Сафмар logo
Сафмар SFIN

Сафмар Financial Ratios 2010-2025 | SFIN

Annual Financial Ratios Сафмар

2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010

Price Earnings Ratio, P/E

1.31 4.0 6.3 3.46 5.35 6.52 9.84 24.4 45.35 7.34 10.52 0.01 0.02 0.02

Price Sales Ratio, P/S

0.76 0.87 1.02 2.05 3.43 3.0 3.32 6.1 5.84 1.21 2.86 0.0 0.0 0.0

Price To Book Ratio, P/B

0.32 0.4 0.46 0.54 0.56 0.7 8.91 6.55 6.02 1.32 1.94 0.0 0.0 0.01

Price Earnings To Growth Ratio, PEG

0.01 0.04 -0.11 0.07 0.45 0.44 0.06 0.18 -0.54 0.17 -0.11 0.0 -0.0 -

Operating Cash Flow Per Share

-1135.21 96.53 -1221.91 -237.01 -20.27 -80.77 -441.22 103.01 87.57 52.55 -399.36 -287836.09 -227734.26 44386.52

Free Cash Flow Per Share

-1138.81 93.08 -1230.93 -243.83 -27.7 -83.16 -442.18 101.91 87.17 47.66 -410.93 -293147.78 -231830.17 43328.83

Cash Per Share

282.18 210.93 173.88 52.65 -37.36 27.43 9.37 78.16 80.77 84.45 17.61 81192.7 82769.35 101046.83

Payout Ratio

0.1 - - 0.0 0.15 0.2 0.17 - 0.52 - - 0.51 - -

Dividend Yield

0.07 - - 0.0 0.03 0.03 0.02 - 0.01 - - 36.84 - -

Current Ratio

3.43 3.89 27.65 1.44 39.07 26.5 29.09 36.5 17.51 34.97 2.45 - - -

Quick Ratio

3.43 153.99 27.5 1.44 38.9 26.5 29.09 36.5 17.51 34.97 2.45 - - -

Cash Ratio

3.43 3.89 1.43 0.01 0.96 0.65 0.22 3.69 0.91 1.54 2.45 - - -

Days Of Sales Outstanding, DSO

- 2144.73 2202.73 2077.75 - - - 761.04 870.55 - - 1797.56 1836.89 1538.7

Days Of Inventory Outstanding, DIO

- - 37.12 38.4 51.1 - - - - - - - - -

Days Of Payables Outstanding, DPO

- - 8.04 28.9 33.37 0.67 24.31 131.65 - 14.36 - - - -

Operating Cycle

- 2144.73 2239.85 2116.15 51.1 - - 761.04 870.55 - - 1797.56 1836.89 1538.7

Cash Conversion Cycle

- 2144.73 2231.81 2087.25 17.73 -0.67 -24.31 629.39 870.55 -14.36 - 1797.56 1836.89 1538.7

Gross Profit Margin

1 1 0.63 0.57 0.65 -1.21 0.66 0.73 0.54 0.58 1 - - -

Operating Profit Margin

0.74 0.67 0.52 0.64 0.4 1.06 0.57 0.53 0.49 0.52 0.43 0.55 0.52 0.18

Pretax Profit Margin

0.73 0.12 0.2 0.73 0.65 0.56 0.4 0.31 0.23 0.2 0.38 0.25 0.22 0.28

Net Profit Margin

0.58 0.22 0.16 0.59 0.64 0.46 0.34 0.25 0.13 0.16 0.27 0.18 0.16 0.22

Effective Tax Rate

0.2 0.0 0.34 0.18 0.17 0.18 0.15 0.19 0.22 0.26 0.28 0.28 0.26 0.21

Return On Assets, ROA

0.06 0.03 0.02 0.02 0.02 0.02 0.18 0.09 0.04 0.04 0.03 0.03 0.03 0.04

Return On Equity, ROE

0.24 0.1 0.07 0.16 0.1 0.11 0.91 0.27 0.13 0.18 0.18 0.17 0.12 0.31

Return On Capital Employed, ROCE

0.08 0.08 0.06 0.06 0.01 0.05 0.34 0.19 0.15 0.12 0.05 0.1 0.09 0.03

Net Income Per Ebt

0.8 1.78 0.81 0.82 0.99 0.81 0.85 0.81 0.57 0.82 0.72 0.72 0.74 0.79

Ebt Per Ebit

0.98 0.18 0.39 1.14 1.62 0.53 0.69 0.59 0.46 0.38 0.88 0.45 0.43 1.57

Ebit Per Revenue

0.74 0.67 0.52 0.64 0.4 1.06 0.57 0.53 0.49 0.52 0.43 0.55 0.52 0.18

Debt Ratio

0.38 0.68 0.68 0.22 0.17 0.11 0.7 0.61 0.62 0.68 0.53 0.78 0.72 0.83

Debt Equity Ratio

1.45 2.49 2.58 1.54 0.8 0.53 3.45 1.91 2.2 3.24 3.27 4.22 3.02 6.21

Long Term Debt To Capitalization

0.59 0.63 0.65 0.49 0.37 0.26 0.73 0.6 0.43 0.76 0.77 0.76 0.63 0.76

Total Debt To Capitalization

0.59 0.71 0.72 0.61 0.45 0.35 0.78 0.66 0.69 0.76 0.77 0.81 0.75 0.86

Interest Coverage

- - 1.41 1.52 1.14 5.42 4.84 2.72 1.52 1.64 - - - -

Cash Flow To Debt Ratio

-0.46 0.03 -0.41 -0.17 -0.03 -0.19 -1.55 0.49 0.42 0.04 -0.42 -0.29 -0.36 0.09

Company Equity Multiplier

3.84 3.69 3.79 6.96 4.85 4.63 4.9 3.11 3.52 4.75 6.17 5.41 4.17 7.51

Receivables Turnover

- 0.17 0.17 0.18 - - - 0.48 0.42 - - 0.2 0.2 0.24

Payables Turnover

- - 45.37 12.63 10.94 547.11 15.01 2.77 - 25.41 - - - -

Inventory Turn Over

- - 9.83 9.51 7.14 - - - - - - - - -

Fixed Asset Turnover

8.68 7.64 7.69 9.54 7.58 32.55 72.39 40.4 35.86 29.18 12.42 19.99 16.2 32.74

Asset Turnover

0.11 0.12 0.12 0.04 0.03 0.05 0.55 0.35 0.29 0.23 0.11 0.18 0.17 0.19

Operating Cash Flow Sales Ratio

-1.61 0.17 -2.38 -0.99 -0.14 -0.43 -1.99 0.87 0.89 0.11 -2.01 -1.26 -1.53 0.37

Free Cash Flow Operating Cash Flow Ratio

1.0 0.96 1.01 1.03 1.37 1.03 1.0 0.99 1.0 0.91 1.03 1.02 1.02 0.98

Cash Flow Coverage Ratios

-0.46 0.03 -0.41 -0.17 -0.03 -0.19 -1.55 0.49 0.42 0.04 -0.42 -0.29 -0.36 0.09

Short Term Coverage Ratios

- 0.1 -1.44 -0.46 -0.11 -0.54 -7.28 2.34 0.63 - - -1.26 -0.84 0.18

Capital Expenditure Coverage Ratio

-315.33 27.96 -135.39 -34.75 -2.73 -33.73 -457.86 94.27 221.02 10.74 -34.52 -54.19 -55.6 41.97

Dividend Paid And Capex Coverage Ratio

-26.33 27.96 -135.39 -32.05 -0.92 -4.22 -32.44 94.27 12.51 10.74 -34.52 -10.94 -55.6 41.97

Dividend Payout Ratio

0.1 - - 0.0 0.15 0.2 0.17 - 0.52 - - 0.51 - -

Price To Free Cash Flows Ratio, P/FCF

-0.47 5.43 -0.43 -2.02 -18.56 -6.73 -1.67 7.1 6.59 11.96 -1.39 -0.0 -0.0 0.01

Price To Operating Cash Flows Ratio, P/OCF

-0.47 5.24 -0.43 -2.08 -25.36 -6.93 -1.67 7.02 6.56 10.85 -1.43 -0.0 -0.0 0.01

Price Cash Flow Ratio, P/CF

-0.47 5.24 -0.43 -2.08 -25.36 -6.93 -1.67 7.02 6.56 10.85 -1.43 -0.0 -0.0 0.01

Enterprise Value Multiple, EV

-329.01 12.27 14.3 7.64 18.57 7.93 39.61 30.12 36.94 15.81 - 7.16 7.66 19.58

Price Fair Value, P/FV

0.32 0.4 0.46 0.54 0.56 0.7 8.91 6.55 6.02 1.32 1.94 0.0 0.0 0.01

All numbers in RUB currency

Quarterly Financial Ratios Сафмар

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

Price Earnings Ratio, P/E

4.11 3.72 3.5 - 1.11 1.19 1.01 2.03 1.74 4.39 - 8.51 - 5.87 - -1.92 - 6.21 - 6.24 - 4.12 - 15.2 5.67 5.86 5.79 21.1 8.92 10.6 16.9 4.92 4.93 5.68 -25.1 5.65 5.22 9.64 - -

Price Sales Ratio, P/S

5.91 8.96 8.85 - 2.56 3.06 2.48 4.18 3.58 7.57 - 17.9 - 6.57 - 6.68 - 11.7 - 6.71 - 8.18 - 13.7 14.4 14.8 9.68 69.6 10.8 25.8 13.7 6.42 5.9 5.4 4.78 4.54 5.07 4.74 - -

Price To Book Ratio, P/B

0.606 0.874 1.21 - 0.312 0.32 0.356 0.394 0.338 0.499 - 0.757 - 0.351 - 0.461 - 0.641 - 0.478 - 0.557 - 0.922 0.879 0.909 0.929 0.956 1.06 1.07 1.03 1.22 1.19 1.22 1.24 1.21 1.44 1.32 - -

Price Earnings To Growth Ratio, PEG

0.216 -0.087 - - 0.066 -0.068 0.01 - 0.02 -0.021 - -0.085 - -0.059 - 0.019 - -0.062 - -0.062 - -0.041 - -0.243 - -10.4 0.021 -0.344 0.368 0.165 -0.245 0.526 0.248 -0.01 0.204 -0.732 0.062 - - -

Operating Cash Flow Per Share

31.1 -166 -201 - - -288 -87.8 -58.7 -58.7 88.6 - -160 - -375 - -207 - 41.8 - -3.31 - -6.8 - -56.1 17.8 17.8 -36.6 -136 -129 -129 57.6 -124 63.4 281 235 -97 164 124 - -

Free Cash Flow Per Share

31.1 -166 -201 - - -290 -87.9 -59.1 -59.1 87.7 - -161 - -376 - -208 - 41.5 - -4.55 - -9.27 - -56.7 17.2 17.2 -37 -136 -129 -129 57.4 -127 62.2 281 234 -97.8 163 124 - -

Cash Per Share

660 453 - - 285 345 138 213 213 191 - 87.7 - 154 - 61.7 - 75.9 - 45.1 - 21.5 - 26.2 -30.6 52 132 151 243 - 452 55.4 72.9 128 64.5 63.3 26.5 - - -

Payout Ratio

0.0 0.116 0.098 - - - - - - - - - - - 12.9 - 9.98 - 15.3 0.0 - 0.242 11.7 0.0 0.272 0.272 0.411 - - - - - - - - - - - - -

Dividend Yield

0.0 0.008 0.007 - - - - - - - - - - - - - - - - 0.0 - 0.015 - 0.0 0.012 0.012 0.018 - - - - - - - - - - - - -

Current Ratio

6.36 7.56 - 3.43 3.43 35.7 11.6 3.89 3.89 35.2 27.7 3.68 27.9 3.11 1.44 2.07 29.3 3.92 39.1 2.09 112 26.4 26.5 1.46 96.4 109 12.6 23.2 32.3 - 36.5 27.2 24.8 19.8 17.5 1.51 0.609 - 4.83 -

Quick Ratio

6.36 7.56 - 3.43 3.43 -0.0 11.6 3.89 3.89 35.2 52.8 3.68 -0.007 3.11 1.79 2.07 0.196 3.92 -0.985 2.09 0.34 26.4 0.17 1.46 96.4 109 12.6 23.2 32.3 - 36.5 27.2 24.8 19.8 17.5 1.51 0.609 - 4.83 -

Cash Ratio

6.36 7.56 - 3.43 3.43 2.76 11.6 3.89 3.89 1.9 1.43 3.68 1.28 3.11 0.014 2.07 1.51 3.92 0.965 2.09 1.22 26.4 0.526 1.46 3.77 109 12.6 23.2 11.5 - 23.9 1.23 1.54 2.06 0.914 1.51 0.609 - 4.83 -

Days Of Sales Outstanding, DSO

- - - - - 2.23 K - 2.57 K - - 1.05 K - 908 - 697 - - - - - - - - - - - - - - - - - - - - - - - - -

Days Of Inventory Outstanding, DIO

- - - - - 56 K - - - - -2.84 K - 37.7 M - -26.9 K - 49.4 K - 3.15 K - 73.9 K - 161 K - - - - - - - - - - - - - - - - -

Days Of Payables Outstanding, DPO

- - - - - 253 - - - - 3.79 - 260 K - 159 - 189 - 8.66 - - - 111 - - - - - 34.1 - 112 31.4 28.8 21.7 - - - - - -

Operating Cycle

- - - - - 58.3 K - 2.57 K - - -1.78 K - 37.7 M - -26.2 K - 49.4 K - 3.15 K - 73.9 K - 161 K - - - - - - - - - - - - - - - - -

Cash Conversion Cycle

- - - - - 58 K - 2.57 K - - -1.79 K - 37.4 M - -26.4 K - 49.2 K - 3.14 K - 73.9 K - 161 K - - - - - -34.1 - -112 -31.4 -28.8 -21.7 - - - - - -

Gross Profit Margin

1 1 1 - 1 0.955 1 2.36 1 1 0.629 1 1.0 1 0.974 1 0.974 1 0.873 1 0.972 1 0.991 1 1 1 1 1 0.776 1 0.825 0.714 0.663 0.605 0.572 0.514 0.537 0.539 1 1

Operating Profit Margin

0.765 0.741 0.78 - 0.775 0.777 0.761 0.547 0.547 0.581 0.116 0.348 0.134 0.572 -0.532 0.788 0.302 0.659 0.194 0.725 0.265 0.735 0.277 0.777 0.807 0.807 0.832 0.308 0.37 0.761 0.395 0.681 0.638 0.588 0.537 0.443 0.496 0.486 0.95 0.338

Pretax Profit Margin

0.69 0.712 0.745 - 0.76 0.764 0.751 0.492 0.492 0.645 0.0 0.361 0.0 0.57 -0.0 0.822 0.0 0.596 0.0 0.365 0.0 0.589 0.0 0.294 0.758 0.758 0.423 1.07 0.407 0.787 0.243 0.426 0.373 0.294 0.316 0.202 0.257 0.131 0.477 0.326

Net Profit Margin

0.36 0.602 0.632 - 0.575 0.643 0.613 0.513 0.513 0.432 0.004 0.525 0.004 0.28 0.007 -0.868 0.012 0.47 0.002 0.269 0.016 0.496 0.018 0.226 0.633 0.633 0.418 0.824 0.302 0.607 0.203 0.326 0.299 0.237 -0.048 0.201 0.243 0.123 0.454 0.247

Effective Tax Rate

0.434 0.188 0.164 - 0.24 0.163 0.187 0.035 0.035 0.31 1 0.323 1 0.356 1 0.107 1 0.294 1 0.257 1 0.154 1 0.232 0.165 0.165 0.012 0.23 0.257 0.229 0.163 0.233 0.198 0.192 0.229 0.204 0.196 0.247 0.301 0.242

Return On Assets, ROA

0.01 0.016 - - 0.018 0.019 0.025 0.013 0.013 0.008 0.0 0.006 0.0 0.005 0.0 -0.009 0.0 0.004 0.0 0.004 0.0 0.007 0.0 0.003 0.008 0.008 0.011 0.003 0.008 - 0.004 0.023 0.024 0.018 -0.004 0.013 0.016 - 0.013 -

Return On Equity, ROE

0.037 0.059 0.086 - 0.07 0.067 0.088 0.048 0.048 0.028 0.001 0.022 0.001 0.015 0.001 -0.06 0.001 0.026 0.001 0.019 0.001 0.034 0.001 0.015 0.039 0.039 0.04 0.011 0.03 0.025 0.015 0.062 0.06 0.054 -0.012 0.054 0.069 0.034 0.064 0.046

Return On Capital Employed, ROCE

0.022 0.02 - - 0.025 0.023 0.032 0.014 0.014 0.01 0.007 0.004 0.009 0.009 -0.039 0.008 0.006 0.006 0.017 0.011 0.005 0.011 0.005 0.011 0.01 0.01 0.021 0.001 0.01 - 0.008 0.05 0.053 0.047 0.041 0.029 0.034 - 0.028 -

Net Income Per Ebt

0.521 0.846 0.849 - 0.756 0.841 0.816 1.04 1.04 0.669 1.58 M 1.46 1.61 M 0.491 -957 K -1.06 3.87 M 0.79 1.17 M 0.736 7.39 M 0.843 7.65 M 0.767 0.835 0.835 0.988 0.77 0.743 0.771 0.837 0.767 0.802 0.808 -0.151 0.994 0.947 0.937 0.951 0.758

Ebt Per Ebit

0.901 0.961 0.954 - 0.981 0.983 0.987 0.899 0.899 1.11 0.0 1.04 0.0 0.997 0.0 1.04 0.0 0.904 0.0 0.504 0.0 0.802 0.0 0.378 0.94 0.94 0.509 3.48 1.1 1.03 0.615 0.625 0.584 0.5 0.588 0.456 0.517 0.27 0.503 0.964

Ebit Per Revenue

0.765 0.741 0.78 - 0.775 0.777 0.761 0.547 0.547 0.581 0.116 0.348 0.134 0.572 -0.532 0.788 0.302 0.659 0.194 0.725 0.265 0.735 0.277 0.777 0.807 0.807 0.832 0.308 0.37 0.761 0.395 0.681 0.638 0.588 0.537 0.443 0.496 0.486 0.95 0.338

Debt Ratio

0.64 0.653 - 0.378 0.378 0.675 0.655 0.417 0.417 0.692 0.682 0.483 0.639 0.636 0.222 0.139 0.176 0.174 0.165 0.122 0.122 0.122 0.115 0.075 0.082 0.082 0.078 0.082 0.084 - 0.073 0.54 0.518 0.56 0.624 0.636 0.633 - 0.414 -

Debt Equity Ratio

2.31 2.38 - 1.45 1.45 2.43 2.26 1.54 1.54 2.59 2.58 1.83 2.1 2.09 1.54 0.966 1.03 1.02 0.803 0.594 0.56 0.56 0.53 0.343 0.403 0.403 0.293 0.303 0.317 - 0.273 1.43 1.31 1.63 2.2 2.63 2.7 - 1.97 -

Long Term Debt To Capitalization

0.698 0.704 - 0.592 0.592 0.707 0.693 0.712 0.606 0.72 0.72 0.647 0.676 0.676 0.605 0.491 0.504 0.504 0.442 0.373 0.359 0.359 0.346 0.255 0.287 0.287 0.227 0.233 0.241 - 0.215 0.588 0.567 0.62 0.687 0.725 0.73 - 0.663 -

Total Debt To Capitalization

0.698 0.704 - 0.592 0.592 0.709 0.693 0.606 0.606 0.721 0.721 0.647 0.677 0.676 0.607 0.491 0.507 0.504 0.445 0.373 0.359 0.359 0.346 0.255 0.287 0.287 0.227 0.233 0.241 - 0.215 0.588 0.567 0.62 0.687 0.725 0.73 - 0.663 -

Interest Coverage

- - - - - - - - - - - - - - - - - - - - - - - - - - - - 4.2 - 2.89 3.14 2.83 2.12 1.77 1.55 1.4 1.4 - -

Cash Flow To Debt Ratio

0.006 -0.046 - - - -0.077 -0.027 -0.03 -0.03 0.029 -0.213 -0.153 -0.25 -0.129 -0.185 -0.204 0.045 0.056 0.039 -0.006 -0.082 -0.014 -0.184 -0.209 0.054 0.054 -0.157 -0.6 -0.552 - 0.3 -0.156 0.093 0.351 0.23 -0.079 0.153 - 0.242 -

Company Equity Multiplier

3.61 3.64 - 3.84 3.84 3.6 3.45 3.69 3.69 3.74 3.79 3.79 3.29 3.29 6.96 6.96 5.85 5.85 4.85 4.85 4.6 4.6 4.6 4.6 4.92 4.92 3.75 3.71 3.77 - 3.75 2.64 2.53 2.92 3.52 4.14 4.26 - 4.75 -

Receivables Turnover

- - - - - 0.04 - 0.035 - - 0.086 - 0.099 - 0.129 - - - - - - - - - - - - - - - - - - - - - - - - -

Payables Turnover

- - - - - 0.356 - - - - 23.8 - 0.0 - 0.565 - 0.476 - 10.4 - - - 0.812 - - - - - 2.64 - 0.806 2.87 3.13 4.14 - - - - - -

Inventory Turn Over

- - - - - 0.002 - - - - -0.032 - 0.0 - -0.003 - 0.002 - 0.029 - 0.001 - 0.001 - - - - - - - - - - - - - - - - -

Fixed Asset Turnover

2.4 2.24 - - 2.55 1.84 2.58 1.57 1.57 1.21 3.97 0.727 5.91 1.44 7.02 2.5 4.98 2.23 19.9 3.31 3.71 2.95 11.4 9.42 12.2 12.2 22.9 3.45 24.2 - 17.1 8.78 8.46 8.55 9.02 6.08 5.6 - 3.73 -

Asset Turnover

0.028 0.027 - - 0.032 0.029 0.042 0.026 0.026 0.018 0.061 0.011 0.067 0.016 0.028 0.01 0.021 0.009 0.088 0.015 0.019 0.015 0.018 0.015 0.012 0.012 0.026 0.004 0.026 - 0.02 0.072 0.08 0.077 0.074 0.065 0.066 - 0.029 -

Operating Cash Flow Sales Ratio

0.141 -1.11 -0.978 - - -1.78 -0.426 -0.485 -0.485 1.14 -2.38 -6.6 -2.38 -5.03 -1.47 -2.86 0.378 1.04 0.074 -0.048 -0.536 -0.114 -1.2 -1.07 0.355 0.355 -0.481 -13.3 -1.79 -4.46 1.09 -1.17 0.603 2.55 1.95 -0.773 1.46 1.03 3.4 0.149

Free Cash Flow Operating Cash Flow Ratio

1 1 1 - - 1.01 1 1.01 1.01 0.99 1.01 1.01 1.01 1 1.02 1.01 0.979 0.991 0.904 1.37 1.11 1.36 1.01 1.01 0.97 0.97 1.01 1 1 1 0.998 1.03 0.982 0.999 0.999 1.01 0.995 0.999 0.99 0.8

Cash Flow Coverage Ratios

0.006 -0.046 - - - -0.077 -0.027 -0.03 -0.03 0.029 -0.213 -0.153 -0.25 -0.129 -0.185 -0.204 0.045 0.056 0.039 -0.006 -0.082 -0.014 -0.184 -0.209 0.054 0.054 -0.157 -0.6 -0.552 - 0.3 -0.156 0.093 0.351 0.23 -0.079 0.153 - 0.242 -

Short Term Coverage Ratios

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

Capital Expenditure Coverage Ratio

- - - - - -120 -858 -148 -148 97.9 -135 -137 -131 -424 -44.9 -151 47 113 10.4 -2.67 -8.87 -2.75 -89.5 -84.3 33.7 33.7 -96.7 -736 -712 -712 421 -39.6 55.4 738 1.21 K -117 217 825 95.4 4.99

Dividend Paid And Capex Coverage Ratio

87.6 K -15.8 -15.8 - - -120 -858 -148 -148 97.9 -135 -137 -131 -424 -12.6 -151 3.04 113 1.66 -2.67 -8.87 -0.704 -5.42 -84.3 1.94 1.94 -2.72 -736 -712 -712 421 -39.6 55.4 738 1.21 K -117 217 825 95.4 4.99

Dividend Payout Ratio

0.0 0.116 0.098 - - - - - - - - - - - 12.9 - 9.98 - 15.3 0.0 - 0.242 11.7 0.0 0.272 0.272 0.411 - - - - - - - - - - - - -

Price To Free Cash Flows Ratio, P/FCF

41.9 -8.07 -9.04 - - -1.7 -5.81 -8.56 -7.34 6.69 - -2.69 - -1.3 - -2.32 - 11.3 - -101 - -52.8 - -12.7 41.6 43 -19.9 -5.24 -6.02 -5.79 12.6 -5.34 9.96 2.12 2.45 -5.83 3.49 4.61 - -

Price To Operating Cash Flows Ratio, P/OCF

41.9 -8.07 -9.04 - - -1.72 -5.82 -8.61 -7.39 6.62 - -2.71 - -1.31 - -2.34 - 11.2 - -139 - -72 - -12.8 40.4 41.7 -20.1 -5.25 -6.03 -5.8 12.6 -5.47 9.78 2.12 2.45 -5.88 3.47 4.61 - -

Price Cash Flow Ratio, P/CF

41.9 -8.07 -9.04 - - -1.72 -5.82 -8.61 -7.39 6.62 - -2.71 - -1.31 - -2.34 - 11.2 - -139 - -72 - -12.8 40.4 41.7 -20.1 -5.25 -6.03 -5.8 12.6 -5.47 9.78 2.12 2.45 -5.88 3.47 4.61 - -

Enterprise Value Multiple, EV

- - - - - -2.36 K -2.26 K -1.12 K -1.08 K 881 246 - 89.5 - 61.2 - 98.8 - 38.3 - 93 - 86.8 - - - - - 15.2 - 7.9 2.1 K 30.4 41.5 288 -269 916 -379 - -

Price Fair Value, P/FV

0.606 0.874 1.21 - 0.312 0.32 0.356 0.394 0.338 0.499 - 0.757 - 0.351 - 0.461 - 0.641 - 0.478 - 0.557 - 0.922 0.879 0.909 0.929 0.956 1.06 1.07 1.03 1.22 1.19 1.22 1.24 1.21 1.44 1.32 - -

All numbers in RUB currency