.41 3.41 - 2.71 7.13 3.56 - 2.75 5.97 3.21 - 3.02 - 3.8 3.03 3.18 - 3.57 - 3.81 - 3.27 - 3.12 - 3.49 2.72 3.26 - 3.68 - 3.56 - - - - -

Payables Turnover

4.05 3.98 2.67 2.64 4.03 3.97 2.71 2.71 8.87 4.33 6.13 2.89 8.55 3.97 6.57 3.41 8.48 4.24 3.05 2.99 4.42 4.37 3.86 3.81 4.43 3.6 3.16 3.12 4.39 4.34 3.03 2.93 4.41 4.29 3.53 3.49 5.1 - - - -

Inventory Turn Over

84.4 84.4 87.8 87.8 98.1 98.1 95.1 95.1 211 105 263 124 287 137 288 153 281 144 163 163 178 178 201 201 167 167 154 154 189 189 163 163 367 367 418 418 462 - - - -

Fixed Asset Turnover

18.4 18.4 18.1 18.1 17 17 19.7 19.7 40.8 20.4 39.3 18.3 35.7 17.5 35 18.8 39.5 20.2 18.2 18.2 20 20 18.9 18.9 20.1 20.1 18 18 17.2 17.2 17 17 16 16 15.5 15.5 15.9 - - - -

Asset Turnover

1.75 1.75 1.39 1.39 1.86 1.86 1.47 1.47 4.14 2.07 3.25 1.51 4.15 2.03 3.46 1.83 4.89 2.49 1.8 1.8 2.54 2.54 2.29 2.29 2.15 2.15 1.98 1.98 2.41 2.41 1.92 1.92 2.36 2.36 2.22 2.22 2.08 - - - -

Operating Cash Flow Sales Ratio

0.026 0.026 0.077 0.077 0.003 0.003 0.0 0.0 -0.01 -0.0 0.067 0.0 0.0 0.0 0.042 0.0 - - - 0.0 - - - 0.0 - - - 0.0 - - - - - - - - - - - - -

Free Cash Flow Operating Cash Flow Ratio

0.793 0.793 0.979 0.979 -0.457 -0.0 0.914 0.914 1.15 1.15 0.932 0.932 -10.3 -9.19 0.956 0.956 - - - 0.963 - - - 0.952 - - - 0.964 - - - - - - - - - - - - -

Cash Flow Coverage Ratios

11.6 31 26.2 53.7 1.08 1.08 0.046 0.046 -14.9 -0.007 88.7 0.044 0.161 0.0 41.2 0.021 - - - - - - - - - - - - - - - - - - - - - - - - -

Short Term Coverage Ratios

- - - - 2.25 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Capital Expenditure Coverage Ratio

4.84 4.84 47.9 47.9 0.686 686 11.6 11.6 -6.61 -6.56 14.8 0.015 0.088 0.098 22.9 0.023 - - - 27.3 - - - 20.9 - - - 27.8 - - - - - - - - - - - - -

Dividend Paid And Capex Coverage Ratio

0.755 0.755 28.9 28.9 0.086 85.7 8.69 8.69 -0.385 -0.385 11 0.015 0.006 0.006 12.3 0.023 - - - 27.3 - - - 18.2 - - - 3.17 - - - - - - - - - - - - -

Dividend Payout Ratio

1.04 1.04 0.076 0.076 1.25 0.001 0.0 0.0 1.41 0.001 0.092 0.0 1.2 0.002 0.1 0.0 0.002 0.008 0.019 - - - - 0.0 0.7 0.7 0.706 0.001 1.21 1.21 0.989 0.987 1.24 1.24 0.828 0.382 0.51 - - - -

Price To Free Cash Flows Ratio, P/FCF

19.3 19.3 4.62 4.05 -288 -403 K 12.1 K 11.9 K -25 -56.1 K 3.79 12.1 K -150 -374 K 4.2 10.1 K -163 -197 -174 5.58 K -231 -248 -248 6.47 K -188 -211 -193 4.6 K -176 -188 -200 -906 -758 -713 -678 -132 -144 -110 -171 -393 -

Price To Operating Cash Flows Ratio, P/OCF

15.3 15.3 4.52 3.97 132 184 11 K 10.9 K -28.7 -64.7 K 3.53 11.2 K 1.55 K 3.43 M 4.02 9.67 K - - - 5.37 K - - - 6.16 K - - - 4.43 K - - - - - - - - - - - - -

Price Cash Flow Ratio, P/CF

15.3 15.3 4.52 3.97 132 184 11 K 10.9 K -28.7 -64.7 K 3.53 11.2 K 1.55 K 3.43 M 4.02 9.67 K - - - 5.37 K - - - 6.16 K - - - 4.43 K - - - - - - - - - - - - -

Enterprise Value Multiple, EV

3.97 3.94 3.84 1.92 6.86 10.9 15.5 15.2 10.4 24 6.7 21.5 6.87 22.9 5.12 7.18 4.29 16.2 26 26.1 10.4 11.2 16.1 12.1 18 20 12.2 9.99 28.1 29.8 19.1 18.7 19.2 18.1 12.4 15.6 31.2 - - - -

Price Fair Value, P/FV

1.68 1.68 1.46 1.28 1.76 2.47 3.16 3.11 3.58 4.03 2.66 4.24 3.01 3.75 1.91 2.3 2.9 3.49 2.66 2.66 3.07 3.3 3.7 2.95 3.6 4.02 3.24 2.81 3.49 3.71 3.03 2.96 3.09 2.91 2.16 2.66 3.61 2.77 4.46 2.08 -

All numbers in RUB currency