
Таттелеком TTLK
Таттелеком Financial Statements 2008-2025 | TTLK
Key Metrics Таттелеком
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow Per Share |
0.144 | 0.166 | 0.203 | 0.173 | 0.138 | 0.103 | 0.09 | 0.087 | 0.097 | 0.09 | 0.11 | - | - | 0.117 | 0.07 | 0.075 |
Free Cash Flow Per Share |
0.068 | 0.107 | 0.15 | 0.13 | 0.085 | 0.042 | 0.028 | -0.001 | -0.014 | -0.017 | 0.059 | - | 0.0 | 0.048 | 0.021 | -0.001 |
Cash Per Share |
0.227 | 0.217 | 0.16 | 0.056 | 0.06 | 0.035 | 0.021 | 0.01 | 0.007 | 0.033 | 0.017 | 0.009 | 0.002 | 0.018 | 0.024 | 0.008 |
Price To Sales Ratio |
1.08 | 1.03 | 1.21 | 0.89 | 0.491 | 0.396 | 0.343 | 0.376 | 0.372 | 0.399 | 0.42 | 0.485 | 0.653 | 0.641 | 0.644 | 0.671 |
Dividend Yield |
0.088 | 0.083 | 0.068 | 0.048 | 0.084 | 0.101 | 0.063 | 0.075 | 0.035 | 0.074 | 0.072 | 0.06 | 0.047 | 0.065 | 0.053 | 0.04 |
Payout Ratio |
0.399 | 0.332 | 0.329 | 0.226 | 0.488 | 0.917 | 0.909 | 1.49 | -0.394 | -0.11 | 0.362 | 0.284 | 0.275 | 0.314 | 0.276 | 0.253 |
Revenue Per Share |
0.524 | 0.496 | 0.477 | 0.47 | 0.469 | 0.451 | 0.42 | 0.403 | 0.381 | 0.366 | 0.352 | 0.353 | 0.308 | 0.281 | 0.27 | 0.259 |
Net Income Per Share |
0.125 | 0.126 | 0.12 | 0.089 | 0.04 | 0.02 | 0.01 | 0.008 | -0.013 | -0.098 | 0.029 | 0.036 | 0.034 | 0.037 | 0.033 | 0.028 |
Book Value Per Share |
0.609 | 0.538 | 0.453 | 0.372 | 0.309 | 0.29 | 0.29 | 0.291 | 0.279 | 0.303 | 0.409 | 0.327 | 0.296 | 0.318 | 0.296 | 0.264 |
Tangible Book Value Per Share |
0.588 | 0.518 | 0.427 | 0.339 | 0.27 | 0.245 | 0.238 | 0.247 | 0.239 | 0.255 | 0.361 | 0.327 | 0.296 | 0.311 | 0.289 | 0.261 |
Shareholders Equity Per Share |
0.607 | 0.538 | 0.453 | 0.372 | 0.309 | 0.29 | 0.29 | 0.291 | 0.279 | 0.303 | 0.409 | 0.327 | 0.296 | 0.318 | 0.296 | 0.264 |
Interest Debt Per Share |
0.004 | 0.056 | 0.04 | 0.044 | 0.167 | 0.154 | 0.168 | 0.173 | 0.148 | 0.155 | 0.117 | 0.123 | 0.135 | 0.145 | 0.208 | 0.187 |
Market Cap |
11.8 B | 10.6 B | 12 B | 8.72 B | 4.69 B | 3.64 B | 2.94 B | 3.09 B | 2.94 B | 2.98 B | 3.01 B | 3.49 B | 4.17 B | 3.81 B | 3.55 B | 3.55 B |
Enterprise Value |
10.4 B | 8.52 B | 10.5 B | 8.34 B | 6.78 B | 6.22 B | 5.71 B | 6.11 B | 5.73 B | 5.41 B | 4.89 B | 5.62 B | 6.73 B | 6.21 B | 7.22 B | 6.98 B |
P/E Ratio |
4.53 | 4.02 | 4.83 | 4.68 | 5.79 | 9.06 | 14.3 | 19.9 | -11.2 | -1.5 | 5.05 | 4.74 | 5.91 | 4.84 | 5.24 | 6.28 |
P/OCF Ratio |
3.94 | 3.05 | 2.85 | 2.41 | 1.67 | 1.74 | 1.6 | 1.74 | 1.45 | 1.63 | 1.34 | - | - | 1.53 | 2.49 | 2.33 |
P/FCF Ratio |
8.36 | 4.75 | 3.85 | 3.23 | 2.71 | 4.28 | 5.19 | -133 | -10.3 | -8.46 | 2.52 | - | 938 | 3.73 | 8.4 | -129 |
P/B Ratio |
0.932 | 0.944 | 1.28 | 1.12 | 0.744 | 0.615 | 0.496 | 0.521 | 0.507 | 0.482 | 0.361 | 0.524 | 0.679 | 0.566 | 0.588 | 0.659 |
EV/Sales |
0.953 | 0.824 | 1.06 | 0.85 | 0.709 | 0.676 | 0.666 | 0.745 | 0.724 | 0.725 | 0.681 | 0.782 | 1.05 | 1.05 | 1.31 | 1.32 |
EV/EBITDA |
3.08 | 1.87 | 2.37 | 2.09 | 2.16 | 2.35 | 2.43 | 2.52 | 3.1 | -45 | 1.96 | 2.15 | 6.1 | 2.57 | 2.93 | 3.89 |
EV/OCF |
3.48 | 2.46 | 2.49 | 2.31 | 2.41 | 2.97 | 3.11 | 3.44 | 2.84 | 2.97 | 2.18 | - | - | 2.5 | 5.05 | 4.58 |
Earnings Yield |
0.221 | 0.249 | 0.207 | 0.214 | 0.173 | 0.11 | 0.07 | 0.05 | -0.089 | -0.668 | 0.198 | 0.211 | 0.169 | 0.207 | 0.191 | 0.159 |
Free Cash Flow Yield |
0.12 | 0.21 | 0.26 | 0.31 | 0.369 | 0.234 | 0.193 | -0.008 | -0.097 | -0.118 | 0.397 | - | 0.001 | 0.268 | 0.119 | -0.008 |
Debt To Equity |
0.006 | 0.099 | 0.08 | 0.101 | 0.493 | 0.492 | 0.537 | 0.541 | 0.505 | 0.499 | 0.263 | 0.347 | 0.421 | 0.412 | 0.62 | 0.657 |
Debt To Assets |
0.005 | 0.07 | 0.053 | 0.065 | 0.243 | 0.248 | 0.26 | 0.27 | 0.255 | 0.235 | 0.17 | 0.216 | 0.246 | 0.229 | 0.3 | 0.297 |
Net Debt To EBITDA |
-0.407 | -0.455 | -0.345 | -0.097 | 0.664 | 0.973 | 1.18 | 1.25 | 1.51 | -20.2 | 0.753 | 0.818 | 2.32 | 0.995 | 1.49 | 1.91 |
Current Ratio |
2.54 | 2.42 | 2 | 1.36 | 0.984 | 1.16 | 1.1 | 0.782 | 0.54 | 0.622 | 0.72 | 0.674 | 0.799 | 0.551 | 0.373 | 0.346 |
Interest Coverage |
- | 55.5 | 41.7 | 18.6 | 4.2 | 3.75 | 2.55 | 2.27 | 1.97 | -14.2 | 5.04 | 5.46 | 5.29 | 4.05 | 2.81 | 4.1 |
Income Quality |
1.15 | 1.1 | 1.4 | 1.54 | 2.66 | 2.96 | 4.56 | 3.52 | 18.3 | -0.994 | 3.01 | - | - | 2.46 | 1.64 | 2.05 |
Sales General And Administrative To Revenue |
0.019 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangibles To Total Assets |
0.027 | 0.026 | 0.038 | 0.057 | 0.062 | 0.079 | 0.087 | 0.075 | 0.073 | 0.074 | 0.076 | 0.0 | 0.0 | 0.012 | 0.011 | 0.006 |
Capex To Operating Cash Flow |
0.529 | 0.358 | 0.26 | 0.252 | 0.386 | 0.594 | 0.691 | 1.01 | 1.14 | 1.19 | 0.466 | - | - | 0.588 | 0.704 | 1.02 |
Capex To Revenue |
0.145 | 0.12 | 0.11 | 0.093 | 0.114 | 0.135 | 0.148 | 0.22 | 0.292 | 0.292 | 0.146 | - | 0.001 | 0.246 | 0.182 | 0.293 |
Capex To Depreciation |
1.12 | 0.91 | 0.823 | 0.605 | 0.613 | 0.725 | 0.739 | 1.12 | 1.45 | 1.34 | 0.668 | - | - | 1.24 | 0.917 | 1.98 |
Stock Based Compensation To Revenue |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Graham Number |
1.31 | 1.24 | 1.1 | 0.866 | 0.526 | 0.359 | 0.256 | 0.223 | 0.282 | 0.815 | 0.519 | 0.515 | 0.476 | 0.516 | 0.47 | 0.406 |
Return On Invested Capital, ROIC |
0.139 | 0.173 | 0.204 | 0.19 | 0.088 | 0.049 | 0.03 | 0.022 | -0.069 | -0.135 | 0.065 | 0.087 | 0.098 | 0.093 | 0.1 | 0.081 |
Return On Tangible Assets, ROTA |
0.163 | 0.17 | 0.179 | 0.164 | 0.068 | 0.037 | 0.018 | 0.014 | -0.025 | -0.164 | 0.05 | 0.069 | 0.067 | 0.066 | 0.055 | 0.048 |
Graham Net Net |
0.098 | 0.011 | -0.036 | -0.108 | -0.216 | -0.203 | -0.239 | -0.238 | -0.225 | -0.268 | -0.172 | -0.165 | -0.199 | -0.246 | -0.3 | -0.31 |
Working Capital |
4.31 B | 3.92 B | 2.59 B | 737 M | -46.9 M | 357 M | 213 M | -551 M | -1.49 B | -1.46 B | -640 M | -846 M | -358 M | -1.13 B | -2.83 B | -2.23 B |
Tangible Asset Value |
12.3 B | 10.8 B | 8.89 B | 7.07 B | 5.51 B | 4.99 B | 4.85 B | 5.03 B | 4.96 B | 5.21 B | 7.37 B | 6.66 B | 6.14 B | 6.58 B | 5.9 B | 5.32 B |
Net Current Asset Value, NCAV |
3.4 B | 1.97 B | 157 M | -1.51 B | -3.6 B | -3.24 B | -4.04 B | -4 B | -3.9 B | -4.52 B | -2.9 B | -2.29 B | -2.94 B | -4.01 B | -4.77 B | -5.36 B |
Invested Capital |
11.6 B | 11.9 B | 10.8 B | 9.21 B | 9.01 B | 9.22 B | 9.87 B | 9.22 B | 8.04 B | 9.08 B | 10.5 B | 6.83 B | 7.62 B | 9.32 B | 7.72 B | 8.18 B |
Average Receivables |
392 M | 392 M | 861 M | 910 M | 950 M | 1.06 B | 996 M | 883 M | 852 M | 803 M | 528 M | 142 M | -178 M | -325 M | -146 M | - |
Average Payables |
293 M | 360 M | 248 M | 306 M | 515 M | 821 M | 662 M | 288 M | 266 M | 267 M | 214 M | 667 M | 1.28 B | 1.55 B | 1.45 B | - |
Average Inventory |
863 M | 768 M | 535 M | 389 M | 427 M | 430 M | 460 M | 413 M | 317 M | 281 M | 411 M | 477 M | 260 M | 142 M | 138 M | - |
Days Sales Outstanding |
26.2 | - | 28.8 | 35 | 33.7 | 40.4 | 46.7 | 39.8 | 40.2 | 40.8 | 39.3 | 14.4 | - | -21.9 | -19.3 | - |
Days Payables Outstanding |
6.48 | 162 | 102 | 77.4 | 103 | 221 | 405 | 156 | 96.5 | 141 | 100 | 11.9 | 78.5 | 458 | 643 | 451 |
Days Of Inventory On Hand |
52.3 | 284 | 292 | 114 | 116 | 147 | 173 | 225 | 138 | 144 | 109 | 34.2 | 26.4 | 44.6 | 55.6 | 48 |
Receivables Turnover |
13.9 | - | 12.7 | 10.4 | 10.8 | 9.03 | 7.82 | 9.16 | 9.08 | 8.95 | 9.29 | 25.3 | - | -16.7 | -18.9 | - |
Payables Turnover |
56.3 | 2.26 | 3.57 | 4.72 | 3.56 | 1.65 | 0.902 | 2.34 | 3.78 | 2.58 | 3.65 | 30.5 | 4.65 | 0.797 | 0.568 | 0.81 |
Inventory Turnover |
6.98 | 1.28 | 1.25 | 3.19 | 3.16 | 2.48 | 2.11 | 1.62 | 2.65 | 2.53 | 3.33 | 10.7 | 13.8 | 8.19 | 6.57 | 7.6 |
Return On Equity, ROE |
0.206 | 0.235 | 0.264 | 0.24 | 0.129 | 0.068 | 0.035 | 0.026 | -0.045 | -0.322 | 0.071 | 0.11 | 0.115 | 0.117 | 0.112 | 0.105 |
Capex Per Share |
0.076 | 0.06 | 0.053 | 0.044 | 0.053 | 0.061 | 0.062 | 0.088 | 0.111 | 0.107 | 0.051 | - | 0.0 | 0.069 | 0.049 | 0.076 |
All numbers in RUB currency
Quarterly Key Metrics Таттелеком
2024-Q2 | 2024-Q1 | 2023-Q4 | 2023-Q3 | 2023-Q2 | 2023-Q1 | 2022-Q4 | 2022-Q3 | 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-Q3 | 2013-Q2 | 2013-Q1 | 2012-Q4 | 2012-Q3 | 2011-Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow Per Share |
0.029 | 0.029 | 0.054 | 0.054 | 0.018 | 0.018 | 0.054 | 0.054 | 0.025 | - | 0.074 | - | - | - | 0.035 | - | - | - | 0.022 | 0.022 | 0.021 | 0.021 | 0.024 | 0.024 | 0.022 | 0.027 | 0.027 | 0.027 | 0.027 | - | - |
Free Cash Flow Per Share |
0.019 | 0.019 | 0.027 | 0.027 | 0.007 | 0.007 | 0.038 | 0.038 | 0.016 | - | 0.066 | - | - | - | 0.021 | - | - | - | 0.007 | 0.007 | -0.0 | -0.0 | -0.003 | -0.003 | -0.004 | 0.015 | 0.014 | 0.014 | 0.014 | - | - |
Cash Per Share |
0.205 | 0.205 | 0.227 | 0.227 | 0.179 | 0.179 | 0.217 | 0.217 | 0.144 | - | 0.079 | 0.059 | 0.058 | 0.06 | 0.028 | - | - | - | 0.004 | 0.01 | 0.009 | 0.007 | 0.004 | 0.032 | 0.019 | 0.009 | 0.009 | 0.004 | 0.009 | 0.006 | - |
Price To Sales Ratio |
4.17 | 4.17 | 4.18 | 4.18 | 4.47 | 4.47 | 3.97 | 3.34 | 4.01 | - | 2.51 | 1.62 | 1.25 | 0.967 | 0.797 | - | - | - | - | - | - | - | - | - | - | 1.61 | 1.8 | 1.88 | 1.74 | 2.28 | - |
Dividend Yield |
0.042 | 0.042 | - | - | 0.044 | 0.044 | 0.0 | - | 0.044 | - | 0.066 | - | - | - | 0.026 | - | - | - | 0.016 | 0.015 | 0.02 | 0.02 | 0.011 | 0.008 | 0.017 | 0.019 | 0.017 | 0.017 | 0.015 | 0.014 | - |
Payout Ratio |
0.893 | 0.893 | - | - | 0.95 | 0.95 | 0.0 | - | 0.702 | - | 0.6 | - | - | - | 0.237 | - | - | - | - | - | - | - | - | - | - | 0.326 | 0.234 | 0.469 | 0.489 | 0.252 | - |
Revenue Per Share |
0.135 | 0.135 | 0.135 | 0.135 | 0.127 | 0.127 | 0.128 | 0.128 | 0.12 | - | 0.232 | 0.258 | 0.223 | 0.238 | 0.231 | - | - | - | - | - | - | - | - | - | - | 0.088 | 0.085 | 0.083 | 0.098 | 0.079 | - |
Net Income Per Share |
0.027 | 0.027 | 0.036 | 0.036 | 0.026 | 0.026 | 0.03 | 0.03 | 0.03 | - | 0.064 | 0.063 | 0.028 | 0.019 | 0.02 | - | - | - | - | - | - | - | - | - | - | 0.008 | 0.011 | 0.006 | 0.005 | 0.01 | - |
Book Value Per Share |
0.615 | 0.615 | 0.609 | 0.609 | 0.541 | 0.541 | 0.538 | 0.531 | 0.471 | - | 0.399 | 0.389 | 0.311 | 0.309 | 0.291 | - | - | - | 0.281 | 0.284 | 0.276 | 0.278 | 0.318 | 0.296 | 0.408 | 0.341 | 0.325 | 0.325 | 0.319 | 0.314 | - |
Tangible Book Value Per Share |
0.594 | 0.594 | 0.588 | 0.588 | 0.523 | 0.523 | 0.518 | 0.512 | 0.449 | - | 0.369 | 0.355 | 0.277 | 0.27 | 0.249 | - | - | - | 0.225 | 0.241 | 0.231 | 0.238 | 0.275 | 0.25 | 0.364 | 0.341 | 0.325 | 0.325 | 0.319 | 0.314 | - |
Shareholders Equity Per Share |
0.613 | 0.613 | 0.607 | 0.607 | 0.541 | 0.541 | 0.538 | 0.531 | 0.471 | - | 0.399 | 0.389 | 0.311 | 0.309 | 0.291 | - | - | - | 0.281 | 0.284 | 0.276 | 0.278 | 0.318 | 0.296 | 0.408 | 0.341 | 0.325 | 0.325 | 0.319 | 0.314 | - |
Interest Debt Per Share |
0.012 | 0.012 | 0.004 | 0.004 | 0.051 | 0.032 | 0.053 | 0.004 | 0.031 | - | 0.032 | 0.041 | 0.102 | 0.162 | 0.184 | - | - | - | 0.169 | 0.154 | 0.164 | 0.14 | 0.127 | 0.148 | 0.14 | 0.118 | 0.092 | 0.101 | 0.113 | 0.121 | - |
Market Cap |
11.8 B | 11.8 B | 11.8 B | 11.8 B | 11.8 B | 11.8 B | 10.6 B | 8.92 B | 10 B | - | 12.2 B | 8.35 B | 5.82 B | 4.69 B | 3.75 B | - | - | - | 2.98 B | 3.16 B | 2.85 B | 2.95 B | 2.42 B | 3.04 B | 3.18 B | 2.87 B | 3.17 B | 3.24 B | 3.56 B | 3.75 B | - |
Enterprise Value |
10.1 B | 10.1 B | 10.4 B | 10.4 B | 12 B | 11.6 B | 8.52 B | 5.82 B | 8.56 B | -1.53 B | 11.2 B | 7.96 B | 6.63 B | 6.78 B | 6.93 B | 2.58 B | 2.69 B | 2.77 B | 6.45 B | 6.18 B | 6.1 B | 5.74 B | 5.01 B | 5.48 B | 5.72 B | 5.14 B | 4.86 B | 5.23 B | 5.7 B | 6.14 B | - |
P/E Ratio |
5.27 | 5.27 | 3.9 | 3.9 | 5.39 | 5.39 | 4.24 | 3.58 | 4.01 | - | 2.27 | 1.65 | 2.46 | 3.01 | 2.25 | - | - | - | - | - | - | - | - | - | - | 4.35 | 3.43 | 7.04 | 8.09 | 4.53 | - |
P/OCF Ratio |
19.4 | 19.4 | 10.5 | 10.5 | 31.8 | 31.8 | 9.44 | 7.95 | 19.1 | - | 7.86 | - | - | - | 5.33 | - | - | - | 6.51 | 6.89 | 6.4 | 6.63 | 4.79 | 6.03 | 6.96 | 5.13 | 5.65 | 5.79 | 6.36 | - | - |
P/FCF Ratio |
29.4 | 29.4 | 20.8 | 20.8 | 84.6 | 84.6 | 13.5 | 11.4 | 31 | - | 8.86 | - | - | - | 8.68 | - | - | - | 21.1 | 22.3 | -489 | -506 | -33.8 | -42.5 | -36.1 | 9.6 | 10.6 | 10.8 | 11.9 | - | - |
P/B Ratio |
0.922 | 0.922 | 0.932 | 0.932 | 1.05 | 1.05 | 0.944 | 0.806 | 1.02 | - | 1.46 | 1.08 | 0.897 | 0.744 | 0.633 | - | - | - | 0.509 | 0.533 | 0.494 | 0.509 | 0.365 | 0.493 | 0.373 | 0.414 | 0.467 | 0.479 | 0.535 | 0.573 | - |
EV/Sales |
3.58 | 3.58 | 3.69 | 3.69 | 4.55 | 4.4 | 3.19 | 2.18 | 3.43 | - | 2.3 | 1.55 | 1.42 | 1.4 | 1.47 | - | - | - | - | - | - | - | - | - | - | 2.88 | 2.76 | 3.04 | 2.78 | 3.74 | - |
EV/EBITDA |
11.4 | 11.4 | 13.6 | 13.6 | 13 | 12.6 | 8.84 | 6.05 | 8.57 | - | 10.1 | 7.58 | 7.55 | 8.86 | 10.1 | - | - | - | - | - | - | - | - | - | - | 20.5 | 16.9 | 25.2 | 30.6 | 19.5 | - |
EV/OCF |
16.6 | 16.6 | 9.24 | 9.24 | 32.4 | 31.3 | 7.59 | 5.19 | 16.4 | - | 7.2 | - | - | - | 9.84 | 3.67 | 5.14 | 5.29 | 14.1 | 13.5 | 13.7 | 12.9 | 9.92 | 10.9 | 12.5 | 9.18 | 8.68 | 9.33 | 10.2 | - | - |
Earnings Yield |
0.047 | 0.047 | 0.064 | 0.064 | 0.046 | 0.046 | 0.059 | 0.07 | 0.062 | - | 0.11 | 0.151 | 0.102 | 0.083 | 0.111 | - | - | - | - | - | - | - | - | - | - | 0.058 | 0.073 | 0.035 | 0.031 | 0.055 | - |
Free Cash Flow Yield |
0.034 | 0.034 | 0.048 | 0.048 | 0.012 | 0.012 | 0.074 | 0.088 | 0.032 | - | 0.113 | - | - | - | 0.115 | - | - | - | 0.047 | 0.045 | -0.002 | -0.002 | -0.03 | -0.024 | -0.028 | 0.104 | 0.095 | 0.092 | 0.084 | - | - |
Debt To Equity |
0.02 | 0.02 | 0.006 | 0.006 | 0.094 | 0.059 | 0.099 | 0.008 | 0.065 | 0.08 | 0.076 | 0.101 | 0.313 | 0.493 | 0.615 | 0.492 | 0.54 | 0.537 | 0.603 | 0.541 | 0.595 | 0.505 | 0.4 | 0.499 | 0.342 | 0.34 | 0.277 | 0.305 | 0.347 | 0.379 | - |
Debt To Assets |
0.015 | 0.015 | 0.005 | 0.005 | 0.068 | 0.043 | 0.07 | 0.006 | 0.044 | 0.053 | 0.052 | 0.065 | 0.164 | 0.243 | 0.294 | 0.248 | 0.261 | 0.26 | 0.293 | 0.27 | 0.282 | 0.255 | 0.213 | 0.235 | 0.2 | 0.213 | 0.179 | 0.195 | 0.216 | 0.229 | - |
Net Debt To EBITDA |
-1.91 | -1.91 | -1.79 | -1.79 | 0.228 | -0.201 | -2.15 | -3.22 | -1.45 | - | -0.914 | -0.368 | 0.929 | 2.73 | 4.63 | - | - | - | - | - | - | - | - | - | - | 9.03 | 5.9 | 9.58 | 11.5 | 7.61 | - |
Current Ratio |
2.74 | 2.74 | 2.54 | 2.54 | 2.58 | 2.58 | 2.42 | 2.47 | 2.17 | 2 | 1.82 | 1.36 | 0.902 | 0.984 | 1.06 | 1.16 | 0.991 | 1.1 | 0.943 | 0.782 | 0.772 | 0.54 | 0.501 | 0.622 | 0.741 | 1.25 | 0.799 | 0.726 | 0.674 | 0.911 | - |
Interest Coverage |
- | - | - | - | - | - | - | - | - | - | 51.2 | 49.8 | 8.91 | 3.68 | 6.28 | - | - | - | - | - | - | - | - | - | - | 4.88 | 7.11 | 4.66 | 3.77 | 5.94 | - |
Income Quality |
1.09 | 1.09 | 1.49 | 1.49 | 0.677 | 0.677 | 1.8 | 1.8 | 0.838 | - | 1.15 | - | - | - | 1.69 | 2.66 | 2.96 | 2.96 | 4.56 | 4.56 | 3.52 | 3.52 | 18.3 | 18.3 | -0.994 | 3.39 | 2.43 | 4.87 | 3.01 | - | - |
Sales General And Administrative To Revenue |
0.024 | 0.024 | 0.028 | 0.009 | 0.01 | 0.01 | 0.011 | 0.011 | 0.007 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Intangibles To Total Assets |
0.027 | 0.027 | 0.027 | 0.027 | 0.024 | 0.024 | 0.026 | 0.027 | 0.032 | 0.038 | 0.05 | 0.057 | 0.057 | 0.062 | 0.069 | 0.079 | 0.085 | 0.087 | 0.097 | 0.075 | 0.078 | 0.073 | 0.072 | 0.074 | 0.064 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
Capex To Operating Cash Flow |
0.339 | 0.339 | 0.498 | 0.498 | 0.624 | 0.624 | 0.302 | 0.302 | 0.382 | - | 0.114 | - | - | - | 0.386 | 0.386 | 0.594 | 0.594 | 0.691 | 0.691 | 1.01 | 1.01 | 1.14 | 1.14 | 1.19 | 0.466 | 0.466 | 0.466 | 0.466 | - | - |
Capex To Revenue |
0.073 | 0.073 | 0.199 | 0.199 | 0.088 | 0.088 | 0.127 | 0.127 | 0.08 | - | 0.036 | - | - | - | 0.058 | - | - | - | - | - | - | - | - | - | - | 0.146 | 0.148 | 0.152 | 0.127 | - | - |
Capex To Depreciation |
0.554 | 0.554 | 1.86 | 1.86 | 0.565 | 0.565 | 1.22 | 1.22 | 0.495 | - | 0.242 | - | - | - | 0.613 | 0.613 | 0.725 | 0.725 | 0.739 | 0.739 | 1.12 | 1.12 | 1.45 | 1.45 | 1.34 | 0.668 | 0.668 | 0.668 | 0.668 | - | - |
Stock Based Compensation To Revenue |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Graham Number |
0.609 | 0.609 | 0.703 | 0.703 | 0.565 | 0.565 | 0.602 | 0.598 | 0.563 | - | 0.759 | 0.744 | 0.446 | 0.364 | 0.366 | - | - | - | - | - | - | - | - | - | - | 0.249 | 0.285 | 0.201 | 0.195 | 0.265 | - |
Return On Invested Capital, ROIC |
0.029 | 0.029 | 0.025 | 0.025 | 0.036 | 0.036 | 0.04 | 0.044 | 0.045 | - | 0.132 | 0.127 | 0.066 | 0.049 | 0.047 | - | - | - | - | - | - | - | - | - | - | 0.022 | 0.03 | 0.016 | 0.016 | 0.027 | - |
Return On Tangible Assets, ROTA |
0.035 | 0.035 | 0.047 | 0.047 | 0.036 | 0.036 | 0.04 | 0.043 | 0.045 | - | 0.116 | 0.111 | 0.051 | 0.032 | 0.036 | - | - | - | - | - | - | - | - | - | - | 0.015 | 0.022 | 0.011 | 0.01 | 0.019 | - |
Graham Net Net |
0.091 | 0.091 | 0.098 | 0.098 | 0.037 | 0.037 | 0.011 | 0.079 | -0.025 | - | -0.066 | -0.112 | -0.178 | -0.216 | -0.236 | - | - | - | -0.237 | -0.232 | -0.287 | -0.224 | -0.226 | -0.263 | -0.223 | -0.18 | -0.156 | -0.166 | -0.172 | -0.188 | - |
Working Capital |
4.29 B | 4.29 B | 4.31 B | 4.31 B | 3.94 B | 3.94 B | 3.92 B | 3.98 B | 2.82 B | 2.59 B | 1.54 B | 737 M | -339 M | -46.9 M | 156 M | 357 M | -21.6 M | 213 M | -111 M | -551 M | -619 M | -1.49 B | -1.77 B | -1.46 B | -755 M | 385 M | -476 M | -682 M | -846 M | -167 M | - |
Tangible Asset Value |
12.4 B | 12.4 B | 12.3 B | 12.3 B | 10.9 B | 10.9 B | 10.8 B | 10.7 B | 9.35 B | 8.89 B | 7.7 B | 7.07 B | 5.78 B | 5.51 B | 5.07 B | 4.99 B | 4.7 B | 4.85 B | 4.69 B | 5.03 B | 4.8 B | 4.96 B | 5.73 B | 5.21 B | 7.58 B | 6.94 B | 6.78 B | 6.77 B | 6.66 B | 6.55 B | - |
Net Current Asset Value, NCAV |
3.24 B | 3.24 B | 3.4 B | 3.4 B | 2.17 B | 2.17 B | 1.97 B | 2.76 B | 619 M | 157 M | -473 M | -1.51 B | -2.76 B | -3.6 B | -3.81 B | -3.24 B | -3.81 B | -4.04 B | -4.33 B | -4 B | -4.3 B | -3.9 B | -4.05 B | -4.52 B | -3.86 B | -2.22 B | -1.85 B | -2.02 B | -2.29 B | -2.58 B | - |
Invested Capital |
11.4 B | 11.4 B | 11.6 B | 11.6 B | 11.6 B | 11.6 B | 11.9 B | 11.1 B | 10.8 B | 10.8 B | 9.47 B | 9.21 B | 8.02 B | 9.01 B | 9.56 B | 9.22 B | 9.13 B | 9.87 B | 9.61 B | 9.22 B | 9.2 B | 8.04 B | 8.65 B | 9.08 B | 11.3 B | 7.8 B | 7.03 B | 7 B | 6.83 B | 7.69 B | - |
Average Receivables |
972 M | 878 M | 784 M | 881 M | 978 M | 489 M | 418 M | 894 M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Average Payables |
76 K | 55.3 M | 111 M | 172 M | 122 M | 243 M | 258 M | 149 M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.2 B | 1.14 B | 1.08 B | 1.12 B | - | - |
Average Inventory |
853 M | 872 M | 892 M | 1.01 B | 1.13 B | 983 M | 835 M | 816 M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 603 M | 572 M | 559 M | 522 M | - | - |
Days Sales Outstanding |
31 | 31 | 25 | 25 | 33.4 | 33.4 | - | 28.2 | 34.4 | - | 16.6 | 16.4 | 18.6 | 16.4 | 21.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Days Payables Outstanding |
0.004 | 0.004 | 6.12 | 6.12 | 14.2 | 0.625 | 30.1 | 2.61 | 18 | - | 5.39 | 6.83 | 9.57 | 9.03 | 13.7 | - | - | - | - | - | - | - | - | - | - | 70.1 | 71.3 | 64.2 | 56.6 | 69.4 | - |
Days Of Inventory On Hand |
46.7 | 46.7 | 49.4 | 49.4 | 68.4 | 68.4 | 52.9 | 52.9 | 55.9 | - | 12 | 10.1 | 12.2 | 10.2 | 11.8 | - | - | - | - | - | - | - | - | - | - | 35.8 | 35.1 | 32.9 | 29.4 | 28.9 | - |
Receivables Turnover |
2.91 | 2.91 | 3.6 | 3.6 | 2.7 | 2.7 | - | 3.19 | 2.62 | - | 5.43 | 5.48 | 4.83 | 5.5 | 4.17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Payables Turnover |
21.6 K | 21.6 K | 14.7 | 14.7 | 6.35 | 144 | 2.99 | 34.4 | 5 | - | 16.7 | 13.2 | 9.41 | 9.96 | 6.55 | - | - | - | - | - | - | - | - | - | - | 1.28 | 1.26 | 1.4 | 1.59 | 1.3 | - |
Inventory Turnover |
1.93 | 1.93 | 1.82 | 1.82 | 1.31 | 1.31 | 1.7 | 1.7 | 1.61 | - | 7.52 | 8.91 | 7.37 | 8.84 | 7.65 | - | - | - | - | - | - | - | - | - | - | 2.51 | 2.56 | 2.73 | 3.06 | 3.11 | - |
Return On Equity, ROE |
0.044 | 0.044 | 0.06 | 0.06 | 0.049 | 0.049 | 0.056 | 0.056 | 0.064 | - | 0.161 | 0.163 | 0.091 | 0.062 | 0.07 | - | - | - | - | - | - | - | - | - | - | 0.024 | 0.034 | 0.017 | 0.017 | 0.032 | - |
Capex Per Share |
0.01 | 0.01 | 0.027 | 0.027 | 0.011 | 0.011 | 0.016 | 0.016 | 0.01 | - | 0.008 | - | - | - | 0.013 | - | - | - | 0.015 | 0.015 | 0.022 | 0.022 | 0.028 | 0.028 | 0.026 | 0.013 | 0.013 | 0.013 | 0.013 | - | - |
All numbers in RUB currency