Ростелеком logo
Ростелеком RTKM

Ростелеком Financial Statements 1997-2025 | RTKM

Key Metrics Ростелеком

2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997

Operating Cash Flow Per Share

52.2 42.7 45.4 43.6 42.9 34.3 32.2 30.4 36.5 34.9 33.6 33.3 28.4 27.3 4.17 11.6 10.1 7.64 11.7 7.96 2.87 7.84 5.83 8.37 0.299 5.89 3.49

Free Cash Flow Per Share

8.3 7.8 1.38 0.256 -0.472 2.09 5.18 2.84 8.71 9.6 6.74 1.75 0.644 10.7 1.43 3.73 2.71 0.244 3.37 3.34 -1.74 4.73 4.73 4.69 0.136 1.66 -0.542

Cash Per Share

17.5 19.4 18.4 13.1 11.6 6.9 3.81 2.71 3.18 40.4 3.12 3.59 3.72 5.85 6.89 21.4 10.5 11.2 15.7 9.64 7.27 11.3 5.02 2.1 0.099 2.46 1.98

Price To Sales Ratio

0.297 0.297 0.441 0.491 0.482 0.433 0.412 0.473 0.523 0.418 0.585 0.813 0.959 0.903 3.1 0.216 1.05 1.43 1.15 1.04 0.947 0.626 0.523 0.279 14.5 0.309 0.766

Dividend Yield

0.055 0.08 0.066 0.062 0.072 0.083 0.097 0.094 0.049 0.056 0.031 0.046 0.0 0.057 0.01 0.148 0.024 0.021 0.035 0.035 0.024 0.038 0.016 0.044 - 0.067 -

Payout Ratio

0.334 0.481 0.588 0.714 0.794 0.816 0.89 1.13 0.55 0.194 0.244 0.346 0.003 0.449 0.574 0.175 0.579 1.27 1.69 0.316 1.39 1 0.047 -0.172 - -0.034 -

Revenue Per Share

211 187 173 174 146 141 136 133 132 136 128 111 99.3 88.6 20.6 68.6 66.5 63.4 43.9 38.3 44 38.6 27.9 35.8 1.18 25.9 13.4

Net Income Per Share

10.3 9.28 8.5 7.43 6.38 6.23 6.09 5.24 6.19 16.5 9.35 12.1 15.5 10.1 1.15 12.5 2.88 1.49 1.04 4.42 0.727 0.92 4.83 -2.59 0.099 -15.9 0.545

Book Value Per Share

97.8 87 67.7 69.3 113 112 111 111 111 108 78.2 88.6 89.9 68.5 19.2 61.2 57.8 52.4 53.2 52.2 67.7 71.1 46.6 48.2 1.49 28.4 23.9

Tangible Book Value Per Share

44.1 74 23.3 24.3 73.8 71.4 73.7 72.7 73 82 53 58.2 67 58.8 18 57.2 54.9 49.6 53.2 52.2 67.7 71.4 46.6 48.2 1.49 28.4 23.9

Shareholders Equity Per Share

66.2 59.8 55.8 57.4 111 109 109 109 109 106 76.9 88.5 87.3 68.5 19.3 61.1 57.8 52.4 53.2 52.2 67.4 67.3 45.5 46.6 1.48 28.4 23.9

Interest Debt Per Share

202 170 180 173 125 107 92.7 91.1 89.3 89.7 91 79.5 59 48.1 0.906 3.59 3.1 4.23 4.85 1.95 5.21 11.5 8.29 17.8 0.641 16.9 4.64

Market Cap

210 B 186 B 256 B 269 B 163 B 139 B 126 B 141 B 156 B 130 B 191 B 261 B 284 B 249 B 203 B 14.4 B 67.5 B 88.3 B 48.9 B 38.9 B 30.4 B 17.6 B 13.7 B 7.07 B 331 B 5.6 B 7.18 B

Enterprise Value

791 B 704 B 775 B 746 B 414 B 354 B 313 B 324 B 333 B 302 B 399 B 465 B 440 B 374 B 199 B 5.58 B 67 B 89.9 B 51 B 39.5 B 31.4 B 22.4 B 19.6 B 16.4 B 341 B 15.9 B 9.36 B

P/E Ratio

6.11 5.99 8.96 11.5 11 9.79 9.19 12 11.2 3.47 7.98 7.45 6.14 7.93 55.4 1.18 24.1 61 48.6 9.05 57.4 26.3 3.03 -3.86 173 -0.502 18.8

P/OCF Ratio

1.2 1.3 1.68 1.96 1.64 1.78 1.74 2.06 1.89 1.64 2.22 2.72 3.35 2.93 15.3 1.28 6.91 11.9 4.29 5.03 14.5 3.08 2.5 1.19 57.4 1.36 2.94

P/FCF Ratio

7.55 7.13 55.2 335 -149 29.2 10.8 22.1 7.93 5.95 11.1 51.7 148 7.5 44.7 3.97 25.7 373 14.9 12 -24 5.11 3.09 2.13 126 4.82 -18.9

P/B Ratio

0.947 0.93 1.36 1.49 0.631 0.561 0.511 0.576 0.633 0.539 0.971 1.02 1.09 1.17 3.31 0.242 1.2 1.73 0.945 0.767 0.618 0.359 0.321 0.214 11.6 0.282 0.428

EV/Sales

1.12 1.12 1.34 1.36 1.23 1.11 1.03 1.09 1.12 0.971 1.23 1.45 1.49 1.36 3.04 0.084 1.04 1.46 1.2 1.06 0.98 0.795 0.747 0.649 15 0.878 0.999

EV/EBITDA

2.82 3.02 3.54 3.96 2.47 3.65 3.29 3.35 3.45 3.03 3.44 3.73 3.72 3.65 4.15 0.237 5.66 8.18 5.74 3.01 2.99 2.06 1.97 1.99 33.7 1.54 2.86

EV/OCF

4.52 4.92 5.08 5.46 4.17 4.55 4.33 4.74 4.05 3.8 4.66 4.83 5.2 4.4 15 0.496 6.85 12.1 4.48 5.11 15.1 3.91 3.58 2.77 59.2 3.86 3.83

Earnings Yield

0.164 0.167 0.112 0.087 0.091 0.102 0.109 0.083 0.09 0.288 0.125 0.134 0.163 0.126 0.018 0.848 0.041 0.016 0.021 0.11 0.017 0.038 0.331 -0.259 0.006 -1.99 0.053

Free Cash Flow Yield

0.132 0.14 0.018 0.003 -0.007 0.034 0.093 0.045 0.126 0.168 0.09 0.019 0.007 0.133 0.022 0.252 0.039 0.003 0.067 0.083 -0.042 0.196 0.324 0.469 0.008 0.207 -0.053

Debt To Equity

2.81 2.85 3.03 2.82 1.05 0.915 0.778 0.766 0.752 0.783 1.1 0.837 0.628 0.648 0.043 0.054 0.049 0.078 0.089 0.037 0.073 0.171 0.182 0.319 0.432 0.595 0.194

Debt To Assets

0.502 0.507 0.516 0.509 0.372 0.349 0.342 0.337 0.335 0.344 0.386 0.369 0.32 0.323 0.035 0.042 0.038 0.058 0.068 0.029 0.054 0.106 0.114 0.169 0.24 0.306 0.141

Net Debt To EBITDA

2.07 2.22 2.37 2.53 1.5 2.22 1.97 1.89 1.84 1.73 1.8 1.63 1.32 1.22 -0.091 -0.372 -0.044 0.148 0.239 0.049 0.101 0.438 0.592 1.13 1.05 0.997 0.666

Current Ratio

0.477 0.579 0.576 0.625 0.707 0.639 0.746 0.509 0.508 0.624 1.16 0.434 0.416 0.556 2.37 2.2 1.61 1.61 2.81 2.49 1.89 1.17 0.942 0.746 0.814 0.945 1.55

Interest Coverage

1.99 - 1.97 1.98 1.86 1.43 1.43 1.6 1.6 2.74 2.86 3.4 5.1 4.3 18.2 25.4 13.2 10 4.67 384 11.6 - - 1.25 - - -

Income Quality

5.09 4.61 3.74 4.02 5.37 5.51 5.29 5.81 5.91 1.67 2.67 2.19 1.49 2.06 2.84 0.701 3.49 3.03 6.49 1.33 0.507 1.74 1.5 2.09 3.01 -0.37 6.4

Sales General And Administrative To Revenue

- - 0.006 0.006 0.01 0.009 0.009 0.008 0.007 0.008 0.009 0.009 0.232 0.226 0.052 0.104 0.265 0.227 0.264 0.229 0.268 0.285 0.229 0.278 0.227 0.25 0.237

Intangibles To Total Assets

0.145 0.039 0.135 0.141 0.125 0.144 0.151 0.154 0.154 0.106 0.115 0.151 0.133 0.07 0.049 0.051 0.037 0.041 - - 0.0 -0.002 - - - - -

Capex To Operating Cash Flow

0.841 0.818 0.97 0.994 1.01 0.939 0.839 0.907 0.762 0.725 0.799 0.948 0.977 0.61 0.658 0.679 0.731 0.968 0.712 0.581 1.61 0.397 0.189 0.44 0.545 0.718 1.16

Capex To Revenue

0.208 0.186 0.255 0.249 0.298 0.229 0.199 0.208 0.211 0.185 0.21 0.284 0.28 0.188 0.133 0.115 0.111 0.117 0.19 0.121 0.104 0.081 0.039 0.103 0.138 0.164 0.301

Capex To Depreciation

0.932 0.782 1.06 1.14 1.49 1.21 1.07 1.11 1.04 0.951 1 1.41 1.53 1.01 1.15 1.06 0.942 0.853 1.09 0.6 0.403 0.249 0.15 0.46 0.833 0.971 1.68

Stock Based Compensation To Revenue

- - 0.006 0.007 0.012 0.011 0.008 0.003 0.004 0.006 - 0.0 0.002 0.014 - - - - - - - - - - - - -

Graham Number

124 112 103 97.9 126 123 122 113 123 198 127 155 174 125 22.4 131 61.2 41.9 35.2 72 33.2 37.3 70.3 52.1 1.82 101 17.1

Return On Invested Capital, ROIC

0.072 0.07 0.062 0.061 0.044 0.034 0.039 0.045 0.047 0.071 0.073 0.084 0.11 0.099 0.028 0.08 0.034 0.013 0.004 0.063 0.035 0.008 0.031 -0.044 0.051 0.106 0.016

Return On Tangible Assets, ROTA

0.032 0.029 0.03 0.027 0.023 0.026 0.029 0.025 0.03 0.077 0.048 0.071 0.104 0.079 0.05 0.167 0.04 0.022 0.015 0.067 0.008 0.008 0.066 -0.029 0.037 -0.289 0.017

Graham Net Net

-231 -211 -225 -220 -170 -145 -115 -116 -113 -75.9 -125 -97.4 -69.7 -56 11 10.7 -1.55 -0.975 2.19 -1.12 -7.49 -25.9 -20.9 -29.9 -0.815 -24.2 -6.84

Working Capital

-235 B -136 B -123 B -78.1 B -41.5 B -49.6 B -24.2 B -65.8 B -64.2 B -46.3 B 21.8 B -75.5 B -72.6 B -42.4 B 18.2 B 17.9 B 7.52 B 7.71 B 14.1 B 9.34 B 6.68 B 2.39 B -792 M -3.14 B -1.99 B -368 M 1.36 B

Tangible Asset Value

148 B 248 B 78.4 B 76.4 B 171 B 162 B 166 B 163 B 165 B 187 B 135 B 168 B 200 B 183 B 57.5 B 55.6 B 53.4 B 48.1 B 51.7 B 50.7 B 49.3 B 52 B 43.9 B 34.1 B 28.8 B 19.9 B 16.8 B

Net Current Asset Value, NCAV

-701 B -647 B -708 B -652 B -366 B -304 B -239 B -239 B -235 B -226 B -205 B -266 B -191 B -161 B 15.9 B 15.4 B 2.56 B 2.84 B 5.6 B 2.05 B -3.09 B -10.5 B -11.8 B -19 B -13.9 B -12.4 B -2.44 B

Invested Capital

710 B 623 B 746 B 734 B 480 B 438 B 409 B 364 B 360 B 340 B 421 B 398 B 324 B 289 B 62.1 B 61.3 B 48.7 B 49.7 B 56.4 B 55.2 B 56.6 B 58.5 B 53.4 B 46.7 B 39.2 B 31 B 20.1 B

Average Receivables

82.1 B 71.3 B 63.9 B 57.2 B 55.4 B 53.6 B 51.5 B 50.7 B 49 B 45.2 B 41.3 B 34.8 B 27.5 B 31.7 B 23.3 B 8 B 7.23 B 5.48 B 3.68 B 6.03 B 4.18 B - 3.6 B 6.9 B 3.3 B - -

Average Payables

45.3 B 23.2 B 15.6 B 19.3 B 18.2 B 17.8 B 16.4 B 19.3 B 19 B 15.4 B 21.3 B 20 B 10.9 B 22.7 B 21 B 5.37 B 4.1 B 3.76 B 2.64 B 2.88 B 3.31 B 4.08 B 5.11 B 5.08 B 3.79 B 1.66 B -

Average Inventory

25 B 15.1 B 11.7 B 10.1 B 8.52 B 6.9 B 6.31 B 5.25 B 4.44 B 4.38 B 4.24 B 4.51 B 4.32 B 2.29 B 446 M 451 M 497 M 679 M 707 M 584 M 535 M 545 M 561 M 353 M 159 M 148 M -

Days Sales Outstanding

46.6 43 43.2 39.5 59.8 63.4 61.6 63.2 61.3 56.3 47.5 45.6 36.4 33.9 210 48.6 40.3 43.4 31.2 36.4 95 - - 104 106 - -

Days Payables Outstanding

34.6 27.6 22.4 60.4 70.6 28.3 23.1 31 36.5 80.1 64.9 140 - - - - 38.3 44.4 68 52.7 120 143 208 211 194 143 76.8

Days Of Inventory On Hand

21.2 12.9 32.7 29 41.2 10.6 9.39 11.3 7.04 22.8 18.4 22.2 - - - - 4.52 5.5 17.9 14.4 18.9 23.5 23.8 22.2 6.35 8.51 15

Receivables Turnover

7.84 8.48 8.44 9.24 6.11 5.76 5.92 5.77 5.95 6.48 7.69 8 10 10.8 1.73 7.51 9.05 8.41 11.7 10 3.84 - - 3.51 3.44 - -

Payables Turnover

10.5 13.2 16.3 6.04 5.17 12.9 15.8 11.8 10 4.55 5.63 2.61 - - - - 9.53 8.22 5.37 6.93 3.05 2.56 1.76 1.73 1.89 2.56 4.75

Inventory Turnover

17.2 28.2 11.2 12.6 8.85 34.4 38.9 32.2 51.9 16 19.9 16.5 - - - - 80.7 66.3 20.4 25.3 19.3 15.5 15.4 16.5 57.5 42.9 24.3

Return On Equity, ROE

0.155 0.155 0.152 0.129 0.057 0.057 0.056 0.048 0.057 0.156 0.122 0.137 0.178 0.147 0.06 0.205 0.05 0.028 0.019 0.085 0.011 0.014 0.106 -0.056 0.067 -0.561 0.023

Capex Per Share

43.9 34.9 44 43.3 43.4 32.2 27 27.6 27.8 25.3 26.8 31.6 27.8 16.7 2.74 7.86 7.36 7.4 8.34 4.62 4.6 3.11 1.1 3.68 0.163 4.23 4.03

All numbers in RUB currency

Quarterly Key Metrics Ростелеком

2024-Q2 2024-Q1 2023-Q4 2023-Q3 2023-Q2 2023-Q1 2022-Q4 2022-Q3 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 2011-Q3 2011-Q2 2011-Q1 2010-Q4 2010-Q3 2010-Q2 2010-Q1 2009-Q4 2009-Q3 2009-Q2 2008-Q4 2008-Q2 2007-Q4 2007-Q2 2006-Q4 2006-Q2 2005-Q4 2005-Q2 2004-Q4 2004-Q2 2003-Q4 2003-Q2 2002-Q4 2002-Q3 2002-Q2 2002-Q1 2001-Q4 2000-Q4 1999-Q4 1999-Q2 1998-Q4

Operating Cash Flow Per Share

10.7 17.3 8.28 11.3 12.5 20.2 10.3 - 17.7 11.6 7.59 8.56 17.3 13.7 4.84 6.6 20.9 8.95 10 2.85 17 8.01 5.13 3.7 12.9 8.01 4.37 6.65 11.1 8.09 3.69 7.1 11.7 9.75 7.06 7.38 12.9 6.53 5.5 10.1 9.58 6.21 8.24 7.38 8.02 10.2 7.29 6.73 10.4 12.7 85.9 3.73 2.28 2.09 4.6 3.79 3.3 3.67 - - - - - - - - - - - - - - - - - - - -

Free Cash Flow Per Share

0.162 5.82 -12.5 1.89 4.48 14.5 -3.56 - 0.823 2.77 -1.61 -0.597 1.75 4.67 -3.61 -3.48 0.885 2.07 3.4 -6.93 5.12 0.854 -1.23 -3.04 4.67 2.62 -1.13 -1.26 4.37 2.29 -2.92 -1.37 3.06 2.66 1.79 0.546 3.42 1.52 -0.874 5.64 0.028 1.33 5.83 -1.24 -1.62 2.64 -5.31 1.38 6.75 -4.07 35.3 1.84 -0.945 0.617 0.233 1.31 2.18 0.377 - - - - - - - - - - - - - - - - - - - -

Cash Per Share

12.3 10.3 17.5 12 10.1 - 19.4 - 18.4 12.4 11.1 11.8 12.3 9.9 11.5 14.3 11.5 6.87 5.87 6.03 6.84 4.48 4.44 4.06 3.81 4.57 6.46 4.37 2.71 4.6 4.55 4.43 -0.875 7.98 8.88 6.84 3.23 0.002 0.003 0.014 3.36 4.99 5.25 1.78 3.61 1.4 3.34 2.62 3.9 18.2 20.2 11.9 20.4 22.9 22.6 23.1 23.6 21.4 - - - - - 15.7 13.5 12.3 11 7.27 11.8 11.2 13.5 8.86 8.14 6.48 1.67 2.73 3.17 2.46

Price To Sales Ratio

1.47 1.66 1.01 1.34 1.52 1.27 0.971 1.18 1.52 2 2.2 2.31 1.76 2.21 2 1.37 1.73 1.74 1.84 1.74 0.58 -1.81 1.91 1.85 1.5 1.59 1.75 1.85 1.75 1.91 2.18 2.13 1.9 1.79 1.98 1.83 1.42 2.19 1.93 1.72 1.9 2.59 2.76 3.29 3.15 3.61 4.03 2.96 3.48 1.11 0.314 4.97 4.34 5.27 3.7 2.78 2.3 0.796 - - - - - 2.29 4.24 3.57 3.35 3.5 3.41 2.2 2.01 1.92 2.5 1.76 1.35 1.98 1.68 0.948

Dividend Yield

0.0 0.023 0.055 0.0 0.0 0.0 0.005 - 0.0 0.06 - - 0.0 0.056 - - 0.0 0.041 0.0 0.041 - - - - - - - - - - - - - - - - - 0.044 0.0 0.0 0.009 0.034 0.002 0.0 0.003 0.045 0.0 - - - 0.181 0.013 - 0.0 0.01 0.029 - 0.028 - - - - - - - - - - - - - - - - - - - -

Payout Ratio

0.004 0.635 -5.2 0.0 0.0 0.0 0.7 - 0.149 2.19 - - -0.042 1.43 - - -0.006 0.973 0.012 1.04 - - - - - - - - - - - - - - - - - 0.299 0.0 0.005 -3.74 0.664 0.049 0.01 0.149 1.27 0.0 - - - 0.459 1.08 - 0.004 2.65 0.713 - 1.32 - - - - - - - - - - - - - - - - - - - -

Revenue Per Share

53.4 51.8 62.4 52 49.3 47.6 57.3 45.4 50.2 42.1 41.4 39.4 48.6 40.2 39 47.1 40.6 35.8 34.8 34.4 105 -32.5 34.1 34 37.4 33.6 33.2 31.4 35.9 32.4 32.1 32.3 36.3 32.1 31.8 31.7 40.2 33 31.6 31.7 39.3 27.4 26.5 26.7 28.7 26.8 23.7 26.2 25 80.3 255 17.6 15.6 15.4 17.2 16.5 16.9 18.6 - - - - - 22 10.1 11.2 12.5 11.9 9.73 11 9.3 8.95 8.85 8.29 7.39 8.67 7.16 8.44

Net Income Per Share

3.45 3.09 -0.658 3.63 2.51 4.8 0.404 2.26 0.134 2.3 3.21 3.46 -0.621 3.48 2.28 2.91 -0.41 2.63 1.79 2.39 3.69 -0.44 1.32 1.65 1.86 1.68 1.19 1.36 1.56 1.73 0.66 1.29 1.8 0.828 2.65 0.909 -0.802 10.7 5.55 0.91 -0.178 3.68 2.53 2.23 1.59 3.42 5.03 3.27 3.03 11.6 31.6 1.04 1.44 0.587 0.238 1.86 0.53 0.318 - - - - - 2.95 1.44 1.07 1.7 1.88 0.643 -2.74 2.37 0.401 0.671 1.38 -0.524 0.017 1.26 -19.3

Book Value Per Share

87.9 86 97.7 87.5 83.2 - 87 - 67.8 69.1 66.9 68.7 64.9 55.1 58.1 70.3 112 112 111 112 110 111 109 114 111 109 106 112 111 109 108 113 112 109 108 110 108 0.107 0.094 0.096 84.2 78.2 71.7 80.8 89.1 87.9 80.7 87.4 84.4 253 236 62.7 57 63.6 63 62.6 60.7 61.2 - - - - - 53.4 53.1 66.8 69.2 67.7 74.5 71 70.9 69 65.7 60.2 38.4 41.1 37.2 28.4

Tangible Book Value Per Share

28.6 27.3 83.1 34.6 33.6 - 74 - 23.4 26.4 24.1 26.2 22.8 14.7 17 18.9 73.1 82.1 81.4 83.1 80.7 84.4 82.1 87.2 84.3 82.2 79.4 85.3 83.8 82.3 80.3 86.2 84.6 82.8 82.3 84.1 82.6 0.081 0.068 0.07 57.1 49.2 42.7 51.3 58.5 57.6 60.2 65.5 62.6 187 203 58.8 53.2 59.8 59.1 58.6 60.7 57.2 - - - - - 53.4 53.1 66.8 69.2 67.7 74.5 71.3 71.3 69 65.7 60.2 38.4 41.1 37.2 28.4

Shareholders Equity Per Share

72.9 69.6 66.1 72.9 69 - 59.8 - 55.9 57.5 55.5 57.3 53.7 53.8 56.6 68.4 110 110 109 111 108 110 107 112 109 107 104 110 109 107 106 111 110 107 106 108 107 0.106 0.092 0.095 82.8 77.8 71.6 80.6 88.9 87.7 78.3 84.7 81.6 248 236 63 57.3 63.8 63.2 62.8 60.9 61.2 - - - - - 53.4 53.1 66.8 69.2 67.4 69.7 67.2 68 66 62.9 58.7 37.1 40.8 37.2 28.4

Interest Debt Per Share

196 191 191 166 156 - 170 - 172 165 161 155 154 154 158 191 118 107 106 109 104 103 101 98.9 86.7 91.4 91 86.4 84.4 91.1 88 85.1 84.7 87.3 84.9 84.4 85.3 1.73 1.75 1.9 93 79.2 69.2 74.6 75.7 71.8 50 52 53.8 193 166 28 2.28 2.72 2.79 3.53 2.8 3.39 - - - - - 4.78 1.59 2.48 3.31 4.92 14.2 11.5 0.745 1.11 1.22 10.7 11.8 17.6 17.7 16.9

Market Cap

263 B 289 B 210 B 232 B 251 B 203 B 186 B 179 B 255 B 282 B 305 B 305 B 287 B 298 B 255 B 166 B 164 B 146 B 147 B 137 B 140 B 134 B 148 B 141 B 126 B 120 B 132 B 130 B 141 B 139 B 156 B 154 B 154 B 130 B 143 B 131 B 129 B 164 B 142 B 123 B 177 B 203 B 213 B 253 B 260 B 278 B 316 B 223 B 248 B 80.3 B 72.1 B 78.7 B 65.3 B 78.7 B 62 B 44.5 B 37.8 B 14.3 B - - - - - 48.7 B 41.7 B 30.4 B 30.4 B 30.4 B 24.2 B 17.6 B 13.6 B 12.1 B 16.5 B 10.6 B 8.89 B 12 B 8.4 B 5.6 B

Enterprise Value

862 B 875 B 791 B 747 B 740 B 203 B 704 B 179 B 775 B 799 B 812 B 786 B 765 B 787 B 734 B 622 B 416 B 383 B 379 B 375 B 356 B 366 B 369 B 355 B 313 B 320 B 325 B 314 B 321 B 335 B 346 B 335 B 332 B 310 B 319 B 304 B 301 B 164 B 142 B 123 B 386 B 421 B 399 B 461 B 463 B 477 B 473 B 363 B 389 B 243 B 198 B 95.4 B 55.8 B 71.3 B 57.7 B 40.3 B 27.6 B 5.57 B -9.58 B -516 M -1.64 B 1.63 B 3.94 B 50.9 B 36.5 B 31 B 29.1 B 31.4 B 31.1 B 22.4 B 10.2 B 9.3 B 14.1 B 16.5 B 18.2 B 22.7 B 18.7 B 15.9 B

P/E Ratio

5.68 6.96 -23.8 4.79 7.47 3.16 34.4 5.92 142 9.14 7.09 6.57 -34.5 6.37 8.56 5.54 -42.8 5.93 8.93 6.28 4.13 -33.5 12.3 9.49 7.53 7.95 12.2 10.7 10 8.95 26.5 13.3 9.59 17.4 5.95 15.9 -17.8 1.68 2.75 15 -105 4.82 7.25 9.84 14.3 7.09 4.74 5.94 7.16 1.92 0.632 20.9 11.7 34.5 67.1 6.17 18.4 11.6 - - - - - 4.26 7.43 9.33 6.16 5.53 12.9 -2.21 1.98 10.7 8.24 2.64 -4.77 256 2.37 -0.104

P/OCF Ratio

7.31 4.98 7.57 6.17 5.99 3 5.42 - 4.31 7.22 12 10.6 4.95 6.48 16.1 9.76 3.35 6.98 6.38 21.1 3.58 7.35 12.7 16.9 4.35 6.67 13.3 8.73 5.66 7.65 18.9 9.69 5.89 5.9 8.92 7.86 4.41 11.1 11.1 5.42 7.79 11.4 8.9 11.9 11.3 9.54 13.1 11.5 8.33 7.02 0.931 23.4 29.6 38.7 13.9 12.1 11.8 4.02 - - - - - - - - - - - - - - - - - - - -

P/FCF Ratio

484 14.8 -5 36.7 16.7 4.18 -15.6 - 92.6 30.4 -56.4 -152 48.8 19 -21.6 -18.5 79.3 30.2 18.8 -8.66 11.9 69 -53 -20.6 12 20.4 -51.5 -46.2 14.4 27 -23.9 -50.3 22.6 21.6 35.3 106 16.7 47.6 -70 9.66 2.64 K 53.3 12.6 -70.7 -55.7 36.8 -18 56.4 12.9 -21.9 2.26 47.4 -71.5 131 274 35 17.9 39.2 - - - - - - - - - - - - - - - - - - - -

P/B Ratio

1.08 1.24 0.948 0.953 1.09 - 0.93 - 1.36 1.46 1.64 1.59 1.59 1.65 1.38 0.942 0.637 0.566 0.586 0.543 0.565 0.537 0.606 0.559 0.511 0.499 0.557 0.526 0.575 0.576 0.659 0.619 0.627 0.538 0.596 0.539 0.535 683 663 576 0.902 0.912 1.02 1.09 1.02 1.11 1.22 0.918 1.06 0.359 0.338 1.39 1.18 1.27 1.01 0.73 0.64 0.242 - - - - - 0.943 0.808 0.599 0.603 0.618 0.476 0.36 0.276 0.26 0.352 0.249 0.27 0.421 0.322 0.282

EV/Sales

4.81 5.03 3.78 4.3 4.48 1.27 3.67 1.18 4.6 5.66 5.86 5.96 4.69 5.83 5.76 5.12 4.38 4.58 4.73 4.77 1.48 -4.93 4.77 4.66 3.73 4.24 4.33 4.46 3.99 4.6 4.81 4.63 4.1 4.28 4.43 4.24 3.31 2.19 1.94 1.72 4.13 5.38 5.18 5.98 5.61 6.19 6.02 4.82 5.46 3.35 0.859 6.03 3.71 4.77 3.44 2.52 1.68 0.309 - - - - - 2.39 3.71 3.64 3.2 3.62 4.38 2.8 1.51 1.47 2.13 2.73 2.78 3.74 3.73 2.69

EV/EBITDA

11.6 12.3 11.3 11 11.3 2.98 10.6 3.06 15.6 13.8 14.4 14.1 17.9 14.9 15.1 13.7 17.7 14 14.3 14.5 14.3 40.3 15.9 15.4 12.7 13.4 13.1 14.2 12.8 13.6 15.7 13.2 14.5 13.9 12.2 13.7 6.21 6.42 5.04 5.46 15.6 12.7 13.8 15.6 18.5 15.1 13.8 11 13.4 8.18 2.09 29.8 15 7 22.8 9.75 10.5 2.68 - - - - - -2.43 9.43 -1.31 8.83 -1.5 10.9 -1.69 2.08 1.95 2.85 -0.96 -1.13 -1.73 12.9 -1.75

EV/OCF

24 15.1 28.4 19.8 17.6 3 20.5 - 13.1 20.5 32 27.4 13.2 17.1 46.5 36.5 8.5 18.3 16.4 57.6 9.11 20 31.6 42.8 10.8 17.8 32.9 21.1 12.9 18.4 41.8 21.1 12.7 14.1 20 18.2 10.3 11.1 11.1 5.43 17 23.7 16.7 21.6 20.1 16.3 19.5 18.8 13.1 21.2 2.55 28.4 25.3 35.1 12.9 10.9 8.63 1.56 - - - - - - - - - - - - - - - - - - - -

Earnings Yield

0.044 0.036 -0.01 0.052 0.033 0.079 0.007 0.042 0.002 0.027 0.035 0.038 -0.007 0.039 0.029 0.045 -0.006 0.042 0.028 0.04 0.061 -0.007 0.02 0.026 0.033 0.031 0.02 0.023 0.025 0.028 0.009 0.019 0.026 0.014 0.042 0.016 -0.014 0.149 0.091 0.017 -0.002 0.052 0.034 0.025 0.018 0.035 0.053 0.042 0.035 0.13 0.395 0.012 0.021 0.007 0.004 0.041 0.014 0.022 - - - - - 0.059 0.034 0.027 0.041 0.045 0.019 -0.113 0.126 0.023 0.03 0.095 -0.052 0.001 0.105 -2.41

Free Cash Flow Yield

0.002 0.068 -0.2 0.027 0.06 0.24 -0.064 - 0.011 0.033 -0.018 -0.007 0.02 0.053 -0.046 -0.054 0.013 0.033 0.053 -0.115 0.084 0.014 -0.019 -0.048 0.083 0.049 -0.019 -0.022 0.07 0.037 -0.042 -0.02 0.044 0.046 0.028 0.009 0.06 0.021 -0.014 0.104 0.0 0.019 0.079 -0.014 -0.018 0.027 -0.056 0.018 0.078 -0.046 0.442 0.021 -0.014 0.008 0.004 0.029 0.056 0.026 - - - - - - - - - - - - - - - - - - - -

Debt To Equity

2.62 2.66 2.81 2.28 2.26 - 2.85 - 3.03 2.82 2.86 2.66 2.82 2.82 2.74 2.74 1.05 0.946 0.948 0.966 0.915 0.939 0.925 0.867 0.778 0.836 0.847 0.768 0.756 0.83 0.812 0.749 0.752 0.8 0.786 0.767 0.783 0.776 0.864 1.01 1.1 1 0.948 0.909 0.837 0.801 0.628 0.599 0.645 0.763 0.648 0.444 0.039 0.042 0.043 0.055 0.044 0.054 0.056 0.049 0.073 0.078 0.137 0.089 0.03 0.037 0.048 0.073 0.204 0.171 0.011 0.017 0.019 0.182 0.319 0.432 0.476 0.595

Debt To Assets

0.502 0.498 0.502 0.463 0.457 - 0.507 - 0.516 0.515 0.513 0.506 0.509 0.541 0.554 0.544 0.372 0.364 0.363 0.373 0.349 0.377 0.369 0.363 0.342 0.362 0.357 0.341 0.332 0.364 0.35 0.337 0.335 0.354 0.344 0.342 0.344 0.349 0.361 0.397 0.386 0.41 0.362 0.391 0.369 0.365 0.32 0.306 0.317 0.358 0.323 0.264 0.028 0.033 0.035 0.043 0.034 0.042 0.042 0.038 0.054 0.058 0.093 0.068 0.023 0.029 0.036 0.054 0.126 0.106 0.009 0.011 0.012 0.114 0.169 0.24 0.263 0.306

Net Debt To EBITDA

8.05 8.24 8.29 7.55 7.46 - 7.81 - 10.5 8.91 9.01 8.66 11.2 9.26 9.84 10.1 10.7 8.66 8.74 9.17 8.7 25.5 9.52 9.33 7.58 8.4 7.8 8.3 7.22 7.96 8.6 7.13 7.77 8.07 6.73 7.82 3.55 0.007 0.006 0.009 8.41 6.59 6.46 7.04 8.14 6.3 4.56 4.24 4.87 5.47 1.33 5.23 -2.56 -0.724 -1.72 -1.01 -3.89 -4.22 - - - - - -0.102 -1.36 -0.027 -0.402 -0.05 2.43 -0.359 -0.695 -0.596 -0.487 -0.342 -0.58 -0.812 7.11 -1.14

Current Ratio

0.468 0.416 0.477 0.517 0.606 - 0.579 - 0.576 0.68 0.557 0.638 0.625 0.693 0.679 0.63 0.707 0.92 0.812 0.719 0.639 0.779 0.932 0.845 0.746 0.662 0.605 0.546 0.514 0.644 0.589 0.674 0.519 0.529 0.537 0.536 0.624 0.817 1.06 1.2 1.16 0.59 0.444 0.497 0.434 0.403 0.416 0.446 0.564 0.668 0.556 1.53 1.49 2.41 2.37 2.33 2.08 2.2 2.06 1.61 1.99 1.61 2.09 2.81 2.05 2.49 2.16 1.89 1.49 1.17 1.1 1.11 1.05 0.942 0.746 0.814 0.674 0.945

Interest Coverage

1.58 1.65 1.45 - - - - - 0.416 2.11 2.43 2.55 0.96 2.91 1.87 2.29 1.09 2.07 1.96 2.12 2.01 - 1.94 2.06 2.52 2.26 1.95 2.21 2.6 2.72 1.93 2.07 2.2 2.49 2.54 2.29 2.63 2.9 3.16 2.29 1.76 3.46 3.42 2.94 2.18 3.05 7.26 4.23 4.28 4.39 4.12 10.2 23.9 15.5 5.86 34.9 12.6 8.79 - - - - - - - - - - - - - - - - - - - -

Income Quality

3.11 5.59 -12.6 3.1 4.99 4.2 25.4 - -95.6 3.23 1.79 1.9 -40 2.99 1.58 1.69 -25.4 2.69 3.98 0.948 13.9 2.52 2.57 1.71 5.57 3.53 2.15 3.72 5.07 3.03 3.62 4.22 10.4 6.2 2.13 5.12 68 0.512 1.4 2.46 12.8 1.35 2.64 2.6 4.88 2.26 1.28 1.46 2.6 0.852 2.06 2.83 1.24 2.77 - - 4.89 - - - - - - - - - - - - - - - - - - - - -

Sales General And Administrative To Revenue

- - - - - - - - 0.296 - - - - - - - - - - - - - - - 0.0 0.8 - - 0.0 - - - 0.0 - - - 0.0 - - - 0.495 - - - - - 0.499 - 0.126 0.126 0.249 - - - -0.11 - - 0.099 - - - - - - 0.233 - 0.23 - 0.308 - - - - - - - 0.206 -

Intangibles To Total Assets

0.156 0.158 0.039 0.147 0.145 - 0.039 - 0.135 0.136 0.139 0.141 0.141 0.144 0.147 0.149 0.125 0.104 0.103 0.102 0.102 0.098 0.099 0.098 0.107 0.107 0.107 0.109 0.11 0.11 0.112 0.108 0.11 0.107 0.108 0.108 0.106 0.111 0.116 0.11 0.115 0.152 0.155 0.157 0.151 0.157 0.133 0.132 0.131 0.126 0.07 0.037 0.047 0.047 0.049 0.05 - 0.051 0.035 0.037 0.04 0.041 - - - - - 0.0 0.0 -0.002 -0.004 - - - - - - -

Capex To Operating Cash Flow

0.985 0.664 2.52 0.832 0.643 0.281 1.35 - 0.953 0.763 1.21 1.07 0.899 0.658 1.75 1.53 0.958 0.769 0.661 3.43 0.699 0.893 1.24 1.82 0.638 0.673 1.26 1.19 0.606 0.716 1.79 1.19 0.739 0.727 0.747 0.926 0.736 0.768 1.16 0.439 0.997 0.785 0.293 1.17 1.2 0.741 1.73 0.795 0.352 1.32 0.589 0.506 1.41 0.705 0.949 0.655 0.34 0.897 - - - - - - - - - - - - - - - - - - - -

Capex To Revenue

0.198 0.221 0.334 0.18 0.163 0.119 0.241 - 0.336 0.211 0.222 0.233 0.32 0.224 0.217 0.214 0.494 0.192 0.19 0.284 0.113 -0.22 0.187 0.198 0.219 0.16 0.166 0.251 0.187 0.179 0.206 0.262 0.239 0.22 0.166 0.215 0.237 0.152 0.202 0.139 0.243 0.178 0.091 0.323 0.336 0.281 0.533 0.204 0.147 0.209 0.198 0.108 0.208 0.096 0.253 0.151 0.066 0.177 - - - - - - - - - - - - - - - - - - - -

Capex To Depreciation

0.868 0.938 1.52 0.819 0.726 0.525 1.06 - 1.44 0.828 0.933 0.969 1.53 1.02 0.957 0.959 2.42 0.988 0.942 1.44 1.63 1.08 1 1.07 1.2 0.867 0.907 1.32 1.13 1.02 1.07 1.21 1.2 1.08 0.809 1.04 1.27 0.771 1.02 0.686 1.2 0.863 0.436 1.43 1.67 1.35 3.31 1.08 0.737 1.16 1 0.878 1.67 0.759 2.13 1.34 0.579 1.9 - - - - - - - - - - - - - - - - - - - -

Stock Based Compensation To Revenue

- - - - - - - - 0.007 0.006 0.006 0.006 0.008 0.006 0.008 0.006 0.014 0.01 0.012 0.011 0.004 -0.013 0.012 0.009 0.011 0.023 -0.005 -0.0 -0.002 0.005 0.006 0.006 0.004 0.004 0.003 0.005 0.005 0.009 0.01 - - - - - -0.0 - 0.001 - - - 0.015 - - - - - - - - - - - - - - - - - - - - - - - - - - -

Graham Number

75.2 69.6 31.3 77.1 62.5 - 23.3 - 13 54.6 63.3 66.8 27.4 64.9 53.9 66.9 31.9 80.8 66.3 77.1 94.6 32.9 56.5 64.5 67.7 63.6 52.9 58.1 62 64.6 39.7 56.8 66.8 44.6 79.4 46.9 43.9 5.06 3.4 1.39 18.2 80.3 63.9 63.6 56.3 82.2 94.1 78.9 74.6 254 410 38.5 43 29 18.4 51.2 27 20.9 - - - - - 59.5 41.5 40.1 51.4 53.5 31.8 64.3 60.2 24.4 30.8 42.8 20.9 3.93 32.5 111

Return On Invested Capital, ROIC

0.025 0.024 0.012 0.024 0.022 - 0.018 - -0.003 0.016 0.02 0.021 0.014 0.023 0.018 0.019 -0.0 0.015 0.013 0.014 0.035 -0.006 0.011 0.012 0.015 0.014 0.014 0.013 0.017 0.016 0.012 0.014 0.031 0.012 0.017 0.013 0.018 15.9 22.4 12.8 -0.001 0.022 0.023 0.019 0.015 0.023 0.037 0.027 0.026 0.026 0.093 0.007 0.016 0.01 0.001 0.024 0.015 0.009 - - - - - - 0.02 - 0.018 - 0.005 -0.021 0.015 0.012 0.01 - - - 0.014 -

Return On Tangible Assets, ROTA

0.011 0.01 -0.002 0.012 0.009 - 0.001 - 0.0 0.008 0.012 0.013 -0.002 0.014 0.01 0.01 -0.002 0.01 0.007 0.009 0.015 -0.002 0.005 0.007 0.008 0.008 0.005 0.006 0.007 0.008 0.003 0.006 0.008 0.004 0.012 0.004 -0.004 51.5 28.5 4.27 -0.001 0.023 0.016 0.014 0.009 0.021 0.038 0.023 0.021 0.025 0.072 0.01 0.019 0.008 0.003 0.024 0.007 0.004 - - - - - 0.042 0.021 0.013 0.019 0.021 0.006 -0.025 0.028 0.004 0.007 0.015 -0.007 0.0 0.019 -0.35

Graham Net Net

-253 -252 -230 -233 -226 - -211 - -225 -232 -230 -219 -206 -214 -209 -259 -169 -145 -147 -149 -147 -140 -138 -133 -116 -115 -117 -114 -116 -113 -116 -112 -118 -124 -124 -124 -112 -0.107 -0.109 -0.114 -133 -106 -110 -104 -97.2 -102 -61.1 -74.9 -76.9 -255 -191 -31.2 -2.27 6.89 -10.3 13.9 3.7 3.82 - - - - - 3.58 2.39 -5.1 -10.8 -7.49 -15.3 -25.9 -0.219 -17.8 -27 -27 -23.7 -22.4 -26.8 -24.2

Working Capital

-253 B -274 B -235 B -205 B -121 B - -136 B - -123 B -73.4 B -111 B -78.2 B -78.1 B -62 B -63.9 B -73.8 B -41.5 B -8.78 B -22.1 B -38.6 B -49.6 B -26 B -6.23 B -15.2 B -24.2 B -39.3 B -51.4 B -61.1 B -65.2 B -41 B -51.9 B -36.6 B -62.9 B -68.3 B -67.9 B -69.1 B -46.3 B -16 M 5.16 M 20.8 M 21.8 B -47.1 B -81.6 B -57 B -75.5 B -80.2 B -72.6 B -61.4 B -42.1 B -31.2 B -42.4 B 7.25 B 9.8 B 19.1 B 18.2 B 19.4 B 18.4 B 17.9 B 17 B 7.52 B 11.2 B 7.71 B 13.2 B 14.1 B 10.3 B 9.34 B 8.76 B 6.68 B 6.41 B 2.39 B 1.62 B 1.58 B 718 M -792 M -3.14 B -1.99 B -3.59 B -368 M

Tangible Asset Value

96.1 B 91.7 B 279 B 116 B 112 B - 248 B - 78.4 B 88.5 B 80.5 B 87.9 B 76.4 B 49.5 B 55.4 B 48.6 B 171 B 192 B 187 B 190 B 185 B 192 B 187 B 196 B 190 B 185 B 179 B 191 B 187 B 185 B 180 B 193 B 189 B 187 B 186 B 190 B 187 B 184 M 158 M 158 M 135 B 141 B 124 B 148 B 168 B 165 B 200 B 188 B 179 B 168 B 183 B 53 B 51.4 B 58.1 B 57.5 B 57 B 58.9 B 55.6 B 54.7 B 53.4 B 49.5 B 48.1 B 39.7 B 51.7 B 51.6 B 50.7 B 50.4 B 49.3 B 54.3 B 52 B 51.6 B 48.8 B 48.9 B 43.9 B 34.1 B 28.8 B 26.1 B 19.9 B

Net Current Asset Value, NCAV

-759 B -763 B -701 B -687 B -677 B - -647 B - -708 B -668 B -671 B -640 B -652 B -617 B -591 B -583 B -366 B -308 B -306 B -299 B -308 B -279 B -278 B -264 B -240 B -236 B -243 B -232 B -238 B -231 B -234 B -224 B -234 B -223 B -223 B -218 B -226 B -218 M -197 M -202 M -205 B -252 B -271 B -252 B -266 B -245 B -191 B -176 B -179 B -186 B -161 B -18.2 B 7.61 B 16.8 B 15.9 B 17.1 B 16.2 B 15.4 B 14.2 B 2.56 B 4.58 B 2.84 B 6.6 B 5.6 B 4.33 B 2.05 B 176 M -3.09 B -8.31 B -10.5 B 8.25 B -10.1 B -11.4 B -11.8 B -19 B -13.9 B -13.6 B -12.4 B

Invested Capital

714 B 691 B 579 B 692 B 759 B - 623 B - 746 B 768 B 726 B 734 B 734 B 680 B 657 B 633 B 480 B 458 B 439 B 420 B 412 B 406 B 421 B 407 B 384 B 358 B 348 B 341 B 340 B 354 B 341 B 357 B 337 B 315 B 315 B 313 B 340 B 365 M 388 M 407 M 421 B 411 B 383 B 412 B 398 B 365 B 324 B 312 B 325 B 333 B 289 B 52.9 B 54.6 B 62.7 B 62.1 B 61.4 B 56 B 61.3 B 57.4 B 48.7 B 51.8 B 49.7 B 38.6 B 56.4 B 54.9 B 55.2 B 56.3 B 56.6 B 61.2 B 58.5 B 58.4 B 58.6 B 59 B 53.4 B 46.7 B 39.2 B 34.6 B 31 B

Average Receivables

88.7 B 87.1 B 92.2 B 88.6 B 41.5 B 37 B 37 B - 33.9 B -770 M -724 M 28.8 B 28.8 B -686 M -708 M 25.7 B 58 B 62.6 B 56.6 B 52.8 B 52.2 B 49.7 B 48 B 49.4 B 52.2 B 52.1 B 50.7 B 50.8 B 50.9 B 49.5 B 48.8 B 49.4 B 25 B - - 27.6 B 27.6 B 47.9 M 44.9 M 23.7 B 23.6 B - - 21.5 B 21.5 B - 18 B - - 14.5 B 14.5 B - - -11.1 B -5.99 B 5.11 B - - - - - - - - - - - - - - 4.43 B 4.43 B - - - - - -

Average Payables

90.9 B 96.5 B 96.7 B 86.8 B 42.1 B 37.1 B 37.1 B - 45.9 B 90.8 B 91.3 B 53.3 B 53.4 B 77 B 71.7 B 45 B 48.8 B 81.2 B 76.5 B 46.2 B 42 B 65.9 B 62.8 B 36.4 B 34.1 B 58.6 B 61.2 B 38 B 33 B 54.6 B 59.6 B 39.8 B 37.2 B 57.9 B 60.6 B 37.8 B 8.49 B 48.7 M 50.5 M 6.98 B 31 B 69.9 B 70.5 B 39 B 39.8 B - 24.1 B 37.5 B 36.3 B 22.6 B 10.5 B 13.7 B 13.5 B 22.6 B 22.1 B 4.6 B - - - - - - - - - - - - - 4.17 B 5.05 B 4.72 B 4.82 B - - - - -

Average Inventory

36.7 B 32.6 B 34 B 31.3 B 13.5 B 8.86 B 8.86 B - 13 B 12.6 B 11.3 B 10.9 B 11.8 B 11.9 B 10.4 B 9.56 B 9.55 B 9.34 B 8.37 B 7.69 B 7.37 B 6.93 B 6.79 B 6.5 B 6.48 B 6.73 B 6.5 B 6.38 B 5.58 B 4.42 B 4.04 B 4 B 3.76 B 3.56 B 4.05 B 4.63 B 2.42 B 4.66 M 4.56 M 1.97 B 3.9 B 3.94 B 4.07 B 4.34 B 4.92 B - 5.22 B 5.84 B 5.32 B 4.53 B 2.26 B 388 M 426 M 431 M 444 M 228 M - - - - - - - - - - - - - 478 M 443 M 455 M 524 M - - - - -

Days Sales Outstanding

46.9 43.5 38.8 48.7 45.3 - 34.7 - 36.7 -0.52 -0.471 -0.492 32.2 -0.456 -0.486 -0.539 49.5 68.6 68.9 59.3 20.1 -61.7 56.6 55.9 55.2 62.9 61.6 63.9 57.7 62.2 61 60.7 55.5 - - - 54.6 0.063 0.053 0.058 45.5 - - - 46.8 - 41.3 - - - 11.3 - - - -119 57.5 - - - - - - - 22.9 58 0.06 - 86.6 134 - - 126 - - 98.6 97.9 - -

Days Payables Outstanding

68.3 66 65.2 70.5 67.6 - 52.6 - 20.3 211 265 228 52.2 221 194 219 67.3 357 355 313 28.7 -294 311 253 59.3 246 300 310 68.7 239 320 282 81.8 265 341 307 64.3 0.234 0.251 0.268 52.6 214 456 276 34.5 - - - - - - - - - - - - - - - - - - - 129 - 113 - 242 99.3 256 277 250 - - - 108 -

Days Of Inventory On Hand

29.9 24.4 20.3 28.1 21.7 - 12.5 - 29.7 34.2 31.4 29.7 25 33.5 30.8 28.8 39.3 42.5 39.4 33.7 10.8 -32.9 30.8 30 24.1 31.4 31.3 33.5 25.1 23.2 21.8 18.9 15.8 17.2 20 23.2 18.3 0.023 0.023 0.024 14.9 17.2 19.9 23.1 5.46 - - - - - - - - - - - - - - - - - - - 18.8 - 14.2 - 25.5 16.4 21.7 25.2 25.5 - - - 5.15 -

Receivables Turnover

1.92 2.07 2.32 1.85 1.99 - 2.59 - 2.45 -173 -191 -183 2.79 -197 -185 -167 1.82 1.31 1.31 1.52 4.48 -1.46 1.59 1.61 1.63 1.43 1.46 1.41 1.56 1.45 1.48 1.48 1.62 - - - 1.65 1.43 K 1.69 K 1.55 K 1.98 - - - 1.92 - 2.18 - - - 7.95 - - - -0.754 1.56 - - - - - - - 3.92 1.55 1.5 K - 1.04 0.674 - - 0.715 - - 0.912 0.919 - -

Payables Turnover

1.32 1.36 1.38 1.28 1.33 - 1.71 - 4.43 0.426 0.34 0.395 1.72 0.407 0.465 0.411 1.34 0.252 0.254 0.287 3.13 -0.306 0.289 0.356 1.52 0.367 0.3 0.29 1.31 0.377 0.281 0.32 1.1 0.339 0.264 0.293 1.4 385 358 336 1.71 0.42 0.198 0.326 2.61 - - - - - - - - - - - - - - - - - - - 0.697 - 0.795 - 0.373 0.906 0.352 0.325 0.361 - - - 0.836 -

Inventory Turnover

3.01 3.7 4.44 3.2 4.15 - 7.17 - 3.03 2.63 2.87 3.03 3.59 2.69 2.92 3.12 2.29 2.12 2.29 2.67 8.36 -2.74 2.92 3 3.73 2.87 2.88 2.69 3.58 3.87 4.13 4.75 5.71 5.22 4.5 3.87 4.91 3.89 K 3.87 K 3.81 K 6.04 5.23 4.51 3.89 16.5 - - - - - - - - - - - - - - - - - - - 4.78 - 6.32 - 3.53 5.5 4.14 3.57 3.53 - - - 17.5 -

Return On Equity, ROE

0.047 0.044 -0.01 0.05 0.036 - 0.007 - 0.002 0.04 0.058 0.06 -0.012 0.065 0.04 0.043 -0.004 0.024 0.016 0.022 0.034 -0.004 0.012 0.015 0.017 0.016 0.011 0.012 0.014 0.016 0.006 0.012 0.016 0.008 0.025 0.008 -0.008 102 60.2 9.63 -0.002 0.047 0.035 0.028 0.018 0.039 0.064 0.039 0.037 0.047 0.134 0.017 0.025 0.009 0.004 0.03 0.009 0.005 - - - - - 0.055 0.027 0.016 0.024 0.028 0.009 -0.041 0.035 0.006 0.011 0.024 -0.014 0.0 0.034 -0.679

Capex Per Share

10.6 11.5 20.8 9.37 8.06 5.66 13.8 - 16.9 8.88 9.2 9.16 15.6 9 8.44 10.1 20 6.88 6.63 9.78 11.9 7.16 6.36 6.74 8.21 5.39 5.51 7.91 6.73 5.8 6.61 8.46 8.66 7.08 5.28 6.83 9.51 5.01 6.38 4.41 9.55 4.88 2.41 8.63 9.65 7.53 12.6 5.35 3.67 16.8 50.6 1.89 3.23 1.47 4.37 2.48 1.12 3.3 - - - - - - - - - - - - - - - - - - - -

All numbers in RUB currency

Financial statements are the primary tool companies use to inform stakeholders about their financial position, performance, and changes in capital structure. It is a kind of "business language" understood by investors, creditors, tax authorities, and other participants in the economic environment.

Main types of financial statements Ростелеком RTKM
  1. Income Statement
    Shows income, expenses, and resulting profit or loss over a specific period. Helps assess business profitability.
  2. Balance Sheet
    Reflects a company’s assets, liabilities, and equity as of a specific date. It’s a snapshot of what the company owns and owes.
    Assets — everything the company owns (cash, equipment, buildings, accounts receivable, etc.).
    Liabilities — debts and other external sources of financing.
    Equity — owners' capital and retained earnings.
  3. Cash Flow Statement
    Reveals how the company earns and spends money in three areas: operating, investing, and financing activities.
International reporting standards
  • IFRS — International Financial Reporting Standards, applicable to public and multinational companies.
  • GAAP — Generally Accepted Accounting Principles used in the United States.
  • RAS — Russian Accounting Standards, used domestically in Russia.

Financial reporting Ростелеком plays a crucial role for investors as it serves as an objective source of information about a company's current state. Based on the reports, one can determine whether a company is growing, stagnating, or losing market share. This allows investors to identify both promising and problematic assets in a timely manner.

In addition, financial data provides a basis for forecasting future returns. Historical trends in revenue, profit, and cash flow help evaluate potential dividends, the likelihood of stock price growth, and overall investment risk.

Transparent and accurate reporting is also an indicator of a company’s maturity and managerial responsibility. Such openness builds investor confidence and simplifies investment decision-making, especially when comparing multiple companies.

Finally, financial statements enable high-quality comparative analysis. They allow companies to be evaluated against each other in terms of profitability, debt levels, margins, and other key metrics — which is particularly important when choosing the best investment options within an industry or market segment.

Financial statements of other stocks in the Telecom industry

Issuer Price % 24h Market Cap Country
Orange S.A. Orange S.A.
ORAN
- 0.36 % $ 29.5 B franceFrance
BCE BCE
BCE
$ 23.51 0.47 % $ 36.9 B canadaCanada
Система Система
AFKS
- - - russiaRussia
Chunghwa Telecom Co., Ltd. Chunghwa Telecom Co., Ltd.
CHT
$ 41.61 0.52 % $ 286 B taiwanTaiwan
Левенгук Левенгук
LVHK
- - - russiaRussia
Центральный Телеграф Центральный Телеграф
CNTL
- - - russiaRussia
МГТС МГТС
MGTS
- - - russiaRussia
Наука-Связь Наука-Связь
NSVZ
- - - russiaRussia
Таттелеком Таттелеком
TTLK
- - - russiaRussia
Consolidated Communications Holdings Consolidated Communications Holdings
CNSL
- - $ 534 M usaUSA
COMSovereign Holding Corp. COMSovereign Holding Corp.
COMS
- -6.35 % $ 41.2 K usaUSA
Cable One Cable One
CABO
$ 133.15 -0.05 % $ 748 M usaUSA
Cincinnati Bell Inc. Cincinnati Bell Inc.
CBB
- - $ 788 M usaUSA
Alaska Communications Systems Group, Inc. Alaska Communications Systems Group, Inc.
ALSK
- 0.29 % $ 185 M usaUSA
América Móvil, S.A.B. de C.V. América Móvil, S.A.B. de C.V.
AMOV
- -1.1 % $ 63.6 B mexicoMexico
ORBCOMM Inc. ORBCOMM Inc.
ORBC
- - $ 914 M usaUSA
Otelco Inc. Otelco Inc.
OTEL
- 0.17 % $ 40.2 M usaUSA
Cogent Communications Holdings Cogent Communications Holdings
CCOI
$ 22.82 -1.93 % $ 1.09 B usaUSA
Shaw Communications Shaw Communications
SJR
- 0.9 % $ 20.2 B canadaCanada
Boingo Wireless, Inc. Boingo Wireless, Inc.
WIFI
- - $ 626 M usaUSA
InterDigital InterDigital
IDCC
$ 351.61 -0.75 % $ 8.9 B usaUSA
Iridium Communications Iridium Communications
IRDM
$ 17.7 -4.76 % $ 2.1 B usaUSA
América Móvil, S.A.B. de C.V. América Móvil, S.A.B. de C.V.
AMX
$ 21.18 -0.68 % $ 1.29 M mexicoMexico
Altice USA Altice USA
ATUS
- 1.13 % $ 823 M usaUSA
KT Corporation KT Corporation
KT
$ 18.98 1.52 % $ 2.87 B south-koreaSouth-korea
Liberty Latin America Ltd. Liberty Latin America Ltd.
LILA
$ 8.46 -0.76 % $ 1.68 B usaUSA
Anterix Anterix
ATEX
$ 21.63 -5.94 % $ 402 M usaUSA
Lumen Technologies Lumen Technologies
LUMN
$ 8.05 -5.46 % $ 7.95 B usaUSA
ATN International ATN International
ATNI
$ 22.13 1.28 % $ 345 M usaUSA
Kaleyra Kaleyra
KLR
- - $ 90.8 M usaUSA
Cuentas Cuentas
CUEN
- -54.3 % $ 1.24 M usaUSA
Ooma Ooma
OOMA
$ 11.58 -2.65 % $ 309 M usaUSA
Rogers Communications Rogers Communications
RCI
$ 36.55 0.88 % $ 20 B canadaCanada
Gogo Gogo
GOGO
$ 4.89 -3.93 % $ 634 K usaUSA
Shenandoah Telecommunications Company Shenandoah Telecommunications Company
SHEN
$ 11.87 1.24 % $ 638 M usaUSA
PLDT PLDT
PHI
$ 21.99 1.01 % $ 4.59 B philippinesPhilippines
AT&T AT&T
T
$ 24.38 -0.81 % $ 176 B usaUSA
SK Telecom Co.,Ltd SK Telecom Co.,Ltd
SKM
$ 20.34 0.2 % $ 8 B south-koreaSouth-korea
Telefónica, S.A. Telefónica, S.A.
TEF
$ 4.26 - $ 22.2 B spainSpain
Millicom International Cellular S.A. Millicom International Cellular S.A.
TIGO
$ 53.71 3.28 % $ 1.56 B luxembourgLuxembourg
TELUS Corporation TELUS Corporation
TU
$ 12.76 -0.51 % $ 22.7 B canadaCanada
Vonage Holdings Corp. Vonage Holdings Corp.
VG
$ 5.99 -2.17 % $ 1.51 B usaUSA
Telefônica Brasil S.A. Telefônica Brasil S.A.
VIV
$ 12.51 1.42 % $ 14.6 B brasilBrasil
Vodafone Group Plc Vodafone Group Plc
VOD
$ 12.73 1.07 % $ 270 B britainBritain
uCloudlink Group uCloudlink Group
UCL
$ 1.81 -7.79 % $ 681 M chinaChina
TIM S.A. TIM S.A.
TIMB
$ 21.7 0.7 % $ 36.4 M -
Zoom Video Communications Zoom Video Communications
ZM
$ 86.33 -3.57 % $ 26.6 B usaUSA
Spok Holdings Spok Holdings
SPOK
$ 13.21 -0.75 % $ 267 M usaUSA
Telephone and Data Systems Telephone and Data Systems
TDS
$ 37.76 -1.67 % $ 4.3 B usaUSA