СОЛЛЕРС logo
СОЛЛЕРС SVAV

СОЛЛЕРС Financial Statements 2004-2025 | SVAV

Key Metrics СОЛЛЕРС

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

Operating Cash Flow Per Share

-38.3 381 -62.2 30 192 -34.4 75.5 -1.38 57.5 189 198 126 142 101 -176 86.3 70.8 66.7 58.3

Free Cash Flow Per Share

-193 293 -173 -30.4 123 -99 -2.86 -49.8 8.94 151 167 83 52.8 -21.4 -414 -101 13.7 23.9 2.09

Cash Per Share

65.5 512 312 205 295 -163 -170 -261 199 185 78.9 93 97.1 127 28.5 62.9 42.8 41.4 40.2

Price To Sales Ratio

0.301 0.074 0.133 0.164 0.366 0.596 0.515 0.359 0.25 0.454 0.338 0.14 0.372 0.385 0.062 0.881 0.835 0.618 0.441

Dividend Yield

0.056 - - - - 0.001 - 0.0 0.151 0.063 0.001 0.002 0.031 0.0 0.263 0.016 0.013 0.033 0.036

Payout Ratio

0.281 - - - - 0.018 - 0.001 -0.485 0.486 0.003 0.005 -0.356 -0.0 -1.06 0.261 0.192 0.36 0.273

Revenue Per Share

2.64 K 3.06 K 2.1 K 1.78 K 1.21 K 1.1 K 1.09 K 1.18 K 1.47 K 1.88 K 2.02 K 2.19 K 1.74 K 1.1 K 1.95 K 1.52 K 976 848 942

Net Income Per Share

158 152 -55.4 41.4 0.983 30.4 49.2 96.2 -115 111 180 144 -57.1 -160 -30.3 80.6 53.3 48.8 54.9

Book Value Per Share

771 925 801 829 583 583 552 503 413 638 613 426 282 326 483 570 500 482 484

Tangible Book Value Per Share

592 614 553 587 415 457 452 433 350 576 549 357 186 224 376 483 428 408 401

Shareholders Equity Per Share

482 620 528 576 571 569 538 489 380 482 396 232 102 161 332 433 372 365 343

Interest Debt Per Share

406 372 449 272 196 353 243 223 399 323 368 616 866 977 735 278 113 122 124

Market Cap

24.8 B 6.78 B 8.78 B 9.51 B 14.4 B 21.3 B 18.3 B 13.8 B 12 B 27.8 B 22.1 B 9.73 B 20.6 B 13.4 B 3.85 B 43.3 B 27.9 B 16.4 B 10.1 B

Enterprise Value

36.9 B 1.81 B 11.9 B 10.1 B 19.9 B 29.8 B 23.1 B 19.3 B 17.4 B 31.3 B 30 B 23.6 B 42 B 36.6 B 26.1 B 49.9 B 30.1 B 18.6 B 11.9 B

P/E Ratio

5.02 1.49 -5.03 7.05 451 21.6 11.4 4.4 -3.21 7.67 3.79 2.12 -11.3 -2.66 -4.03 16.6 15.3 10.7 7.56

P/OCF Ratio

-20.7 0.594 -4.49 9.73 2.31 -19 7.46 -306 6.41 4.51 3.44 2.42 4.57 4.19 -0.691 15.5 11.5 7.85 7.12

P/FCF Ratio

-4.11 0.774 -1.61 -9.6 3.62 -6.61 -197 -8.5 41.2 5.66 4.08 3.68 12.3 -19.8 -0.295 -13.3 59.3 21.9 199

P/B Ratio

1.64 0.365 0.528 0.507 0.776 1.15 1.05 0.865 0.97 1.77 1.72 1.32 6.35 2.63 0.367 3.09 2.19 1.44 1.21

EV/Sales

0.448 0.02 0.18 0.175 0.504 0.833 0.648 0.504 0.364 0.511 0.458 0.339 0.76 1.05 0.424 1.02 0.898 0.702 0.516

EV/EBITDA

4.14 0.207 5.21 2.29 10.4 9.18 8.74 -5.05 4.72 5 2.95 3.56 9.96 208 4.85 8.11 6.7 5.06 3.57

EV/OCF

-30.9 0.158 -6.08 10.4 3.19 -26.6 9.39 -429 9.31 5.08 4.67 5.88 9.33 11.5 -4.7 17.9 12.4 8.92 8.33

Earnings Yield

0.199 0.67 -0.199 0.142 0.002 0.046 0.087 0.227 -0.312 0.13 0.264 0.472 -0.088 -0.376 -0.248 0.06 0.065 0.093 0.132

Free Cash Flow Yield

-0.243 1.29 -0.621 -0.104 0.276 -0.151 -0.005 -0.118 0.024 0.177 0.245 0.271 0.082 -0.051 -3.39 -0.075 0.017 0.046 0.005

Debt To Equity

0.834 0.558 0.778 0.389 0.306 0.583 0.404 0.393 0.963 0.606 0.813 2.28 7.57 5.36 2.21 0.617 0.277 0.303 0.312

Debt To Assets

0.178 0.144 0.192 0.112 0.112 0.246 0.172 0.182 0.289 0.213 0.226 0.343 0.459 0.514 0.365 0.227 0.124 0.141 0.138

Net Debt To EBITDA

1.36 -0.567 1.36 0.139 2.85 2.61 1.8 -1.45 1.47 0.558 0.773 2.09 5.08 132 4.14 1.07 0.475 0.606 0.521

Current Ratio

1.1 0.982 0.98 0.873 1.11 0.903 0.889 0.792 0.779 0.992 0.79 0.737 0.956 1.27 0.907 1.41 1.53 1.57 1.77

Interest Coverage

66.2 6.86 -0.731 0.512 -1.47 2.57 2.74 3 3.31 5.23 4.85 3.11 0.756 -0.436 - 14.5 10.4 7.74 6.15

Income Quality

-0.201 2.18 0.816 1.39 -160 -0.83 1.42 -0.012 -0.583 1.32 0.848 0.64 -6.19 -0.554 31.3 0.595 1.33 1.37 1.06

Sales General And Administrative To Revenue

0.069 0.017 0.02 0.025 0.024 0.032 0.03 0.027 0.019 0.013 0.019 0.072 0.082 0.114 0.074 0.067 - - -

Intangibles To Total Assets

0.079 0.129 0.116 0.121 0.108 0.094 0.079 0.067 0.05 0.045 0.045 0.045 0.057 0.061 0.053 0.075 0.086 0.095 0.107

Capex To Operating Cash Flow

-4.05 0.233 -1.79 2.01 0.36 -1.88 1.04 -35 0.844 0.203 0.156 0.343 0.627 1.21 -1.35 2.17 0.806 0.642 0.964

Capex To Revenue

0.059 0.029 0.053 0.034 0.057 0.059 0.072 0.041 0.033 0.02 0.015 0.02 0.051 0.111 0.122 0.123 0.058 0.05 0.06

Capex To Depreciation

1.68 0.842 1 0.74 1.51 1.55 2.36 1.38 1.59 1.09 0.901 0.86 1.45 2.22 5.29 5.23 2.12 1.71 2.31

Stock Based Compensation To Revenue

- - - - - - - - - 0.0 0.0 0.0 0.001 0.002 - 0.001 - - -

Graham Number

1.31 K 1.45 K 811 733 112 623 772 1.03 K 991 1.1 K 1.27 K 868 362 760 476 887 668 633 651

Return On Invested Capital, ROIC

0.143 0.115 -0.016 0.042 0.037 0.041 0.078 0.109 0.158 0.131 0.181 0.204 0.108 -0.031 0.211 0.126 0.121 0.101 0.118

Return On Tangible Assets, ROTA

0.076 0.072 -0.029 0.024 0.001 0.025 0.042 0.098 -0.096 0.085 0.132 0.098 -0.036 -0.101 -0.016 0.074 0.07 0.069 0.079

Graham Net Net

-1.23 K -469 -569 -560 -598 -844 -620 -642 -443 -331 -447 -675 -934 -868 -858 -424 -99.1 -103 -117

Working Capital

3.67 B -716 M -685 M -4.5 B 2.93 B -1.92 B -2.01 B -2.71 B -5.16 B -133 M -4.56 B -7.49 B -1.09 B 5.17 B -3.72 B 4.88 B 4.33 B 3.41 B 2.88 B

Tangible Asset Value

18.5 B 18.4 B 17.4 B 19.1 B 13.5 B 14.9 B 14.7 B 14.1 B 11.4 B 18.8 B 17.8 B 11.3 B 5.91 B 7.06 B 11.9 B 15.6 B 14.7 B 12.8 B 9.8 B

Net Current Asset Value, NCAV

-4.92 B -5.15 B -8.97 B -6.96 B -975 M -7.04 B -7.08 B -7.69 B -9.5 B -6.36 B -9.18 B -14.6 B -20.5 B -18.5 B -12.1 B -2.83 B 1.19 B 87 M -467 M

Invested Capital

29.2 B 30.4 B 30.3 B 26.7 B 19.4 B 13.5 B 12.4 B 10.2 B 7.31 B 11.8 B 9.72 B 7.25 B 25.2 B 31.4 B 22.8 B 25.6 B 20 B 18.1 B 14.9 B

Average Receivables

- 14.7 B 13.7 B 6.22 B - 4.08 B 6.47 B 5.06 B 5.84 B 7.83 B 9.84 B 8.51 B 6.43 B 9.61 B 6.5 B 1.91 B 3.43 B 2.46 B -

Average Payables

- 19 B 18.9 B 15.4 B 9.02 B 7.9 B 7.12 B 7.81 B 9.84 B 10.3 B 11.8 B 13.9 B 11.2 B 14.1 B 13.3 B 5.18 B 3.53 B 2.15 B -

Average Inventory

- 7.65 B 7.09 B 6.29 B 5.28 B 5.2 B 4.47 B 4.83 B 5.1 B 4.51 B 5.6 B 10 B 13.3 B 17.1 B 14.4 B 7.49 B 6.15 B 4.4 B -

Days Sales Outstanding

- 57.3 82.8 78.5 - - 83.5 45.6 40.5 37.9 51.8 54.4 43.9 65.2 77 - 41.6 41.8 29.8

Days Payables Outstanding

67.5 97.9 111 150 112 97 105 72.9 87.9 74 74.1 83.4 116 92.2 149 57.1 60.6 49.7 31.5

Days Of Inventory On Hand

65.9 40.7 42.8 55 54.7 69.4 63.9 47.9 52.2 33.1 31.9 42.7 105 159 152 72.9 102 90.6 77.1

Receivables Turnover

- 6.37 4.41 4.65 - - 4.37 8 9.01 9.63 7.05 6.71 8.31 5.6 4.74 - 8.77 8.74 12.3

Payables Turnover

5.41 3.73 3.28 2.43 3.26 3.76 3.47 5.01 4.15 4.93 4.92 4.37 3.15 3.96 2.45 6.39 6.02 7.34 11.6

Inventory Turnover

5.54 8.96 8.52 6.63 6.67 5.26 5.71 7.63 7 11 11.4 8.56 3.47 2.3 2.4 5.01 3.57 4.03 4.73

Return On Equity, ROE

0.327 0.244 -0.105 0.072 0.002 0.053 0.091 0.197 -0.302 0.231 0.455 0.623 -0.56 -0.99 -0.091 0.186 0.143 0.134 0.16

Capex Per Share

155 88.7 111 60.4 69.1 64.6 78.4 48.4 48.5 38.4 30.9 43.3 88.8 123 238 188 57.1 42.8 56.2

All numbers in RUB currency

Quarterly Key Metrics СОЛЛЕРС

2023-Q4 2023-Q2 2022-Q2 2021-Q4 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-Q2 2011-Q2 2010-Q4 2010-Q2 2009-Q4 2008-Q4 2008-Q2 2007-Q4 2007-Q2 2006-Q4 2006-Q2 2005-Q4 2005-Q2

Operating Cash Flow Per Share

-34 -3.98 -94 361 15.7 126 -182 14.3 14.3 91.1 91 -16.4 -16.4 35.8 35.9 -0.656 -0.657 27.3 27.2 89.9 89.9 99.2 63.2 70.8 70.8 50.6 -88.2 -88.2 -43.1 43.2 20.3 - 33.3 33.3

Free Cash Flow Per Share

-129 -18.7 -159 296 -0.917 47.9 -206 -14.5 -14.5 58.3 58.2 -47 -47 -1.36 -1.36 -23.6 -23.7 4.25 4.23 71.7 71.6 83.7 41.5 26.4 26.4 -10.7 -207 -207 -101 -50.6 -23.8 - 11.9 11.9

Cash Per Share

64.9 153 341 471 320 287 165 195 73.6 280 -227 67.3 -196 68.1 -168 -248 -173 189 77.7 176 113 80 119 97.1 151 127 28.5 46.4 62.9 54.2 42.8 40.3 41.4 36.4

Price To Sales Ratio

0.504 0.769 0.206 0.134 0.2 0.223 0.399 0.234 0.74 0.6 1.32 1.14 1.32 0.87 1.16 0.64 1.02 0.519 1.83 0.864 1.8 0.39 0.472 0.745 0.505 0.769 0.125 1.49 1.76 1.14 1.67 1.07 1.24 0.967

Dividend Yield

0.055 - - - - - - - - - - 0.0 0.0 - - 0.0 0.0 0.072 0.042 0.03 0.036 0.001 0.001 0.016 0.023 0.0 0.131 0.011 0.006 0.012 0.006 - 0.017 0.021

Payout Ratio

0.39 - - - - - - - - - - 0.022 0.016 - - 0.001 0.002 -0.231 9.86 0.423 1.14 0.003 0.005 -0.356 -0.356 -0.0 -1.06 -1.06 0.194 0.261 0.186 - 0.36 0.36

Revenue Per Share

1.57 K 1.06 K 837 1.69 K 1.13 K 1.25 K 675 1.25 K 441 740 412 576 467 647 392 661 458 709 343 989 400 1.01 K 1.09 K 869 869 551 977 977 761 761 488 488 424 424

Net Income Per Share

113 44.5 -34.8 66.1 8.47 -28.1 -33.9 7.53 -3.79 -12 12.9 12.1 16.7 45.6 1.17 64 27.4 -114 2.68 60.8 22.5 90 72.2 -28.5 -28.5 -79.8 -15.1 -15.1 40.3 40.3 26.7 26.7 24.4 24.4

Book Value Per Share

764 663 837 852 751 736 756 787 550 554 566 554 541 524 479 478 414 393 543 606 577 504 311 282 289 326 483 534 570 551 500 470 482 430

Tangible Book Value Per Share

587 500 651 566 509 508 529 557 381 394 435 434 440 429 401 411 352 332 486 548 518 438 218 186 189 224 376 435 483 469 428 400 408 361

Shareholders Equity Per Share

478 372 546 571 503 485 513 547 539 543 552 540 528 511 466 465 401 361 424 458 345 298 129 102 122 161 332 388 433 414 372 353 365 316

Interest Debt Per Share

399 441 348 319 449 386 331 244 210 166 232 334 191 214 197 182 232 348 260 278 322 465 876 819 910 920 735 505 273 194 108 107 116 103

Market Cap

25 B 25.1 B 5.38 B 7.37 B 7.37 B 9.56 B 9.23 B 10 B 11.2 B 15.2 B 18.7 B 22.4 B 21.2 B 19.3 B 15.6 B 14.5 B 16 B 12.6 B 21.5 B 29.3 B 24.7 B 12.8 B 16.4 B 20.6 B 14 B 13.4 B 3.85 B 46 B 43.3 B 28 B 27.9 B 17.8 B 16.4 B 12.8 B

Enterprise Value

37.1 B 31.2 B 5.66 B 2.4 B 11.3 B 12.7 B 14.1 B 10.6 B 15.9 B 20.7 B 26.2 B 30.9 B 26.7 B 24 B 19.7 B 20 B 22.9 B 18.1 B 27.8 B 32.8 B 31.9 B 24.5 B 39.1 B 42 B 36.6 B 36.6 B 26.1 B 60.4 B 49.9 B 32.4 B 30.1 B 20 B 18.6 B 14.8 B

P/E Ratio

1.76 4.57 -1.23 0.856 6.65 -2.48 -1.99 9.7 -21.5 -9.27 10.6 13.5 9.22 3.09 97.6 1.65 4.26 -0.805 58.5 3.52 8 1.09 1.79 -5.67 -3.84 -1.33 -2.02 -24.1 8.32 5.38 7.64 4.88 5.37 4.2

P/OCF Ratio

-23.3 -204 -1.83 0.627 14.3 2.21 -1.48 20.5 22.9 4.87 5.98 -40 -37.8 15.7 12.7 -645 -712 13.5 23 9.5 8.01 3.97 8.18 9.14 6.2 8.37 -1.38 -16.5 -31.1 20.1 40.1 - 15.7 12.3

P/FCF Ratio

-6.14 -43.4 -1.08 0.765 -246 5.83 -1.31 -20.2 -22.6 7.62 9.35 -13.9 -13.1 -415 -336 -17.9 -19.8 86.8 148 11.9 10.1 4.71 12.4 24.5 16.6 -39.6 -0.589 -7.04 -13.3 -17.2 -34.2 - 43.9 34.3

P/B Ratio

1.66 2.19 0.315 0.396 0.448 0.575 0.525 0.534 0.605 0.817 0.985 1.21 1.17 1.1 0.979 0.911 1.17 1.02 1.48 1.87 2.09 1.32 4.01 6.35 3.61 2.63 0.367 3.76 3.09 2.1 2.19 1.47 1.44 1.3

EV/Sales

0.748 0.956 0.216 0.044 0.307 0.296 0.609 0.249 1.05 0.815 1.86 1.57 1.67 1.08 1.47 0.885 1.46 0.743 2.36 0.967 2.33 0.749 1.12 1.52 1.32 2.1 0.848 1.96 2.03 1.32 1.8 1.2 1.4 1.12

EV/EBITDA

6.14 8.43 5.15 0.448 3.58 6.9 12.4 -3.9 8.7 -25.5 26.1 25.6 16.3 18.4 10.9 10.9 13.2 21.9 19.8 12.3 20.9 4.82 11.8 19.9 17.3 416 9.71 22.4 16.2 10.5 13.4 8.92 10.1 8.05

EV/OCF

-34.6 -254 -1.92 0.204 22 2.92 -2.26 21.7 32.5 6.62 8.41 -55.2 -47.6 19.6 16.1 -891 -1.02 K 19.3 29.7 10.6 10.3 7.63 19.5 18.7 16.3 22.9 -9.39 -21.7 -35.9 23.2 43.1 - 17.8 14.2

Earnings Yield

0.142 0.055 -0.203 0.292 0.038 -0.101 -0.126 0.026 -0.012 -0.027 0.024 0.018 0.027 0.081 0.003 0.151 0.059 -0.311 0.004 0.071 0.031 0.229 0.14 -0.044 -0.065 -0.188 -0.124 -0.01 0.03 0.046 0.033 0.051 0.047 0.06

Free Cash Flow Yield

-0.163 -0.023 -0.925 1.31 -0.004 0.172 -0.763 -0.049 -0.044 0.131 0.107 -0.072 -0.076 -0.002 -0.003 -0.056 -0.051 0.012 0.007 0.084 0.1 0.212 0.08 0.041 0.06 -0.025 -1.7 -0.142 -0.075 -0.058 -0.029 - 0.023 0.029

Debt To Equity

0.834 1.19 0.637 0.558 0.876 0.778 0.598 0.389 0.39 0.306 0.421 0.583 0.363 0.404 0.422 0.393 0.579 0.963 0.613 0.606 0.935 1.49 6.47 7.57 7.1 5.36 2.21 1.3 0.617 0.455 0.277 0.289 0.303 0.306

Debt To Assets

0.178 0.188 0.194 0.144 0.213 0.192 0.172 0.112 0.154 0.112 0.19 0.246 0.171 0.172 0.188 0.182 0.226 0.289 0.209 0.213 0.234 0.308 0.486 0.459 0.521 0.514 0.365 0.314 0.227 0.183 0.124 0.132 0.141 0.14

Net Debt To EBITDA

2 1.65 0.25 -0.931 1.25 1.69 4.26 -0.226 2.57 -6.74 7.53 7.01 3.37 3.63 2.28 3 3.97 6.58 4.47 1.31 4.71 2.31 6.83 10.2 10.7 264 8.28 5.37 2.15 1.42 0.951 0.972 1.21 1.08

Current Ratio

1.1 0.877 0.958 0.982 0.968 0.98 0.838 0.873 1.1 1.11 0.827 0.903 0.852 0.889 0.927 0.792 0.7 0.779 0.841 0.992 0.864 0.83 0.896 0.956 1.05 1.27 0.907 1.02 1.41 1.46 1.53 1.54 1.57 1.64

Interest Coverage

- - - - -17.4 -23.5 -7.49 -4.39 - - - 1.16 - 3.61 - - - - - - - 4.85 3.11 0.756 0.756 -0.436 - - 14.5 14.5 10.4 10.4 7.74 7.74

Income Quality

-0.302 -0.089 2.7 5.46 1.86 -4.5 5.38 1.39 1.39 -160 -160 -0.83 -0.83 1.42 1.42 -0.012 -0.012 -0.583 -0.583 1.32 1.32 0.848 0.64 -6.19 -6.19 -0.554 31.3 31.3 31.3 0.595 0.595 - 1.37 1.37

Sales General And Administrative To Revenue

0.071 0.066 0.05 - - - - - 0.058 0.024 0.135 0.047 0.078 0.045 0.1 0.079 0.074 0.056 0.059 0.049 0.075 0.019 0.072 0.082 0.082 0.114 0.074 0.074 0.067 0.067 - - - -

Intangibles To Total Assets

0.079 0.069 0.104 0.129 0.117 0.116 0.127 0.121 0.124 0.108 0.107 0.094 0.091 0.079 0.074 0.067 0.061 0.05 0.046 0.045 0.043 0.046 0.055 0.057 0.06 0.061 0.053 0.061 0.075 0.079 0.086 0.09 0.095 0.1

Capex To Operating Cash Flow

-2.8 -3.71 -0.691 0.18 1.06 0.622 -0.129 2.01 2.01 0.36 0.36 -1.88 -1.88 1.04 1.04 -35 -35 0.844 0.844 0.203 0.203 0.156 0.343 0.627 0.627 1.21 -1.35 -1.35 -1.35 2.17 2.17 - 0.642 0.642

Capex To Revenue

0.061 0.014 0.078 0.039 0.015 0.063 0.035 0.023 0.065 0.044 0.08 0.053 0.066 0.057 0.095 0.035 0.05 0.032 0.067 0.018 0.046 0.015 0.02 0.051 0.051 0.111 0.122 0.122 0.076 0.123 0.09 - 0.05 0.05

Capex To Depreciation

1.66 0.429 1.58 1.31 0.353 1.45 0.492 0.74 0.74 1.51 1.51 1.55 1.55 2.36 2.36 1.38 1.38 1.59 1.59 1.09 1.09 0.901 0.86 1.45 1.45 2.22 5.29 5.29 5.29 5.23 5.23 - 1.71 1.71

Stock Based Compensation To Revenue

- - - - - - - - - - - - - - - - - - - 0.0 0.0 0.0 0.0 0.001 0.001 0.002 - - - 0.001 0.001 - - -

Graham Number

1.1 K 610 654 922 310 554 625 304 215 382 400 384 446 724 111 818 497 964 160 791 418 777 457 256 279 538 336 363 627 613 472 460 447 417

Return On Invested Capital, ROIC

0.093 0.055 -0.032 -0.104 -0.094 -0.108 -0.12 -0.506 -0.018 -0.015 0.011 0.02 0.026 0.036 0.011 0.059 0.05 0.049 0.018 0.065 0.032 0.087 0.085 0.054 0.05 -0.017 0.106 0.123 0.063 0.071 0.061 0.063 0.051 0.057

Return On Tangible Assets, ROTA

0.055 0.02 -0.022 0.034 0.005 -0.016 -0.022 0.005 -0.003 -0.009 0.012 0.01 0.016 0.041 0.001 0.068 0.028 -0.1 0.002 0.049 0.017 0.066 0.045 -0.018 -0.018 -0.051 -0.008 -0.01 0.037 0.043 0.035 0.038 0.035 0.039

Graham Net Net

-1.22 K -1.24 K -391 -764 -561 -850 -725 -804 -354 -264 -638 -384 -566 -359 -586 -592 -681 -404 -357 -303 -407 -756 -1.08 K -1.09 K -1.03 K -1.02 K -858 -646 -424 -265 -99.1 -96.7 -103 -97.2

Working Capital

3.67 B -6.03 B -1.11 B -716 M -1.16 B -685 M -5.42 B -4.5 B 2.54 B 2.93 B -3.16 B -1.92 B -2.28 B -2.01 B -1.01 B -2.71 B -5.13 B -5.16 B -3.14 B -133 M -2.95 B -3.84 B -3.01 B -1.09 B 1.02 B 5.17 B -3.72 B 579 M 4.88 B 4.6 B 4.33 B 3.87 B 3.41 B 3.15 B

Tangible Asset Value

18.5 B 15.5 B 20.4 B 18.4 B 16.6 B 17.4 B 18.1 B 19.1 B 13 B 13.5 B 14.9 B 14.9 B 15.1 B 14.7 B 13.7 B 14.1 B 12 B 11.4 B 16.7 B 18.8 B 17.8 B 14.2 B 6.92 B 5.91 B 6.01 B 7.06 B 11.9 B 13.7 B 15.6 B 15.1 B 14.7 B 13.7 B 12.8 B 11.3 B

Net Current Asset Value, NCAV

-4.92 B -8.89 B -4.65 B -5.15 B -8.34 B -8.97 B -7.26 B -6.96 B -1.04 B -975 M -7.53 B -7.04 B -6.59 B -7.08 B -6.68 B -7.69 B -9.06 B -9.5 B -7.56 B -6.36 B -8.66 B -11.5 B -18.7 B -20.5 B -20 B -18.5 B -12.1 B -7.48 B -2.83 B -819 M 1.19 B 640 M 87 M -190 M

Invested Capital

29.2 B 17.7 B 25.3 B 30.4 B 28.5 B 30.3 B 24.7 B 26.7 B 19.1 B 19.4 B 12.4 B 13.5 B 12.2 B 12.4 B 12.1 B 10.2 B 7.4 B 7.31 B 8.11 B 11.8 B 10.2 B 10.2 B 22.4 B 25.2 B 27.1 B 31.4 B 22.8 B 24.2 B 25.6 B 22.8 B 20 B 19.1 B 18.1 B 16.5 B

Average Receivables

1.59 B - 717 M 5.32 B 5.32 B - - 6.66 B 13.6 B 10.8 B 8.28 B 6.87 B 6.49 B 5.52 B 4.25 B 2.8 B 3.02 B 7.54 B 7.96 B 7.85 B - - - - - - 9.75 B 3.25 B 954 M 2.86 B 3.62 B 3.23 B 2.75 B -

Average Payables

12.7 B - 14.5 B 19.3 B 17.6 B 16.4 B 17.9 B 13.8 B 8.82 B 8.67 B 7.25 B 6.89 B 7.18 B 6.63 B 5.57 B 6.49 B 8.24 B 10.2 B 10.4 B 10 B - - 14 B 12 B 8.52 B - 16.9 B 9.7 B 5.64 B 4.73 B 3.9 B 3.16 B 2.47 B -

Average Inventory

12.4 B - 10.3 B 10.5 B 9.54 B 8.23 B 8.62 B 7.08 B 5.89 B 5.34 B 5.51 B 6.15 B 5.91 B 5.47 B 4.98 B 5.6 B 6.45 B 5.28 B 4.71 B 5.29 B - - 13.1 B 12.5 B 12.4 B - 17.7 B 11.1 B 7.63 B 7.35 B 6.68 B 5.62 B 4.74 B -

Days Sales Outstanding

- 8.75 4.93 - 26 - - - 79.3 49.5 48.7 40.6 27.1 33.1 19.4 22.3 - 22.4 68.9 18.3 57.8 - - - - - 38 19 - 6.99 20.5 18.4 20.6 16.7

Days Payables Outstanding

27.5 44.7 31.9 34 42.8 35.1 55.9 44.4 56.2 39.9 58.8 42.5 44.3 39.8 46 30.4 49.8 42.5 99.2 32.3 81.7 39.9 41.9 57.1 36.5 45.5 73.5 47.6 28.2 24 29.9 24.7 24.5 18.9

Days Of Inventory On Hand

26.8 43.9 46 14.1 29.7 13.5 35.4 16.2 52.2 19.5 47.6 30.4 49.1 24.2 54.2 19.9 52 25.2 45 14.4 50 21.4 40.4 51.8 45.1 78.4 75.1 51.5 35.9 34.6 50.5 43 44.7 38.6

Receivables Turnover

- 10.3 18.3 - 3.46 - - - 1.13 1.82 1.85 2.21 3.32 2.72 4.64 4.04 - 4.02 1.31 4.92 1.56 - - - - - 2.37 4.74 - 12.9 4.38 4.88 4.37 5.4

Payables Turnover

3.27 2.02 2.82 2.65 2.1 2.56 1.61 2.03 1.6 2.26 1.53 2.12 2.03 2.26 1.96 2.97 1.81 2.12 0.907 2.79 1.1 2.26 2.15 1.58 2.47 1.98 1.22 1.89 3.19 3.75 3.01 3.64 3.67 4.76

Inventory Turnover

3.35 2.05 1.96 6.36 3.03 6.65 2.54 5.55 1.72 4.62 1.89 2.96 1.83 3.72 1.66 4.51 1.73 3.57 2 6.23 1.8 4.2 2.23 1.74 1.99 1.15 1.2 1.75 2.5 2.6 1.78 2.09 2.01 2.33

Return On Equity, ROE

0.236 0.12 -0.064 0.116 0.017 -0.058 -0.066 0.014 -0.007 -0.022 0.023 0.022 0.032 0.089 0.003 0.138 0.068 -0.317 0.006 0.133 0.065 0.303 0.561 -0.28 -0.235 -0.495 -0.046 -0.039 0.093 0.097 0.072 0.076 0.067 0.077

Capex Per Share

95.3 14.7 65 65 16.6 78.6 23.5 28.7 28.7 32.8 32.8 30.7 30.7 37.2 37.2 23 23 23.1 23 18.2 18.2 15.5 21.7 44.4 44.4 61.4 119 119 58 93.8 44.2 - 21.4 21.4

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 СОЛЛЕРС SVAV
  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 СОЛЛЕРС 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 Auto parts industry

Issuer Price % 24h Market Cap Country
China XD Plastics Company Limited China XD Plastics Company Limited
CXDC
- - $ 169 K chinaChina
Нижнекамскшина Нижнекамскшина
NKSH
- - - russiaRussia
ЗВЕЗДА ЗВЕЗДА
ZVEZ
- - - russiaRussia
Gentex Corporation Gentex Corporation
GNTX
$ 23.38 - $ 5.28 B usaUSA
BorgWarner BorgWarner
BWA
$ 45.42 0.55 % $ 10.2 B usaUSA
The Goodyear Tire & Rubber Company The Goodyear Tire & Rubber Company
GT
$ 8.73 1.04 % $ 2.51 B usaUSA
China Automotive Systems China Automotive Systems
CAAS
$ 4.25 -1.85 % $ 128 M chinaChina
Cooper Tire & Rubber Company Cooper Tire & Rubber Company
CTB
- -0.05 % $ 3.04 B usaUSA
Veoneer, Inc. Veoneer, Inc.
VNE
- - $ 4.14 B schwedenSchweden
Dana Incorporated Dana Incorporated
DAN
$ 23.63 0.6 % $ 3.43 B usaUSA
Dorman Products Dorman Products
DORM
$ 125.83 0.21 % $ 3.88 B usaUSA
Modine Manufacturing Company Modine Manufacturing Company
MOD
$ 137.59 -0.04 % $ 7.24 B usaUSA
Motorcar Parts of America Motorcar Parts of America
MPAA
$ 12.27 -0.73 % $ 242 M usaUSA
Cooper-Standard Holdings Cooper-Standard Holdings
CPS
$ 32.84 -0.33 % $ 577 M usaUSA
American Axle & Manufacturing Holdings American Axle & Manufacturing Holdings
AXL
$ 6.44 0.62 % $ 757 M usaUSA
Foresight Autonomous Holdings Ltd. Foresight Autonomous Holdings Ltd.
FRSX
$ 1.5 -5.66 % $ 700 M israelIsrael
Commercial Vehicle Group Commercial Vehicle Group
CVGI
$ 1.48 - $ 48.9 M usaUSA
Lear Corporation Lear Corporation
LEA
$ 116.55 -0.44 % $ 6.54 B usaUSA
Horizon Global Corporation Horizon Global Corporation
HZN
- - $ 48.8 M usaUSA
Autoliv Autoliv
ALV
$ 119.87 -0.22 % $ 9.61 B schwedenSchweden
Kandi Technologies Group Kandi Technologies Group
KNDI
$ 0.86 3.44 % $ 67.8 M chinaChina
Magna International Magna International
MGA
$ 53.78 -0.22 % $ 15.4 B canadaCanada
Monro Monro
MNRO
$ 20.77 1.96 % $ 622 M usaUSA
LKQ Corporation LKQ Corporation
LKQ
$ 30.26 0.9 % $ 7.98 B usaUSA
Aptiv PLC Aptiv PLC
APTV
$ 76.77 0.54 % $ 18 B britainBritain
Allison Transmission Holdings Allison Transmission Holdings
ALSN
$ 100.8 0.32 % $ 8.77 B usaUSA
Gentherm Incorporated Gentherm Incorporated
THRM
$ 37.01 -0.3 % $ 1.16 B usaUSA
Sypris Solutions Sypris Solutions
SYPR
$ 2.36 -6.72 % $ 51.6 M usaUSA
Douglas Dynamics Douglas Dynamics
PLOW
$ 33.56 0.06 % $ 774 M usaUSA
Visteon Corporation Visteon Corporation
VC
$ 96.96 0.05 % $ 2.68 B usaUSA
Miller Industries Miller Industries
MLR
$ 38.5 1.56 % $ 441 M usaUSA
Meritor Meritor
MTOR
- -0.03 % $ 2.58 B usaUSA
Westport Fuel Systems Westport Fuel Systems
WPRT
$ 1.62 - $ 27.9 M canadaCanada
XPEL XPEL
XPEL
$ 51.69 -0.94 % $ 1.43 B usaUSA
Standard Motor Products Standard Motor Products
SMP
$ 37.39 -0.03 % $ 812 M usaUSA
QuantumScape Corporation QuantumScape Corporation
QS
- - $ 5.51 B usaUSA
Stoneridge Stoneridge
SRI
$ 5.67 - $ 156 M usaUSA
Strattec Security Corporation Strattec Security Corporation
STRT
$ 79.98 -0.24 % $ 322 M usaUSA
Superior Industries International Superior Industries International
SUP
- 6.14 % $ 9.18 K usaUSA
Tenneco Tenneco
TEN
$ 22.23 0.09 % $ 1.83 B usaUSA
Adient plc Adient plc
ADNT
$ 19.37 0.41 % $ 1.61 B irlandaIrlanda
Unique Fabricating Unique Fabricating
UFAB
- - $ 1.75 M usaUSA
VOXX International Corporation VOXX International Corporation
VOXX
- - $ 176 M usaUSA