Русолово logo
Русолово ROLO

Русолово Financial Ratios 2010-2025 | ROLO

Annual Financial Ratios Русолово

2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2010

Price Earnings Ratio, P/E

-22.06 -79.66 17.7 -37.07 -18.28 -30.14 -122.76 676.22 1170.33 10147.4 0.0 0.0 -

Price Sales Ratio, P/S

3.62 3.69 4.11 8.47 0.93 0.86 1.91 2.33 3.07 344.91 0.0 - -

Price To Book Ratio, P/B

6.37 4.8 6.78 8.83 4.67 2.43 3.02 3.16 0.94 1.1 0.0 0.0 -

Price Earnings To Growth Ratio, PEG

-0.08 0.66 -0.06 6.36 -0.1 -0.15 0.19 1.69 - -101.48 -0.0 - -

Operating Cash Flow Per Share

0.15 0.08 0.06 -0.03 -0.04 0.04 -0.01 0.03 0.04 -0.01 -801.53 - -

Free Cash Flow Per Share

0.03 -0.0 0.01 -0.08 -0.08 0.01 -0.02 0.03 0.02 -0.01 -801.53 - -

Cash Per Share

0.03 0.01 0.01 0.01 0.0 0.05 0.01 0.08 0.09 0.07 19812.16 3098.52 -

Payout Ratio

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

Dividend Yield

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

Current Ratio

0.55 0.75 1.35 2.01 1.28 0.79 4.48 2.01 1.78 7.09 22.83 2282.38 -

Quick Ratio

0.24 0.29 0.61 0.68 0.19 0.37 1.96 1.84 1.73 7.09 22.83 2282.38 -

Cash Ratio

0.08 0.03 0.05 0.14 0.04 0.07 0.58 0.0 0.0 0.0 0.0 0.08 -

Days Of Sales Outstanding, DSO

49.54 - - - 0.0 - - - - 158542.67 - - -

Days Of Inventory Outstanding, DIO

248.33 239.57 281.15 387.2 66.47 84.78 84.46 40.29 77.64 - - - -

Days Of Payables Outstanding, DPO

405.37 257.04 115.38 64.37 27.28 25.03 8.07 32.58 181.05 - - - -

Operating Cycle

297.86 239.57 281.15 387.2 66.47 84.78 84.46 40.29 77.64 158542.67 - - -

Cash Conversion Cycle

-107.51 -17.47 165.77 322.83 39.19 59.75 76.38 7.71 -103.41 158542.67 - - -

Gross Profit Margin

0.17 0.27 0.48 0.21 0.02 0.03 -0.06 0.08 0.15 1 1 - -

Operating Profit Margin

-0.17 0.02 0.35 -0.1 -0.02 0.01 -0.02 0.05 0.03 -3.28 -0.23 - -

Pretax Profit Margin

-0.31 -0.12 0.26 -0.24 -0.06 -0.03 -0.03 0.01 0.01 0.05 8.04 - -

Net Profit Margin

-0.16 -0.05 0.23 -0.23 -0.05 -0.03 -0.02 0.0 0.0 0.03 0.58 - -

Effective Tax Rate

-0.16 0.05 0.11 0.06 0.12 0.19 0.49 0.58 0.74 0.25 0.93 -1.14 -

Return On Assets, ROA

-0.04 -0.01 0.09 -0.05 -0.06 -0.02 -0.01 0.0 0.0 0.0 0.0 0.04 -

Return On Equity, ROE

-0.29 -0.06 0.38 -0.24 -0.26 -0.08 -0.02 0.0 0.0 0.0 0.0 1.0 -

Return On Capital Employed, ROCE

-0.08 0.01 0.16 -0.02 -0.03 0.01 -0.01 0.04 0.01 -0.01 -0.0 -0.0 -

Net Income Per Ebt

0.53 0.39 0.89 0.94 0.88 1.12 0.51 0.42 0.26 0.67 0.07 1 -

Ebt Per Ebit

1.83 -6.6 0.75 2.46 3.23 -2.55 1.72 0.18 0.36 -0.02 -34.85 -43.86 -

Ebit Per Revenue

-0.17 0.02 0.35 -0.1 -0.02 0.01 -0.02 0.05 0.03 -3.28 -0.23 - -

Debt Ratio

0.34 0.35 0.45 0.53 0.38 0.3 0.3 0.46 0.55 0.52 0.47 0.96 -

Debt Equity Ratio

2.36 1.59 1.98 2.75 1.61 1.09 0.8 1.03 1.44 1.13 0.94 24.34 -

Long Term Debt To Capitalization

0.67 0.58 0.64 0.73 0.6 - 0.43 0.26 0.31 - 0.47 0.96 -

Total Debt To Capitalization

0.7 0.61 0.66 0.73 0.62 0.52 0.45 0.51 0.59 0.53 0.48 0.96 -

Interest Coverage

- 0.27 3.89 -0.62 -0.53 0.28 -0.3 0.5 0.09 -0.13 -0.0 -0.2 -

Cash Flow To Debt Ratio

0.55 0.32 0.26 -0.11 -0.27 0.35 -0.12 0.27 0.23 -0.11 -0.03 - -

Company Equity Multiplier

6.93 4.48 4.41 5.2 4.22 3.57 2.67 2.22 2.63 2.18 1.99 25.34 -

Receivables Turnover

7.37 - - - 13170023 - - - - 0.0 - - -

Payables Turnover

0.9 1.42 3.16 5.67 13.38 14.58 45.21 11.2 2.02 - - - -

Inventory Turn Over

1.47 1.52 1.3 0.94 5.49 4.31 4.32 9.06 4.7 - - - -

Fixed Asset Turnover

0.37 0.39 0.55 0.29 3.16 2.81 2.21 4.28 1.02 0.9 0.37 - -

Asset Turnover

0.25 0.29 0.37 0.2 1.19 0.79 0.59 0.61 0.12 0.0 0.0 - -

Operating Cash Flow Sales Ratio

0.74 0.39 0.32 -0.29 -0.09 0.13 -0.06 0.21 1.08 -38.62 -18.61 - -

Free Cash Flow Operating Cash Flow Ratio

0.21 -0.04 0.12 2.93 1.98 0.38 1.8 0.84 0.43 1 1 - -

Cash Flow Coverage Ratios

0.55 0.32 0.26 -0.11 -0.27 0.35 -0.12 0.27 0.23 -0.11 -0.03 - -

Short Term Coverage Ratios

4.73 3.12 2.56 -38.68 -8.82 0.36 -140.09 0.44 0.35 -0.11 -0.62 - -

Capital Expenditure Coverage Ratio

1.26 0.96 1.14 -0.52 -1.02 1.62 -1.25 6.31 1.76 - - - -

Dividend Paid And Capex Coverage Ratio

1.26 0.96 1.14 -0.52 -1.02 1.62 -1.25 6.31 1.76 - - - -

Dividend Payout Ratio

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

Price To Free Cash Flows Ratio, P/FCF

23.49 -218.32 108.09 -10.1 -5.38 16.82 -17.39 13.28 6.56 -8.93 -0.0 - -

Price To Operating Cash Flows Ratio, P/OCF

4.9 9.34 12.94 -29.6 -10.64 6.44 -31.32 11.18 2.83 -8.93 -0.0 - -

Price Cash Flow Ratio, P/CF

4.9 9.34 12.94 -29.6 -10.64 6.44 -31.32 11.18 2.83 -8.93 -0.0 - -

Enterprise Value Multiple, EV

76.0 56.6 12.15 191.42 -8010.98 52.39 70.41 29.27 21.18 22.78 10.63 26.12 -

Price Fair Value, P/FV

6.37 4.8 6.78 8.83 4.67 2.43 3.02 3.16 0.94 1.1 0.0 0.0 -

All numbers in RUB currency

Quarterly Financial Ratios Русолово

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

Price Earnings Ratio, P/E

-8.16 -8.16 -18.6 -18.6 -28.8 -28.8 -10.3 -7.07 12.6 16.1 20.4 24.8 1.34 45.7 1.04 -96.5 -1.88 -17.8 -0.637 -15.9 -0.426 -14.4 -84.3 -72.6 -19.7 -18.1 22.6 13.2 -9.51 -10.3 -108 -120 78.2 - 7.66 -11.5 K -5.46 K 2.48 K 7.91 K -235 K 6.14 K 5.36 K - - -0.004 -0.0 - -0.105

Price Sales Ratio, P/S

13.1 13.1 13.9 13.9 15.4 15.4 20.6 14.1 10.4 13.3 14.7 17.9 1.16 24.8 0.894 24.5 0.738 19.3 1.01 12.8 0.136 11.1 1.84 1.58 27.6 25.4 5.58 3.25 7.01 7.57 14.4 16 6.57 - 10.9 15.6 29.2 65.3 1.23 K 1.03 K 1.09 K 1.28 K - - - - - -

Price To Book Ratio, P/B

10.4 10.4 7.16 7.16 4.68 4.68 0.005 3.3 0.005 5.83 6.78 8.26 1.01 10.8 0.883 7.18 0.501 5.1 0.467 2.45 0.242 2.04 2.43 2.09 2.37 2.18 3.02 1.76 1.86 2.01 3.16 3.52 2.97 0.339 0.944 1.02 1.1 0.959 1.1 0.861 0.739 0.919 - - 0.001 0.004 - -0.709

Price Earnings To Growth Ratio, PEG

- -0.064 - -0.342 - 0.457 - 0.03 - 0.488 - -0.262 0.0 -0.472 -0.0 0.996 -0.002 0.185 -0.0 0.163 -0.0 -0.039 - 0.921 - 0.095 - -0.076 - -0.02 - 0.696 - - - - - -24.8 - - -61.4 -53.6 - - 0.0 0.0 - -

Operating Cash Flow Per Share

-0.005 -0.005 0.057 0.057 0.015 0.015 0.019 0.019 0.021 0.021 0.01 0.01 0.427 0.021 -0.129 -0.006 -0.135 -0.007 -0.868 -0.043 -0.096 -0.01 -0.01 0.001 0.01 0.01 0.01 -0.023 -0.003 -0.003 -0.003 0.011 0.008 0.078 0.008 0.009 0.009 0.009 0.009 - - - - - - - - -

Free Cash Flow Per Share

-0.03 -0.03 0.016 0.016 -0.002 -0.002 -0.01 -0.01 0.008 0.008 -0.005 -0.005 0.179 0.009 -0.496 -0.025 -0.276 -0.014 -1.05 -0.052 -0.189 -0.019 -0.019 -0.004 0.004 0.004 0.004 -0.024 -0.005 -0.005 -0.005 0.009 0.007 0.066 0.007 0.004 0.004 0.004 0.004 - - - - - - - - -

Cash Per Share

0.015 0.015 0.031 0.031 0.008 0.008 6.51 0.007 3.38 0.003 0.006 0.006 0.027 0.003 0.084 0.008 0.014 0.001 0.029 0.003 0.377 0.038 0.045 0.045 0.05 0.05 0.01 0.01 0.07 0.07 0.082 0.082 0.067 0.666 0.0 0.175 0.164 0.164 0.073 0.059 0.187 0.115 - - 1.82 K 4.68 K - 0.01

Payout Ratio

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

Dividend Yield

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

Current Ratio

0.506 0.506 0.552 0.552 0.691 0.691 0.748 0.748 1.31 1.31 1.35 1.35 1.42 1.42 2.01 2.01 1.48 1.48 1.28 1.28 1.3 1.3 0.789 0.789 4.38 4.38 4.48 4.48 1.35 1.35 2.01 2.01 2.04 2.04 1.78 5.66 5.95 6.36 7.09 1.43 4.53 1.53 22.8 17.6 2.1 2.03 - 10

Quick Ratio

0.217 0.217 0.243 0.243 0.323 0.323 0.291 0.291 0.545 0.545 0.614 0.614 0.497 0.497 0.682 0.682 0.24 0.24 0.193 0.193 0.674 0.674 0.37 0.37 2.24 2.24 1.96 1.96 1.14 1.14 1.84 1.84 1.91 1.91 1.73 5.61 5.95 6.36 7.09 1.42 4.53 1.53 22.8 17.6 2.1 2.03 - 10

Cash Ratio

0.028 0.028 0.085 0.085 0.017 0.017 0.031 0.031 0.026 0.026 0.053 0.053 0.03 0.03 0.141 0.141 0.02 0.02 0.039 0.039 0.236 0.236 0.069 0.069 0.044 0.044 0.576 0.576 0.0 0.0 0.002 0.002 0.004 0.004 0.0 0.0 0.018 0.003 0.005 0.002 0.003 0.001 0.005 0.008 0.0 0.0 - 10

Days Of Sales Outstanding, DSO

70.7 70.7 41.6 41.6 - 145 - 97.7 - 45.7 44.5 44.5 - 31.2 - 12.8 - 24.7 0.0 10.9 18.9 22.5 - 3.36 - 21.9 - 26 - 23.5 - 179 - - 191 767 1.39 K - - 33.2 K - 28.4 K - - - - - -

Days Of Inventory Outstanding, DIO

232 232 208 208 287 287 205 K 205 277 K 277 237 237 165 332 163 413 207 356 179 484 39.8 396 46.9 46.9 520 520 60.5 60.5 62.8 62.8 55 55 24.2 - 79.9 40 0.032 - - - - - - - - - - -

Days Of Payables Outstanding, DPO

716 716 339 339 357 357 220 K 220 39.2 K 39.2 97.1 97.1 31.8 62.9 27.1 67.6 64.9 111 73.4 177 17.4 118 13.8 13.7 51.4 50 5.79 5.57 33.9 9.58 44.5 3.72 23.8 - 137 146 84.5 529 - - - - - - - - - -

Operating Cycle

303 303 249 249 287 432 205 K 302 277 K 322 281 281 165 363 163 426 207 380 179 495 58.7 419 46.9 50.3 520 541 60.5 86.5 62.8 86.3 55 234 24.2 - 271 807 1.39 K - - 33.2 K - 28.4 K - - - - - -

Cash Conversion Cycle

-414 -414 -89.8 -89.8 -70.1 75.3 -14.9 K 82.8 237 K 283 184 184 134 300 136 359 142 270 106 318 41.3 301 33 36.5 468 491 54.7 80.9 29 76.7 10.5 230 0.393 - 133 662 1.31 K -529 - 33.2 K - 28.4 K - - - - - -

Gross Profit Margin

0.091 0.091 0.163 0.163 0.169 0.169 -0.168 -0.168 0.521 0.521 0.455 0.455 0.508 0.509 0.508 0.347 0.345 0.025 0.023 0.128 0.085 0.107 0.07 0.07 -0.122 -0.122 -0.063 -0.063 -0.05 -0.05 -0.024 -0.024 0.136 - 0.276 0.366 0.155 0.338 1 1 1 1 1 1 - - - -

Operating Profit Margin

-0.447 -0.447 -0.197 -0.197 -0.129 -0.129 -0.616 -0.616 0.361 0.357 0.341 0.341 0.355 0.42 0.355 0.104 0.089 -0.2 -0.137 -0.199 0.006 -0.272 0.025 0.025 -0.195 -0.195 0.061 0.061 -0.19 -0.19 0.036 0.036 0.051 - 0.461 0.246 -0.018 -0.1 -4.61 -4.12 -3.2 -0.781 -0.58 1.75 - - - -

Pretax Profit Margin

-0.575 -0.575 -0.348 -0.348 -0.254 -0.254 -0.777 -0.777 0.251 0.251 0.266 0.266 0.257 0.257 0.257 -0.102 -0.102 -0.421 -0.421 -0.422 -0.084 -0.324 0.006 0.006 -0.458 -0.458 0.057 0.057 -0.223 -0.223 -0.042 -0.042 0.032 - 0.459 -0.0 -0.001 0.008 0.064 0.01 0.058 0.074 66.5 -11 - - - -

Net Profit Margin

-0.401 -0.401 -0.186 -0.186 -0.133 -0.133 -0.5 -0.5 0.207 0.207 0.18 0.18 0.216 0.136 0.216 -0.064 -0.098 -0.271 -0.396 -0.201 -0.08 -0.192 -0.005 -0.005 -0.35 -0.35 0.062 0.062 -0.184 -0.184 -0.033 -0.033 0.021 - 0.357 -0.0 -0.001 0.007 0.039 -0.001 0.044 0.06 53.2 -11 - - - -

Effective Tax Rate

-0.097 -0.097 -0.211 -0.211 -0.067 -0.067 -0.022 -0.022 0.078 0.078 0.076 0.076 0.162 0.162 0.162 -0.039 0.038 -0.06 0.061 -0.051 0.052 -0.206 0.416 0.416 -0.092 -0.092 0.073 0.073 -0.173 -0.173 -0.2 -0.2 0.345 - 0.221 -0.5 -0.282 0.202 0.167 1.11 0.236 0.2 0.2 -0.002 0.0 -0.0 - -

Return On Assets, ROA

-0.026 -0.026 -0.014 -0.014 -0.007 -0.007 -0.0 -0.026 0.0 0.023 0.019 0.019 0.039 0.012 0.041 -0.004 -0.013 -0.014 -0.043 -0.009 -0.033 -0.008 -0.002 -0.002 -0.01 -0.01 0.013 0.013 -0.025 -0.025 -0.003 -0.003 0.004 - 0.012 -0.0 -0.0 0.0 0.0 -0.0 0.0 0.0 0.021 -0.003 -0.001 -0.016 - -23.7

Return On Equity, ROE

-0.32 -0.32 -0.096 -0.096 -0.041 -0.041 -0.0 -0.117 0.0 0.091 0.083 0.083 0.188 0.059 0.213 -0.019 -0.066 -0.072 -0.183 -0.039 -0.142 -0.035 -0.007 -0.007 -0.03 -0.03 0.033 0.033 -0.049 -0.049 -0.007 -0.007 0.01 - 0.031 -0.0 -0.0 0.0 0.0 -0.0 0.0 0.0 0.041 -0.007 -0.06 -3.9 - 1.68

Return On Capital Employed, ROCE

-0.062 -0.062 -0.028 -0.028 -0.012 -0.012 -0.0 -0.046 0.0 0.052 0.045 0.045 0.077 0.046 0.077 0.007 0.015 -0.013 -0.019 -0.011 0.003 -0.016 0.016 0.016 -0.006 -0.006 0.013 0.013 -0.049 -0.049 0.006 0.006 0.017 - 0.027 0.008 -0.0 -0.001 -0.002 -0.003 -0.001 -0.0 -0.0 0.001 -0.001 -0.0 - -1.67

Net Income Per Ebt

0.698 0.698 0.534 0.534 0.525 0.525 0.643 0.643 0.826 0.826 0.679 0.679 0.838 0.526 0.838 0.625 0.962 0.642 0.939 0.477 0.948 0.594 -0.988 -0.988 0.765 0.765 1.08 1.08 0.827 0.827 0.8 0.8 0.655 - 0.779 1.5 1.27 0.795 0.606 -0.111 0.764 0.8 0.8 1 1.0 1 - 1

Ebt Per Ebit

1.29 1.29 1.76 1.76 1.97 1.97 1.26 1.26 0.694 0.703 0.779 0.779 0.724 0.613 0.724 -0.977 -1.14 2.1 3.07 2.12 -15.1 1.19 0.224 0.224 2.35 2.35 0.941 0.941 1.17 1.17 -1.16 -1.16 0.623 - 0.994 -0.001 0.059 -0.083 -0.014 -0.002 -0.018 -0.095 -115 -6.28 3.3 108 - 15.8

Ebit Per Revenue

-0.447 -0.447 -0.197 -0.197 -0.129 -0.129 -0.616 -0.616 0.361 0.357 0.341 0.341 0.355 0.42 0.355 0.104 0.089 -0.2 -0.137 -0.199 0.006 -0.272 0.025 0.025 -0.195 -0.195 0.061 0.061 -0.19 -0.19 0.036 0.036 0.051 - 0.461 0.246 -0.018 -0.1 -4.61 -4.12 -3.2 -0.781 -0.58 1.75 - - - -

Debt Ratio

0.362 0.362 0.341 0.341 0.331 0.331 0.355 0.354 0.378 0.378 0.449 0.449 0.459 0.459 0.409 0.529 0.45 0.451 0.382 0.392 0.244 0.267 0.305 0.305 0.271 0.272 0.3 0.301 0.399 0.438 0.465 0.511 0.467 0.503 0.559 0.54 0.533 0.519 0.517 0.551 0.413 0.427 0.471 0.489 0.507 0.504 - 15.1

Debt Equity Ratio

4.43 4.43 2.36 2.36 1.83 1.83 1.59 1.58 1.46 1.46 1.98 1.98 2.23 2.23 2.12 2.75 2.22 2.23 1.61 1.65 1.04 1.14 1.09 1.09 0.856 0.857 0.803 0.804 0.779 0.854 1.03 1.13 1.03 1.11 1.47 1.27 1.2 1.15 1.13 1.33 1.0 1.09 0.938 1 28.8 122 - -1.07

Long Term Debt To Capitalization

0.788 0.788 0.666 0.666 0.62 0.62 0.585 0.586 0.573 0.573 0.638 0.638 0.684 0.684 0.676 0.731 0.685 0.685 0.481 0.602 0.393 0.393 - - 0.444 0.444 0.429 0.429 - - 0.262 0.262 0.242 0.242 0.309 0.483 0.466 0.466 0.466 - 0.473 0.087 0.473 0.483 0.966 0.992 - 16.7

Total Debt To Capitalization

0.816 0.816 0.702 0.702 0.647 0.647 0.614 0.613 0.593 0.593 0.665 0.665 0.69 0.69 0.68 0.733 0.69 0.69 0.617 0.623 0.509 0.533 0.521 0.522 0.461 0.462 0.445 0.446 0.438 0.461 0.508 0.532 0.508 0.527 0.595 0.559 0.545 0.535 0.53 0.57 0.5 0.523 0.484 0.501 0.966 0.992 - 15.1

Interest Coverage

- - - - - - - - - - - - 1.99 - 1.99 - 0.568 - -0.86 - 0.111 - - - - - - - - - - - - - - 0.977 -0.029 -0.057 -0.193 -0.175 -0.102 -0.033 -0.026 0.072 -0.027 -0.014 - -

Cash Flow To Debt Ratio

-0.017 -0.017 0.229 0.229 0.05 0.05 0.0 0.077 0.0 0.097 0.043 0.043 0.191 0.095 -0.069 -0.026 -0.08 -0.04 -0.618 -0.301 -0.098 -0.089 -0.087 0.01 0.1 0.1 0.11 -0.266 -0.033 -0.03 -0.023 0.087 0.067 0.063 0.048 0.07 0.074 0.076 0.078 - - - 0.044 - - - - -

Company Equity Multiplier

12.2 12.2 6.93 6.93 5.54 5.54 4.48 4.48 3.85 3.85 4.41 4.41 4.86 4.86 5.2 5.2 4.94 4.94 4.22 4.22 4.26 4.26 3.57 3.57 3.16 3.16 2.67 2.67 1.95 1.95 2.22 2.22 2.21 2.21 2.63 2.34 2.25 2.22 2.18 2.41 2.42 2.56 1.99 2.05 56.8 242 - -0.071

Receivables Turnover

1.27 1.27 2.17 2.17 - 0.619 - 0.921 - 1.97 2.02 2.02 - 2.88 - 7.06 - 3.64 1.21 M 8.25 4.76 3.99 - 26.8 - 4.12 - 3.46 - 3.83 - 0.502 - - 0.472 0.117 0.065 - - 0.003 - 0.003 - - - - - -

Payables Turnover

0.126 0.126 0.265 0.265 0.252 0.252 0.0 0.41 0.002 2.29 0.927 0.927 2.83 1.43 3.33 1.33 1.39 0.812 1.23 0.509 5.16 0.763 6.5 6.56 1.75 1.8 15.6 16.2 2.66 9.39 2.02 24.2 3.78 - 0.656 0.618 1.07 0.17 - - - - - - - - - -

Inventory Turn Over

0.388 0.388 0.433 0.433 0.314 0.314 0.0 0.439 0.0 0.325 0.38 0.38 0.544 0.271 0.553 0.218 0.435 0.253 0.503 0.186 2.26 0.227 1.92 1.92 0.173 0.173 1.49 1.49 1.43 1.43 1.64 1.64 3.72 - 1.13 2.25 2.77 K - - - - - - - - - - -

Fixed Asset Turnover

0.097 0.097 0.108 0.108 0.079 0.082 0.0 0.072 0.0 0.171 0.154 0.154 0.255 0.128 0.274 0.081 0.198 0.077 0.29 0.066 1.39 0.143 1.31 1.31 0.109 0.109 0.758 0.758 0.833 0.833 0.691 0.691 1.5 - 0.286 9.38 10.4 3.71 0.251 0.005 0.185 0.004 0.205 0.159 - - - -

Asset Turnover

0.065 0.065 0.075 0.075 0.055 0.055 0.0 0.052 0.0 0.113 0.105 0.105 0.179 0.09 0.19 0.056 0.137 0.054 0.11 0.045 0.418 0.043 0.37 0.37 0.027 0.027 0.202 0.202 0.136 0.136 0.099 0.099 0.205 - 0.033 0.028 0.017 0.007 0.0 0.0 0.0 0.0 0.0 0.0 - - - -

Operating Cash Flow Sales Ratio

-0.095 -0.095 1.04 1.04 0.303 0.303 0.52 0.52 0.325 0.325 0.183 0.183 0.489 0.489 -0.148 -0.248 -0.261 -0.335 -2.15 -2.6 -0.057 -0.553 -0.072 0.008 0.998 0.998 0.163 -0.396 -0.097 -0.097 -0.107 0.449 0.154 - 0.824 1.35 2.33 5.99 98.3 - - - 53.2 - - - - -

Free Cash Flow Operating Cash Flow Ratio

5.53 5.53 0.276 0.276 -0.121 -0.121 -0.517 -0.517 0.382 0.382 -0.507 -0.507 0.419 0.418 3.86 3.86 2.05 2.05 1.21 1.21 1.98 1.98 1.98 -4.06 0.383 0.383 0.383 1.04 1.8 1.8 1.8 0.781 0.841 0.841 0.841 0.432 0.432 0.432 0.432 - - - 1 - - - - -

Cash Flow Coverage Ratios

-0.017 -0.017 0.229 0.229 0.05 0.05 0.0 0.077 0.0 0.097 0.043 0.043 0.191 0.095 -0.069 -0.026 -0.08 -0.04 -0.618 -0.301 -0.098 -0.089 -0.087 0.01 0.1 0.1 0.11 -0.266 -0.033 -0.03 -0.023 0.087 0.067 0.063 0.048 0.07 0.074 0.076 0.078 - - - 0.044 - - - - -

Short Term Coverage Ratios

-0.202 -0.202 1.96 1.96 0.484 0.484 0.001 0.737 0.001 1.34 0.414 0.414 11.6 5.47 -18.9 -7.22 - -33.9 -20 -5.5 -0.285 -0.222 -0.09 0.01 4.15 3.88 128 -104 -0.035 -0.032 -0.037 0.132 0.104 0.093 0.073 0.266 0.272 0.316 0.347 - - - 0.99 - - - - -

Capital Expenditure Coverage Ratio

-0.221 -0.221 1.38 1.38 0.892 0.892 0.659 0.659 1.62 1.62 0.664 0.664 1.72 1.72 -0.35 -0.349 -0.955 -0.956 -4.82 -4.82 -1.02 -1.02 -1.02 0.198 1.62 1.62 1.62 -23.1 -1.25 -1.25 -1.25 4.57 6.31 6.31 6.31 1.76 1.76 1.76 1.76 - - - - - - - - -

Dividend Paid And Capex Coverage Ratio

-0.221 -0.221 1.38 1.38 0.892 0.892 0.659 0.659 1.62 1.62 0.664 0.664 1.72 1.72 -0.35 -0.349 -0.955 -0.956 -4.82 -4.82 -1.02 -1.02 -1.02 0.198 1.62 1.62 1.62 -23.1 -1.25 -1.25 -1.25 4.57 6.31 6.31 6.31 1.76 1.76 1.76 1.76 - - - - - - - - -

Dividend Payout Ratio

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

Price To Free Cash Flows Ratio, P/FCF

-25.1 -25.1 48.1 48.1 -418 -418 -76.5 -52.6 84.2 108 -158 -193 5.65 121 -1.57 -25.6 -1.38 -28.2 -0.388 -4.08 -1.21 -10.2 -13 -47.1 72.2 66.5 89.5 -7.87 -40.1 -43.3 -74.7 45.7 50.7 5.78 15.8 26.7 29 25.2 29 - - - - - - - - -

Price To Operating Cash Flows Ratio, P/OCF

-138 -138 13.3 13.3 50.8 50.8 39.5 27.2 32.2 41.1 80.2 97.6 2.37 50.6 -6.06 -98.7 -2.83 -57.6 -0.469 -4.93 -2.38 -20.1 -25.6 191 27.7 25.5 34.3 -8.21 -72.3 -78 -135 35.7 42.7 4.87 13.3 11.6 12.5 10.9 12.5 - - - - - - - - -

Price Cash Flow Ratio, P/CF

-138 -138 13.3 13.3 50.8 50.8 39.5 27.2 32.2 41.1 80.2 97.6 2.37 50.6 -6.06 -98.7 -2.83 -57.6 -0.469 -4.93 -2.38 -20.1 -25.6 191 27.7 25.5 34.3 -8.21 -72.3 -78 -135 35.7 42.7 4.87 13.3 11.6 12.5 10.9 12.5 - - - - - - - - -

Enterprise Value Multiple, EV

-54.7 -54.7 175 175 309 309 -18.7 K -58.3 7.78 K 37.5 46.5 54.3 8.27 57.3 7.03 162 17.3 1.51 K -68.6 -489 26.9 -971 77.9 70.2 891 839 -113 -75 -357 -388 655 726 152 - 42.1 139 101 82.1 104 112 81.5 116 13.7 119 47.3 -98.7 - -1.02

Price Fair Value, P/FV

10.4 10.4 7.16 7.16 4.68 4.68 0.005 3.3 0.005 5.83 6.78 8.26 1.01 10.8 0.883 7.18 0.501 5.1 0.467 2.45 0.242 2.04 2.43 2.09 2.37 2.18 3.02 1.76 1.86 2.01 3.16 3.52 2.97 0.339 0.944 1.02 1.1 0.959 1.1 0.861 0.739 0.919 - - 0.001 0.004 - -0.709

All numbers in RUB currency