Повысь уровень инвестиционной грамотности и стань профессионалом с курсами от Societe Financiers!Подробнее

Сургутнефтегаз logo
Сургутнефтегаз SNGS

Сургутнефтегаз Financial Ratios 2004-2025 | SNGS

Annual Financial Ratios Сургутнефтегаз

2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004

Price Earnings Ratio, P/E

0.78 13.7 - 1.73 16.98 1.16 6.65 -21.64 1.62 0.94 3.94 5.95 3.14 8.97 8.42 4.08 11.89 18.63 11.39 12.81

Price Sales Ratio, P/S

0.47 0.36 - 1.21 1.15 0.63 0.87 1.34 1.24 0.97 1.24 0.59 1.21 1.93 1.9 1.07 1.77 2.87 3.02 2.89

Price To Book Ratio, P/B

0.14 0.14 - 0.25 0.41 0.22 0.29 0.4 0.35 0.3 0.52 0.57 0.59 0.88 0.86 0.55 1.14 1.67 1.7 1.38

Price Earnings To Growth Ratio, PEG

0.0 - - 0.0 -0.19 0.0 -0.02 0.2 -0.1 0.0 0.07 -0.19 0.04 0.72 -0.21 0.07 0.2 -0.89 0.16 -

Operating Cash Flow Per Share

10.42 14.08 - 3.62 15.41 13.53 11.91 7.36 - - 7.21 7.81 7.28 - - - - - - -

Free Cash Flow Per Share

8.53 12.43 - -1.17 10.95 9.3 7.42 3.2 2.38 2.2 2.26 3.9 3.76 - - - - - - -

Cash Per Share

42.12 59.25 - 39.65 34.09 -59.44 -39.62 -38.35 15.45 1.03 12.24 9.42 10.41 7.97 11.03 11.03 4.08 5.33 2.77 1.52

Payout Ratio

0.02 0.93 - 0.04 0.77 0.04 0.17 -1.2 0.11 0.04 0.1 0.23 0.09 - - - - - - -

Dividend Yield

0.03 0.07 - 0.02 0.05 0.04 0.03 0.06 0.07 0.04 0.03 0.04 0.03 - - - - - - -

Current Ratio

5.45 10.25 6.9 7.1 3.68 7.74 9.15 7.4 6.5 7.45 7.63 7.91 7.27 7.94 12.26 12.26 7.01 10.71 10.79 8.88

Quick Ratio

5.12 9.84 6.56 6.7 3.44 7.11 8.49 6.64 5.88 6.82 6.85 6.98 6.54 7.03 11.35 11.35 6.19 9.79 10.17 8.19

Cash Ratio

0.3 0.39 0.98 0.77 0.99 0.43 0.47 0.38 0.56 0.24 0.33 0.5 0.21 0.23 0.43 0.43 0.23 0.24 0.29 0.28

Days Of Sales Outstanding, DSO

18.82 15.95 - 47.96 31.74 222.1 - - - - - 21.54 - - - - - - 52.58 38.32

Days Of Inventory Outstanding, DIO

27.79 23.78 - 103.84 113.47 37.72 38.5 106.77 44.59 47.48 45.58 44.64 43.01 44.42 40.37 34.14 36.3 37.91 30.58 41.71

Days Of Payables Outstanding, DPO

11.49 9.93 - 18.42 15.83 4.11 8.02 122.85 64.25 68.35 51.64 40.21 51.16 40.98 34.55 39.57 36.81 27.67 5.22 4.89

Operating Cycle

46.61 39.73 - 151.8 145.21 259.82 38.5 106.77 44.59 47.48 45.58 66.17 43.01 44.42 40.37 34.14 36.3 37.91 83.16 80.04

Cash Conversion Cycle

35.13 29.8 - 133.39 129.37 255.71 30.47 -16.08 -19.67 -20.87 -6.06 25.96 -8.15 3.45 5.82 -5.43 -0.51 10.24 77.94 75.15

Gross Profit Margin

0.24 0.29 - 0.69 0.8 0.32 0.28 0.71 0.32 0.28 0.33 0.67 0.36 0.33 0.33 0.27 0.29 0.32 0.38 0.42

Operating Profit Margin

0.17 0.22 - 0.16 0.25 0.26 0.2 0.26 0.24 0.21 0.25 0.13 0.29 0.25 0.33 0.21 0.21 0.21 0.33 0.36

Pretax Profit Margin

0.72 0.04 - 0.84 0.08 0.66 0.16 -0.07 0.92 1.24 0.38 0.12 0.39 0.27 0.28 0.35 0.21 0.21 0.35 0.35

Net Profit Margin

0.6 0.03 - 0.7 0.07 0.54 0.13 -0.06 0.77 1.03 0.32 0.1 0.39 0.22 0.23 0.26 0.15 0.15 0.27 0.23

Effective Tax Rate

0.17 0.4 - 0.16 0.2 0.18 0.19 0.14 0.17 0.17 0.18 0.17 -0.25 0.19 0.2 0.25 0.28 0.27 0.24 0.35

Return On Assets, ROA

0.16 0.01 - 0.13 0.02 0.18 0.04 -0.02 0.2 0.3 0.12 0.09 0.18 0.09 0.1 0.13 0.09 0.08 0.14 0.1

Return On Equity, ROE

0.18 0.01 - 0.14 0.02 0.19 0.04 -0.02 0.21 0.32 0.13 0.1 0.19 0.1 0.1 0.14 0.1 0.09 0.15 0.11

Return On Capital Employed, ROCE

0.05 0.08 - 0.03 0.08 0.09 0.07 0.08 0.07 0.06 0.1 0.12 0.14 0.11 0.15 0.11 0.13 0.12 0.18 0.17

Net Income Per Ebt

0.83 0.6 - 0.84 0.8 0.82 0.81 0.86 0.83 0.83 0.82 0.83 1 0.81 0.8 0.75 0.72 0.73 0.76 0.65

Ebt Per Ebit

4.3 0.19 - 5.3 0.34 2.57 0.79 -0.27 3.85 6.04 1.57 0.91 1.34 1.06 0.86 1.69 1.0 1.0 1.06 0.96

Ebit Per Revenue

0.17 0.22 - 0.16 0.25 0.26 0.2 0.26 0.24 0.21 0.25 0.13 0.29 0.25 0.33 0.21 0.21 0.21 0.33 0.36

Debt Ratio

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 0.01

Debt Equity Ratio

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 0.01

Long Term Debt To Capitalization

- 0.0 - - - - - - - - - - - - - - - - 0.0 0.0

Total Debt To Capitalization

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 0.01

Interest Coverage

- - - 8.01 18.32 23.3 4.87 29.8 66292.78 12632139.86 369077.63 10.64 - 1495475 530.16 1131149 94617.85 316.69 2523.95 1609.51

Cash Flow To Debt Ratio

46.94 65.25 - 110.06 427.12 - - - - - 1839.38 1197.28 1858.76 - - - - - - -

Company Equity Multiplier

1.11 1.08 1.07 1.14 1.18 1.06 1.06 1.06 1.06 1.07 1.07 1.06 1.07 1.06 1.05 1.05 1.07 1.06 1.06 1.06

Receivables Turnover

19.39 22.89 - 7.61 11.5 1.64 - - - - - 16.95 - - - - - - 6.94 9.52

Payables Turnover

31.78 36.77 - 19.82 23.06 88.71 45.49 2.97 5.68 5.34 7.07 9.08 7.13 8.91 10.57 9.22 9.92 13.19 69.96 74.68

Inventory Turn Over

13.13 15.35 - 3.51 3.22 9.68 9.48 3.42 8.19 7.69 8.01 8.18 8.49 8.22 9.04 10.69 10.05 9.63 11.94 8.75

Fixed Asset Turnover

1.25 1.43 - 0.6 0.97 1.66 1.3 1.17 1.25 1.21 1.14 2.83 1.46 1.29 1.08 1.31 1.51 1.26 1.39 1.11

Asset Turnover

0.27 0.35 - 0.18 0.3 0.34 0.31 0.28 0.26 0.29 0.39 0.91 0.46 0.43 0.43 0.49 0.6 0.55 0.53 0.45

Operating Cash Flow Sales Ratio

0.18 0.23 - 0.12 0.35 0.32 0.37 0.32 - - 0.32 0.17 0.34 - - - - - - -

Free Cash Flow Operating Cash Flow Ratio

0.82 0.88 - -0.32 0.71 0.69 0.62 0.43 - - 0.31 0.5 0.52 - - - - - - -

Cash Flow Coverage Ratios

46.94 65.25 - 110.06 427.12 - - - - - 1839.38 1197.28 1858.76 - - - - - - -

Short Term Coverage Ratios

- - - - - - - - - - 1843.99 1197.28 1858.76 - - - - - - -

Capital Expenditure Coverage Ratio

5.52 8.52 - 0.76 3.46 3.2 2.66 1.77 - - 1.46 2.0 2.07 - - - - - - -

Dividend Paid And Capex Coverage Ratio

3.89 4.51 - 0.64 2.29 2.61 2.28 1.25 - - 1.27 1.57 1.7 - - - - - - -

Dividend Payout Ratio

0.02 0.93 - 0.04 0.77 0.04 0.17 -1.2 0.11 0.04 0.1 0.23 0.09 - - - - - - -

Price To Free Cash Flows Ratio, P/FCF

3.15 1.74 - -30.71 4.61 2.88 3.76 9.68 14.27 10.71 12.53 6.88 6.81 - - - - - - -

Price To Operating Cash Flows Ratio, P/OCF

2.58 1.54 - 9.93 3.27 1.98 2.34 4.21 - - 3.93 3.43 3.51 - - - - - - -

Price Cash Flow Ratio, P/CF

2.58 1.54 - 9.93 3.27 1.98 2.34 4.21 - - 3.93 3.43 3.51 - - - - - - -

Enterprise Value Multiple, EV

1.59 1.07 - 1.11 6.24 0.79 2.84 94.01 1.26 0.76 2.47 4.73 2.35 7.2 6.62 2.97 8.55 13.43 8.61 8.28

Price Fair Value, P/FV

0.14 0.14 - 0.25 0.41 0.22 0.29 0.4 0.35 0.3 0.52 0.57 0.59 0.88 0.86 0.55 1.14 1.67 1.7 1.38

All numbers in RUB currency

Quarterly Financial Ratios Сургутнефтегаз

2023-Q4 2023-Q2 2022-Q4 2022-Q2 2021-Q2 2020-Q4 2020-Q2 2019-Q4 2019-Q2 2018-Q4 2018-Q2 2017-Q4 2017-Q2 2016-Q4 2016-Q2 2015-Q4 2015-Q2 2014-Q4 2014-Q2 2013-Q4 2013-Q2 2012-Q4 2012-Q2 2011-Q4 2011-Q2 2010-Q4 2010-Q2 2009-Q4 2009-Q2 2008-Q4 2008-Q2 2007-Q4 2007-Q2 2006-Q4 2006-Q2 2005-Q4 2005-Q2

Price Earnings Ratio, P/E

0.563 0.302 6.85 7.95 2.14 1.06 0.782 3.7 -18.4 0.462 0.822 9.06 -2.53 8.06 -3.47 0.808 0.787 0.943 1.72 5 3.32 4.37 2.25 1.91 16.1 6.43 - 4.21 3.31 2.04 3.22 5.95 5.62 9.31 9.24 5.7 3.98

Price Sales Ratio, P/S

0.851 1.11 0.713 0.827 1.51 2.26 2.79 2.36 1.42 0.85 2.55 3.5 3.32 2.53 3.03 2.48 2.42 3.76 4.31 4.48 4.73 0.657 5.52 3.51 5.23 6.73 - 3.81 2.99 2.15 3.39 3.54 3.35 5.74 5.7 6.04 4.22

Price To Book Ratio, P/B

0.148 0.154 0.135 0.167 0.25 0.249 0.283 0.405 0.265 0.224 0.266 0.572 0.541 0.401 0.439 0.346 0.413 0.595 0.918 1.03 1.01 0.567 0.593 1.18 1.44 0.883 - 0.861 0.693 0.554 0.934 1.14 1.12 1.67 1.72 1.7 1.31

Price Earnings To Growth Ratio, PEG

-0.011 0.0 - - -0.043 -0.034 0.002 -0.004 0.18 0.007 0.002 -0.069 0.004 -0.057 0.028 - -0.05 0.015 0.01 -0.189 0.022 -0.09 -0.04 0.003 -0.517 - - - -0.082 - 0.059 - 0.093 - -0.437 - 0.056

Operating Cash Flow Per Share

6.08 4.21 7.04 7.04 8.76 4.18 -0.561 8.89 5.37 7.57 5.96 2.98 2.97 5.01 2.35 - - - - 0.724 - 1.17 - 1.82 1.82 - - - - - - - - - - - -

Free Cash Flow Per Share

7.39 0.661 6.21 6.21 6.55 1.7 -2.87 6.37 3.77 5.42 3.87 1.8 1.91 2.76 0.433 1.19 1.19 0.549 0.549 0.724 - 1.17 - 0.94 0.94 - - - - - - - - - - - -

Cash Per Share

39.3 1.08 59.2 48 9.88 39.6 36.6 34.1 5.96 -59.4 20.8 -19.8 7.46 -38.3 12.8 15.5 15.8 0.517 7.07 6.12 3.85 9.42 14.2 5.21 4.88 7.97 - 11 11 11 7.55 4.08 4.7 5.33 4.35 2.77 2.14

Payout Ratio

0.061 0.0 0.932 0.932 0.0 0.101 0.0 0.668 -0.002 0.065 0.0 0.473 -0.0 1.78 -0.001 0.109 0.109 0.042 0.069 0.093 0.048 0.121 - 0.057 0.445 - - - - - - - - - - - -

Dividend Yield

0.027 0.0 0.034 0.029 0.0 0.024 0.0 0.045 0.0 0.035 0.0 0.013 0.0 0.055 0.0 0.034 0.035 0.011 0.01 0.005 0.004 0.007 - 0.007 0.007 - - - - - - - - - - - -

Current Ratio

5.45 6.62 10.2 8.56 4.78 7.1 3.92 3.68 3.53 7.74 7.01 9.15 7.07 7.4 5.43 6.5 4.93 7.45 5.89 7.63 4.73 7.91 6.38 7.27 5.63 7.94 5.22 12.3 12.3 12.3 9.34 7.01 8.6 10.7 10.7 10.8 9.95

Quick Ratio

5.12 6.28 9.84 8.19 4.53 6.7 3.7 3.44 3.29 7.11 6.48 8.49 6.38 6.64 4.91 5.88 4.53 6.82 5.36 6.85 4.14 6.98 5.94 6.54 5.19 7.03 4.78 11.3 11.3 11.3 8.48 6.19 7.74 9.79 9.97 10.2 9.29

Cash Ratio

0.3 0.113 0.389 0.686 0.935 0.765 0.744 0.994 0.612 0.426 0.269 0.473 0.326 0.382 0.322 0.555 0.429 0.241 0.36 0.329 0.391 0.498 0.202 0.207 0.131 0.23 0.186 0.433 0.433 0.433 0.318 0.225 0.23 0.236 0.26 0.286 0.285

Days Of Sales Outstanding, DSO

7.91 14.2 7.86 8.52 16.3 22.1 27.2 16.1 124 - - - - - - - 39.6 - - - - 9.65 - - - - - - - - - - - - 11.6 25.9 19.5

Days Of Inventory Outstanding, DIO

7.21 127 11.7 10.9 54 52.4 47.5 51.9 62.4 12.5 29.7 19.2 19.1 50.1 57.5 22 18.9 22.7 19.5 21.4 20.8 14.5 32.7 13.3 15.7 40.5 - 19.9 19.9 16.8 17.9 17.9 16.6 18.7 15.4 15.1 14.2

Days Of Payables Outstanding, DPO

2.98 22.3 4.9 16.2 9.87 9.28 9.03 7.25 9.75 2.62 51.4 4 24.6 57.7 103 31.7 43.2 32.6 33.4 24.3 31.5 13.1 48.1 15.9 32.6 37.3 - 17 20.1 19.5 19.4 18.2 14.6 13.6 7.85 2.57 2.07

Operating Cycle

15.1 141 19.6 19.4 70.3 74.4 74.7 68 186 12.5 29.7 19.2 19.1 50.1 57.5 22 58.6 22.7 19.5 21.4 20.8 24.2 32.7 13.3 15.7 40.5 - 19.9 19.9 16.8 17.9 17.9 16.6 18.7 27 41 33.7

Cash Conversion Cycle

12.1 119 14.7 3.16 60.5 65.1 65.6 60.8 177 9.83 -21.7 15.2 -5.53 -7.55 -45.2 -9.7 15.4 -9.96 -13.9 -2.85 -10.8 11.1 -15.4 -2.53 -17 3.14 - 2.87 -0.148 -2.68 -1.47 -0.251 1.93 5.05 19.1 38.4 31.6

Gross Profit Margin

-0.237 0.909 0.291 0.291 0.815 0.721 0.663 0.778 0.82 0.315 0.343 0.289 0.289 0.716 0.713 0.321 0.321 0.281 0.294 0.365 0.341 0.721 0.25 0.264 0.391 0.364 - 0.332 0.332 0.273 0.273 0.295 0.295 0.316 0.316 0.385 0.385

Operating Profit Margin

0.105 0.257 0.225 0.225 0.233 0.208 0.1 0.224 0.276 0.248 0.283 0.207 0.208 0.249 0.276 0.239 0.239 0.207 0.221 0.293 0.251 0.129 0.16 0.208 0.321 0.294 - 0.328 0.328 0.207 0.207 0.206 0.206 0.211 0.211 0.329 0.329

Pretax Profit Margin

0.44 1.12 0.043 0.043 0.211 0.637 1.07 0.198 -0.023 0.563 0.938 0.12 -0.327 0.092 -0.255 0.923 0.923 1.2 0.734 0.274 0.426 0.047 0.73 0.573 0.102 0.319 - 0.282 0.282 0.35 0.35 0.207 0.207 0.212 0.212 0.349 0.349

Net Profit Margin

0.378 0.918 0.026 0.026 0.176 0.535 0.892 0.16 -0.019 0.46 0.776 0.097 -0.329 0.079 -0.218 0.768 0.768 0.998 0.625 0.224 0.356 0.038 0.613 0.46 0.081 0.262 - 0.226 0.226 0.263 0.263 0.149 0.149 0.154 0.154 0.265 0.265

Effective Tax Rate

0.14 0.184 0.398 0.398 0.167 0.16 0.167 0.195 0.155 0.183 0.173 0.194 -0.005 0.145 0.143 0.168 0.168 0.166 0.148 0.182 0.165 0.19 0.166 0.184 0.206 0.193 - 0.197 0.197 0.249 0.249 0.281 0.281 0.274 0.274 0.24 0.24

Return On Assets, ROA

0.059 0.114 0.005 0.005 0.025 0.052 0.078 0.023 -0.003 0.114 0.076 0.015 -0.051 0.012 -0.029 0.101 0.121 0.148 0.122 0.048 0.07 0.031 0.061 0.145 0.021 0.032 - 0.049 0.05 0.064 0.068 0.045 0.047 0.042 0.044 0.07 0.077

Return On Equity, ROE

0.066 0.127 0.005 0.005 0.029 0.059 0.09 0.027 -0.004 0.121 0.081 0.016 -0.054 0.012 -0.032 0.107 0.131 0.158 0.133 0.052 0.076 0.032 0.066 0.155 0.022 0.034 - 0.051 0.052 0.068 0.073 0.048 0.05 0.045 0.047 0.074 0.082

Return On Capital Employed, ROCE

0.017 0.033 0.041 0.044 0.035 0.021 0.009 0.035 0.048 0.064 0.029 0.033 0.033 0.039 0.039 0.033 0.04 0.032 0.046 0.066 0.052 0.109 0.017 0.069 0.087 0.038 - 0.073 0.075 0.053 0.056 0.065 0.068 0.061 0.063 0.091 0.1

Net Income Per Ebt

0.86 0.816 0.602 0.602 0.833 0.839 0.832 0.804 0.847 0.817 0.827 0.806 1.01 0.85 0.857 0.832 0.832 0.834 0.852 0.818 0.835 0.8 0.839 0.803 0.794 0.821 - 0.803 0.803 0.751 0.751 0.719 0.719 0.726 0.726 0.759 0.759

Ebt Per Ebit

4.17 4.37 0.193 0.193 0.907 3.06 10.7 0.885 -0.082 2.27 3.31 0.579 -1.57 0.371 -0.923 3.85 3.85 5.8 3.31 0.935 1.7 0.365 4.56 2.75 0.317 1.08 - 0.86 0.86 1.69 1.69 1 1 1 1 1.06 1.06

Ebit Per Revenue

0.105 0.257 0.225 0.225 0.233 0.208 0.1 0.224 0.276 0.248 0.283 0.207 0.208 0.249 0.276 0.239 0.239 0.207 0.221 0.293 0.251 0.129 0.16 0.208 0.321 0.294 - 0.328 0.328 0.207 0.207 0.206 0.206 0.211 0.211 0.329 0.329

Debt Ratio

0.001 - 0.001 0.001 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 0.001 0.0 0.0 0.0 0.0 0.0 0.002 0.004 0.004 0.005 0.005

Debt Equity Ratio

0.001 - 0.001 0.001 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 0.001 0.0 0.0 0.0 0.0 0.0 0.002 0.004 0.005 0.005 0.005

Long Term Debt To Capitalization

- - 0.001 0.001 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.001 0.002 0.002

Total Debt To Capitalization

0.001 - 0.001 0.001 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 0.001 0.0 0.0 0.0 0.0 0.0 0.002 0.004 0.005 0.005 0.005

Interest Coverage

- - - - 30.9 12.2 4.38 17.2 19.3 16.6 - - - 42.7 22.9 66.3 K 66.3 K 15.4 M 12.1 M 22.1 M 92 K 9.27 - 13.5 M 5.51 M 709 K - 530 530 1.13 M 1.13 M 94.6 K 94.6 K 317 317 2.52 K 2.52 K

Cash Flow To Debt Ratio

29.3 - 32.6 65.3 352 127 -16.6 246 164 - - - - - - - - - - 369 - 179 - 929 932 - - - - - - - - - - - -

Company Equity Multiplier

1.11 1.12 1.08 1.08 1.17 1.14 1.17 1.18 1.18 1.06 1.06 1.06 1.06 1.06 1.07 1.06 1.08 1.07 1.09 1.07 1.08 1.06 1.08 1.07 1.09 1.06 1.07 1.05 1.05 1.05 1.06 1.07 1.07 1.06 1.06 1.06 1.06

Receivables Turnover

11.4 6.33 11.4 10.6 5.51 4.08 3.31 5.59 0.726 - - - - - - - 2.27 - - - - 9.33 - - - - - - - - - - - - 7.78 3.47 4.62

Payables Turnover

30.2 4.04 18.4 5.55 9.11 9.69 9.96 12.4 9.23 34.3 1.75 22.5 3.66 1.56 0.877 2.84 2.08 2.76 2.7 3.71 2.85 6.88 1.87 5.68 2.76 2.41 - 5.28 4.49 4.61 4.65 4.96 6.15 6.6 11.5 35 43.5

Inventory Turn Over

12.5 0.71 7.67 8.29 1.67 1.72 1.9 1.73 1.44 7.22 3.03 4.68 4.71 1.8 1.57 4.09 4.76 3.97 4.61 4.2 4.33 6.2 2.75 6.75 5.74 2.22 - 4.52 4.52 5.35 5.03 5.03 5.43 4.81 5.85 5.97 6.34

Fixed Asset Turnover

0.734 0.535 0.713 0.865 0.485 0.324 0.299 0.473 0.529 1.22 0.443 0.647 0.632 0.619 0.584 0.626 0.621 0.628 0.597 0.635 0.601 2.53 0.329 1 0.763 0.371 - 0.538 0.569 0.655 0.674 0.757 0.754 0.632 0.697 0.693 0.746

Asset Turnover

0.157 0.124 0.175 0.186 0.142 0.097 0.087 0.145 0.158 0.248 0.098 0.154 0.154 0.15 0.135 0.132 0.158 0.148 0.196 0.215 0.198 0.811 0.099 0.315 0.255 0.124 - 0.216 0.221 0.245 0.26 0.301 0.314 0.275 0.285 0.264 0.292

Operating Cash Flow Sales Ratio

0.192 0.164 0.232 0.232 0.36 0.263 -0.041 0.416 0.289 0.24 0.534 0.375 0.384 0.41 0.215 - - - - 0.114 - 0.029 - 0.25 0.345 - - - - - - - - - - - -

Free Cash Flow Operating Cash Flow Ratio

1.22 0.157 0.883 0.883 0.747 0.407 5.12 0.717 0.702 0.716 0.65 0.604 0.643 0.552 0.184 - - - - 1 - 1 - 0.516 0.516 - - - - - - - - - - - -

Cash Flow Coverage Ratios

29.3 - 32.6 65.3 352 127 -16.6 246 164 - - - - - - - - - - 369 - 179 - 929 932 - - - - - - - - - - - -

Short Term Coverage Ratios

- - - - - - - - - - - - - - - - - - - 370 - 179 - 929 932 - - - - - - - - - - - -

Capital Expenditure Coverage Ratio

4.63 1.19 8.52 8.52 3.96 1.69 -0.243 3.53 3.36 3.52 2.86 2.53 2.8 2.23 1.23 - - - - - - - - 2.07 2.07 - - - - - - - - - - - -

Dividend Paid And Capex Coverage Ratio

2.97 1.18 4.51 4.51 3.96 1.25 -0.243 1.86 3.36 2.45 2.86 1.93 2.8 1.27 1.22 - - - - 5.48 - 6.31 - 1.7 1.7 - - - - - - - - - - - -

Dividend Payout Ratio

0.061 0.0 0.932 0.932 0.0 0.101 0.0 0.668 -0.002 0.065 0.0 0.473 -0.0 1.78 -0.001 0.109 0.109 0.042 0.069 0.093 0.048 0.121 - 0.057 0.445 - - - - - - - - - - - -

Price To Free Cash Flows Ratio, P/FCF

3.64 43 3.48 4.04 5.6 21.1 -13.4 7.92 7 4.94 7.35 15.5 13.5 11.2 76.7 28.5 27.8 42.8 48.2 39.1 - 22.9 - 27.2 29.3 - - - - - - - - - - - -

Price To Operating Cash Flows Ratio, P/OCF

4.42 6.76 3.08 3.57 4.18 8.6 -68.5 5.68 4.92 3.54 4.78 9.34 8.65 6.18 14.1 - - - - 39.1 - 22.9 - 14.1 15.1 - - - - - - - - - - - -

Price Cash Flow Ratio, P/CF

4.42 6.76 3.08 3.57 4.18 8.6 -68.5 5.68 4.92 3.54 4.78 9.34 8.65 6.18 14.1 - - - - 39.1 - 22.9 - 14.1 15.1 - - - - - - - - - - - -

Enterprise Value Multiple, EV

3.38 0.499 2.13 2.27 4.16 2.68 1.86 7.09 33.1 0.877 8.62 16.4 15.6 14 -17.5 2.53 2.46 3.09 5.74 16.1 10.8 9.99 9.1 6.08 50.9 20.9 - 13.2 10.3 5.94 9.51 17.1 16.2 26.9 26.6 17.2 12

Price Fair Value, P/FV

0.148 0.154 0.135 0.167 0.25 0.249 0.283 0.405 0.265 0.224 0.266 0.572 0.541 0.401 0.439 0.346 0.413 0.595 0.918 1.03 1.01 0.567 0.593 1.18 1.44 0.883 - 0.861 0.693 0.554 0.934 1.14 1.12 1.67 1.72 1.7 1.31

All numbers in RUB currency