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

Банк ВТБ logo
Банк ВТБ VTBR

Банк ВТБ Financial Ratios 2004-2025 | VTBR

Annual Financial Ratios Банк ВТБ

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

1.19 -0.7 3.92 12.44 6.01 5.05 10.41 37.44 197.11 432.45 12.94 16.53 17.37 45.92 -29.01 137.21 91.63 125.22 261.27 658.24

Price Sales Ratio, P/S

0.52 2.34 1.42 1.36 1.65 1.16 1.62 3.12 3.87 2.89 2.78 3.55 5.89 11.67 10.64 5.28 32.15 44.83 - -

Price To Book Ratio, P/B

0.24 0.29 0.58 0.58 0.73 0.59 0.85 1.4 1.45 1.59 1.4 1.88 2.57 4.82 3.66 2.26 8.37 21.56 26.5 51.35

Price Earnings To Growth Ratio, PEG

-0.01 0.0 0.01 -0.21 0.47 0.1 0.08 0.1 1.21 -4.51 0.71 -4.1 0.32 -0.24 0.03 -1.67 4.28 1.15 1.7 -

Operating Cash Flow Per Share

- - 88.62 -29.97 69.73 89.81 270.56 179.62 200.32 -158.07 -149.33 -29.5 9.64 56.37 19.25 -122.67 -60.1 -15.15 -13.55 -12.54

Free Cash Flow Per Share

- - 58.33 -51.08 63.67 77.84 256.84 163.12 189.58 -168.58 -156.27 -35.23 2.17 50.2 16.93 -125.35 -61.75 -16.59 -14.48 -13.05

Cash Per Share

274.92 323.89 641.42 431.78 398.64 334.53 323.36 302.19 388.32 294.15 168.71 189.66 170.5 123.0 118.83 138.87 72.87 54.85 16.79 9.18

Payout Ratio

- - 0.11 0.33 0.15 0.44 0.37 0.98 1.68 3.98 0.17 0.13 0.08 0.1 -0.07 1.75 0.09 0.06 0.12 0.28

Dividend Yield

- - 0.03 0.03 0.03 0.09 0.04 0.03 0.01 0.01 0.01 0.01 0.0 0.0 0.0 0.01 0.0 0.0 0.0 0.0

Current Ratio

4036 11.09 10.99 457.37 209.05 121.78 144.32 138.91 900.26 275.11 310.03 235.35 - - - - - - - -

Quick Ratio

4036 11.09 10.99 1030.96 450.47 239.71 268.55 236.84 1570.26 275.11 310.03 235.35 - - - - - - - -

Cash Ratio

4036 11.09 1.73 448.63 207.1 120.59 142.79 136.86 894.65 266.84 295.31 230.56 - - - - - - - -

Days Of Sales Outstanding, DSO

- - - 22.02 9.85 8.13 8.65 13.9 8.64 5.58 4.17 6.4 1.52 - - - - - - -

Days Of Inventory Outstanding, DIO

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

Days Of Payables Outstanding, DPO

- - - - - - - - - 15.87 62.26 145.32 - - - - - - - -

Operating Cycle

- - - 22.02 9.85 8.13 8.65 13.9 8.64 5.58 4.17 6.4 1.52 - - - - - - -

Cash Conversion Cycle

- - - 22.02 9.85 8.13 8.65 13.9 8.64 -10.29 -58.09 -138.93 1.52 - - - - - - -

Gross Profit Margin

1 1 1 1 1 1 1 1 1 0.96 0.96 0.97 1 1 1 1 1 1 - -

Operating Profit Margin

0.54 -4.34 0.44 0.13 0.34 0.97 0.96 1.2 1.51 0.86 1.03 1.05 1.15 1.02 0.86 1.06 1.09 1.03 - -

Pretax Profit Margin

0.51 -4.3 0.44 0.12 0.34 0.27 0.21 0.1 0.02 0.05 0.25 0.29 0.44 0.31 -0.4 0.13 0.43 0.44 - -

Net Profit Margin

0.44 -3.35 0.36 0.11 0.27 0.23 0.16 0.08 0.02 0.01 0.21 0.21 0.34 0.25 -0.37 0.04 0.35 0.36 - -

Effective Tax Rate

0.18 0.23 0.18 0.16 0.2 0.17 0.25 0.33 0.56 0.96 0.2 0.21 0.22 0.23 0.13 0.71 0.17 0.17 0.28 0.31

Return On Assets, ROA

0.01 -0.03 0.02 0.0 0.01 0.01 0.01 0.0 0.0 0.0 0.01 0.01 0.01 0.01 -0.02 0.0 0.02 0.02 0.01 0.01

Return On Equity, ROE

0.2 -0.42 0.15 0.05 0.12 0.12 0.08 0.04 0.01 0.0 0.11 0.11 0.15 0.1 -0.13 0.02 0.09 0.17 0.1 0.08

Return On Capital Employed, ROCE

0.02 -0.03 0.02 0.01 0.02 0.05 0.06 0.06 0.06 0.04 0.06 0.06 0.04 0.05 0.04 0.05 0.05 0.06 0.02 0.02

Net Income Per Ebt

0.86 0.78 0.82 0.9 0.8 0.84 0.75 0.8 0.87 0.12 0.85 0.74 0.77 0.82 0.93 0.29 0.81 0.81 0.71 0.68

Ebt Per Ebit

0.95 0.99 1.01 0.94 1.0 0.28 0.22 0.09 0.01 0.06 0.24 0.27 0.38 0.3 -0.46 0.12 0.39 0.43 1.01 1.01

Ebit Per Revenue

0.54 -4.34 0.44 0.13 0.34 0.97 0.96 1.2 1.51 0.86 1.03 1.05 1.15 1.02 0.86 1.06 1.09 1.03 - -

Debt Ratio

0.11 0.05 0.04 0.08 0.11 0.12 0.11 0.15 0.17 0.32 0.29 0.27 0.24 0.23 0.32 0.44 0.25 0.33 0.03 -

Debt Equity Ratio

1.49 0.84 0.4 0.85 0.99 1.15 0.98 1.33 1.58 3.5 2.68 2.64 2.72 1.78 2.29 4.2 1.41 2.6 0.24 -

Long Term Debt To Capitalization

0.6 - 0.4 - - - 0.25 - - 0.61 0.58 0.6 0.73 0.64 0.7 0.81 0.58 0.72 0.7 -

Total Debt To Capitalization

0.6 0.46 0.29 0.46 0.5 0.53 0.5 0.57 0.61 0.78 0.73 0.72 0.73 0.64 0.7 0.81 0.58 0.72 0.19 -

Interest Coverage

- -0.62 0.72 0.19 0.4 1.4 1.28 1.11 1.02 1.07 1.35 1.36 1.6 1.47 0.67 1.14 1.63 1.72 0.75 0.63

Cash Flow To Debt Ratio

- - 0.53 -0.11 0.23 0.27 0.99 0.51 0.46 -0.21 -0.31 -0.08 0.03 0.3 0.09 -0.4 -0.57 -0.18 -2.15 -

Company Equity Multiplier

13.85 16.37 9.55 10.53 9.34 9.66 8.87 8.99 9.38 10.91 9.33 9.84 11.25 7.74 7.19 9.49 5.71 7.94 7.46 6.78

Receivables Turnover

- - - 16.58 37.07 44.9 42.17 26.26 42.23 65.36 87.5 57.04 239.73 - - - - - - -

Payables Turnover

- - - - - - - - - 23 5.86 2.51 - - - - - - - -

Inventory Turn Over

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

Fixed Asset Turnover

2.28 0.46 1.84 1.62 1.75 1.94 2.22 1.78 1.76 2.49 2.77 2.8 1.64 1.59 2.02 2.14 1.72 1.82 - -

Asset Turnover

0.03 0.01 0.04 0.04 0.05 0.05 0.06 0.05 0.04 0.05 0.05 0.05 0.04 0.05 0.05 0.05 0.05 0.06 - -

Operating Cash Flow Sales Ratio

- - 0.52 -0.21 0.5 0.61 1.86 1.52 1.95 -1.36 -1.67 -0.39 0.19 1.3 0.59 -3.88 -3.07 -0.96 - -

Free Cash Flow Operating Cash Flow Ratio

- - 0.66 1.7 0.91 0.87 0.95 0.91 0.95 1.07 1.05 1.19 0.23 0.89 0.88 1.02 1.03 1.1 1.07 1.04

Cash Flow Coverage Ratios

- - 0.53 -0.11 0.23 0.27 0.99 0.51 0.46 -0.21 -0.31 -0.08 0.03 0.3 0.09 -0.4 -0.57 -0.18 -2.15 -

Short Term Coverage Ratios

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

Capital Expenditure Coverage Ratio

- - 2.93 -1.42 11.51 7.51 19.72 10.89 18.66 -15.04 -21.5 -5.14 1.29 9.13 8.29 -45.73 -36.21 -10.52 -14.61 -24.67

Dividend Paid And Capex Coverage Ratio

- - 2.38 -1.15 5.85 3.36 12.23 6.87 14.17 -11.63 -14.76 -3.79 1.09 7.7 6.04 -25.49 -26.29 -8.64 -10.77 -15.54

Dividend Payout Ratio

- - 0.11 0.33 0.15 0.44 0.37 0.98 1.68 3.98 0.17 0.13 0.08 0.1 -0.07 1.75 0.09 0.06 0.12 0.28

Price To Free Cash Flows Ratio, P/FCF

- - 4.13 -3.7 3.6 2.19 0.92 2.27 2.1 -1.98 -1.59 -7.6 135.03 10.05 20.5 -1.33 -10.18 -42.61 -48.83 -54.19

Price To Operating Cash Flows Ratio, P/OCF

- - 2.72 -6.32 3.29 1.9 0.87 2.06 1.99 -2.12 -1.66 -9.07 30.39 8.95 18.03 -1.36 -10.46 -46.66 -52.17 -56.39

Price Cash Flow Ratio, P/CF

- - 2.72 -6.32 3.29 1.9 0.87 2.06 1.99 -2.12 -1.66 -9.07 30.39 8.95 18.03 -1.36 -10.46 -46.66 -52.17 -56.39

Enterprise Value Multiple, EV

-299.35 -0.23 -0.97 - 2.59 - 3.96 13.37 - - - - - - - - - - 120.42 341.56

Price Fair Value, P/FV

0.24 0.29 0.58 0.58 0.73 0.59 0.85 1.4 1.45 1.59 1.4 1.88 2.57 4.82 3.66 2.26 8.37 21.56 26.5 51.35

All numbers in RUB currency

Quarterly Financial Ratios Банк ВТБ

2024-Q3 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 2012-Q2 2011-Q4

Price Earnings Ratio, P/E

1.29 0.94 1.31 2.87 2.04 1.02 0.834 - - 4.66 3.92 3.79 3.31 16.4 13.1 85.6 4.77 4.13 5.54 8.62 5.14 5.77 6.58 7.46 6.15 7.21 22.9 13.7 15.6 32 24.7 28.1 298 35.4 58.9 209 -27.8 -222 140 143 109 5.9 15.8 24.8 21.4 12 15.2 37.4 24.9

Price Sales Ratio, P/S

0.394 2.2 2.38 2.91 0.923 1.72 0.765 - - 2.86 6.01 5.41 5.01 11.6 4.55 5.79 3.71 7.61 5.67 6.42 4.8 6.36 5.17 6.13 5.92 6.41 9.75 9.62 9.44 8.88 13.6 11.5 13.8 14 12.3 14.7 15.1 8.54 7.06 8.84 9.22 9.12 10.4 12.1 14 12.9 13.6 20.4 31.6

Price To Book Ratio, P/B

0.241 0.236 0.276 0.283 0.42 0.287 0.348 - - 0.712 0.655 0.645 0.604 0.582 0.529 0.536 0.496 0.732 0.704 0.688 0.619 0.592 0.726 0.89 0.937 0.854 1.13 1.19 1.23 1.4 1.35 1.29 1.41 1.45 1.27 1.94 1.44 1.59 0.908 1.17 1.11 1.4 1.28 1.44 1.7 1.88 2.12 2.48 2.57

Price Earnings To Growth Ratio, PEG

-0.038 0.053 0.01 -0.077 -0.05 -0.403 - - - -0.216 1.28 -6.76 0.007 -1.38 0.024 -0.91 -0.124 0.093 0.085 -0.256 0.274 -1.84 -1.32 -0.319 0.219 0.05 -0.538 1.32 0.187 -1.55 1.2 0.033 -3.37 0.367 0.289 -1.78 -0.045 1.05 -25.2 -7.16 -1.14 0.028 0.375 -1.41 -0.443 0.452 0.116 -0.675 -1.05

Operating Cash Flow Per Share

- - - - - - - - - 35.4 37.8 5 20.5 37.7 -70.9 94.6 -91.4 55.6 25.8 16.9 -28.5 109 -91.4 74.7 -2.19 57.1 10 33.4 170 -61.6 -12 69.4 184 -81.8 157 27.8 97.3 -169 -3.57 -43.5 58.5 -74.4 -74.4 10.2 -10.7 -23.9 17.9 -38.3 -

Free Cash Flow Per Share

- - - - - - - - - 22.6 28.1 -0.226 18 25.5 -75.2 92 -93.4 52.3 24.7 16 -29.4 103 -93 71.3 -3.85 52.3 6.79 30.1 168 -68.4 -16 66.9 181 -85.4 154 26.6 94 -173 -6.15 -45.5 56 -76.7 -75.9 7.98 -11.7 -25.9 16.4 -40 -

Cash Per Share

- 208 299 228 228 369 208 - - 221 518 455 427 432 396 433 409 391 333 314 370 335 139 353 304 323 322 303 320 302 284 287 387 388 350 361 398 294 155 195 188 169 164 203 173 190 161 156 171

Payout Ratio

- - - - - - - - - 0.019 0.408 - 0.002 1.73 - 0.111 - 0.057 0.348 - 8.12 0.033 0.079 1.73 - 0.002 0.011 1.43 - 1.18 1.72 - 607 - 2.37 - - -0.15 8.39 0.474 - 0.023 0.832 - - 0.003 0.389 - -

Dividend Yield

- - - - - - - - - 0.001 0.026 - 0.0 0.026 - 0.0 - 0.003 0.016 - 0.395 0.001 0.003 0.058 - 0.0 0.0 0.026 - 0.009 0.017 - 0.509 - 0.01 - - 0.0 0.015 0.001 - 0.001 0.013 - - 0.0 0.006 - -

Current Ratio

86 5.51 K - - 226 12.4 17.6 - - 0.328 2 1.65 2.29 457 1.67 1.24 4.45 205 1.77 K 1.85 K 3.26 K 122 2.45 K 6.23 K 5.37 K 144 - - - 139 - - - 900 - - - 275 - - - 310 - - - 235 - - -

Quick Ratio

86 5.51 K - - 226 12.4 17.6 - - 0.328 2 1.65 2.29 1.03 K 1.67 1.24 4.45 205 1.77 K 1.85 K 3.26 K 122 2.45 K 6.23 K 5.37 K 144 - - - 139 - - - 900 - - - 275 - - - 310 - - - 235 - - -

Cash Ratio

- 5.51 K - - 113 12.4 7.73 - - 0.328 2 1.65 2.29 449 1.67 1.24 4.45 207 1.77 K 1.85 K 3.26 K 121 2.45 K 6.23 K 5.37 K 143 - - - 137 - - - 895 - - - 273 - - - 308 - - - 234 - - -

Days Of Sales Outstanding, DSO

- - - - - - - - - - - - - 46.5 - - - 11.2 - - - 11 - - - 8.43 - - - 9.76 - - - 7.69 - - - 4.08 - - - 3.37 - - - 5.73 - - 2.02

Days Of Inventory Outstanding, DIO

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

Days Of Payables Outstanding, DPO

- - - - - - - - - 28.5 - - - - - - - -10.9 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Operating Cycle

- - - - - - - - - - - - - 46.5 - - - 11.2 - - - 11 - - - 8.43 - - - 9.76 - - - 7.69 - - - 4.08 - - - 3.37 - - - 5.73 - - 2.02

Cash Conversion Cycle

- - - - - - - - - -28.5 - - - 46.5 - - - 22.2 - - - 11 - - - 8.43 - - - 9.76 - - - 7.69 - - - 4.08 - - - 3.37 - - - 5.73 - - 2.02

Gross Profit Margin

1 1 1.02 1 1 1 1 - - 0.781 1 1 1 1 1 1 1 1.53 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

Operating Profit Margin

0.084 0.491 0.572 0.321 0.153 0.525 0.238 - - 0.197 0.475 0.455 0.473 0.19 0.125 0.766 0.838 1.54 1.15 1.19 1.1 1.33 0.93 0.873 0.847 1.01 1.01 1.05 1.02 0.851 1.37 1.18 1.29 1.41 1.37 1.39 2 0.794 0.931 0.989 0.934 1.11 1.08 1.04 1.11 1.08 1.07 1.15 1.66

Pretax Profit Margin

0.086 0.406 0.548 0.258 0.153 0.523 0.272 - - 0.114 0.474 0.458 0.473 0.2 0.124 -0.041 0.232 0.564 0.323 0.227 0.306 0.24 0.279 0.26 0.298 0.301 0.139 0.228 0.203 0.103 0.178 0.05 0.067 0.111 0.072 0.026 -0.177 0.056 0.047 0.085 0.034 0.429 0.215 0.121 0.229 0.329 0.338 0.16 0.424

Net Profit Margin

0.077 0.584 0.456 0.253 0.113 0.421 0.229 - - 0.153 0.383 0.357 0.378 0.177 0.087 0.017 0.194 0.461 0.256 0.186 0.234 0.275 0.196 0.205 0.241 0.222 0.106 0.176 0.151 0.069 0.137 0.102 0.012 0.099 0.052 0.018 -0.136 -0.01 0.013 0.015 0.021 0.387 0.165 0.122 0.163 0.269 0.224 0.136 0.318

Effective Tax Rate

0.095 0.48 0.137 0.056 0.201 0.198 0.178 - - 0.1 0.193 0.213 0.201 0.064 0.309 1.32 0.263 0.187 0.201 0.196 0.239 -0.105 0.285 0.201 0.193 0.24 0.246 0.244 0.268 0.229 0.252 0.62 0.525 0.125 0.413 0.486 0.07 1.22 0.716 0.667 1.38 0.133 0.278 0.288 0.27 0.16 0.249 0.134 0.139

Return On Assets, ROA

0.003 0.005 0.004 0.002 0.003 0.005 0.006 - - 0.003 0.004 0.004 0.005 0.001 0.001 0.0 0.003 0.005 0.003 0.002 0.003 0.003 0.003 0.003 0.004 0.003 0.001 0.002 0.002 0.001 0.002 0.001 0.0 0.001 0.001 0.0 -0.001 -0.0 0.0 0.0 0.0 0.006 0.002 0.002 0.002 0.004 0.003 0.001 0.002

Return On Equity, ROE

0.047 0.063 0.053 0.025 0.051 0.07 0.104 - - 0.038 0.042 0.043 0.046 0.009 0.01 0.002 0.026 0.044 0.032 0.02 0.03 0.026 0.028 0.03 0.038 0.03 0.012 0.022 0.02 0.011 0.014 0.011 0.001 0.01 0.005 0.002 -0.013 -0.002 0.002 0.002 0.003 0.059 0.02 0.015 0.02 0.039 0.035 0.017 0.026

Return On Capital Employed, ROCE

0.003 0.004 0.005 0.002 0.004 0.007 0.006 - - 0.007 0.006 0.006 0.006 0.001 0.002 0.008 0.012 0.016 0.015 0.013 0.015 0.013 0.014 0.013 0.015 0.015 0.013 0.015 0.015 0.015 0.016 0.015 0.015 0.016 0.016 0.017 0.017 0.014 0.013 0.012 0.011 0.018 0.014 0.013 0.014 0.016 0.016 0.012 0.012

Net Income Per Ebt

0.888 1.44 0.833 0.981 0.738 0.805 0.842 - - 1.34 0.809 0.778 0.799 0.884 0.699 -0.415 0.837 0.818 0.794 0.82 0.763 1.15 0.703 0.792 0.808 0.739 0.767 0.773 0.745 0.674 0.772 2.03 0.172 0.887 0.731 0.676 0.769 -0.171 0.269 0.181 0.615 0.901 0.765 1.01 0.712 0.818 0.661 0.849 0.75

Ebt Per Ebit

1.02 0.828 0.957 0.804 1 0.997 1.14 - - 0.58 0.998 1.01 1 1.05 0.992 -0.053 0.277 0.366 0.281 0.19 0.28 0.181 0.3 0.297 0.352 0.297 0.138 0.216 0.199 0.121 0.129 0.043 0.052 0.079 0.052 0.019 -0.088 0.071 0.05 0.086 0.037 0.387 0.199 0.117 0.206 0.304 0.317 0.14 0.255

Ebit Per Revenue

0.084 0.491 0.572 0.321 0.153 0.525 0.238 - - 0.197 0.475 0.455 0.473 0.19 0.125 0.766 0.838 1.54 1.15 1.19 1.1 1.33 0.93 0.873 0.847 1.01 1.01 1.05 1.02 0.851 1.37 1.18 1.29 1.41 1.37 1.39 2 0.794 0.931 0.989 0.934 1.11 1.08 1.04 1.11 1.08 1.07 1.15 1.66

Debt Ratio

0.129 0.111 0.132 0.108 0.142 0.052 0.109 - - 0.142 0.076 0.083 0.053 0.081 0.103 0.053 0.089 0.106 0.112 0.107 0.109 0.119 0.095 0.097 0.101 0.111 0.107 0.139 0.137 0.149 0.111 0.125 0.15 0.169 0.194 0.156 0.278 0.162 0.162 0.187 0.196 0.209 0.225 0.233 0.269 0.269 0.151 0.149 0.242

Debt Equity Ratio

2.18 1.46 1.84 1.49 2.48 0.693 2.03 - - 1.66 0.75 0.818 0.526 0.855 1.04 0.501 0.848 0.988 1.1 1.04 1.05 1.15 0.908 0.928 0.908 0.985 0.958 1.23 1.2 1.33 0.971 1.1 1.33 1.58 1.76 1.7 3.14 1.77 1.48 1.97 1.95 1.95 2.16 2.25 2.66 2.65 1.61 1.68 2.72

Long Term Debt To Capitalization

0.685 0.593 0.648 0.599 0.712 - 0.67 - - 0.448 - - - - - - - 0.367 - - - 0.359 0.476 - - 0.254 0.489 0.552 0.545 0.424 - 0.524 0.571 0.478 0.638 0.63 0.758 0.586 0.597 0.663 0.661 0.634 0.684 0.692 0.726 - 0.266 0.286 0.731

Total Debt To Capitalization

0.685 0.593 0.648 0.599 0.712 0.409 0.67 - - 0.624 0.428 0.45 0.345 0.461 0.51 0.334 0.459 0.497 0.523 0.511 0.511 0.534 0.476 0.481 0.476 0.496 0.489 0.552 0.545 0.572 0.493 0.524 0.571 0.613 0.638 0.63 0.758 0.639 0.597 0.663 0.661 0.661 0.684 0.692 0.726 0.726 0.617 0.627 0.731

Interest Coverage

- - - - - 0.514 - - - 0.517 0.745 0.882 0.967 0.138 0.211 0.954 1.44 1.58 1.39 1.24 1.39 1.23 1.42 1.42 1.54 1.41 1.16 1.28 1.25 1.12 1.15 1.13 1.04 1.09 1.06 1.02 0.931 1.08 1.05 1.08 1.08 1.67 1.26 1.18 1.25 1.42 1.4 1.16 1.29

Cash Flow To Debt Ratio

- - - - - - - - - 0.063 0.128 0.016 0.11 0.136 -0.21 0.581 -0.328 0.18 0.078 0.055 -0.093 0.329 -0.363 0.299 -0.009 0.209 0.038 0.101 0.528 -0.174 -0.046 0.239 0.507 -0.188 0.335 0.08 0.149 -0.455 -0.011 -0.127 0.168 -0.215 -0.206 0.028 -0.028 -0.063 0.087 -0.198 -

Company Equity Multiplier

16.9 13.1 13.9 13.9 17.4 13.3 18.5 - - 11.6 9.86 9.88 9.95 10.5 10.1 9.49 9.53 9.34 9.76 9.73 9.58 9.66 9.58 9.59 8.98 8.87 8.95 8.87 8.75 8.99 8.72 8.85 8.86 9.38 9.07 10.9 11.3 10.9 9.14 10.5 9.94 9.33 9.59 9.64 9.87 9.84 10.7 11.3 11.3

Receivables Turnover

- - - - - - - - - - - - - 1.94 - - - 8.02 - - - 8.18 - - - 10.7 - - - 9.23 - - - 11.7 - - - 22.1 - - - 26.7 - - - 15.7 - - 44.6

Payables Turnover

- - - - - - - - - 3.16 - - - - - - - -8.24 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Inventory Turn Over

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

Fixed Asset Turnover

2.97 0.637 0.628 0.492 1.83 0.839 1.57 - - 0.914 0.488 0.526 0.494 0.189 0.451 0.38 0.528 0.378 0.463 0.385 0.456 0.354 0.547 0.549 0.655 0.561 0.479 0.503 0.525 0.625 0.402 0.466 0.426 0.486 0.519 0.552 0.411 0.84 0.614 0.562 0.644 0.846 0.653 0.629 0.663 0.771 0.817 0.616 0.305

Asset Turnover

0.036 0.008 0.008 0.007 0.026 0.013 0.024 - - 0.021 0.011 0.012 0.012 0.005 0.012 0.01 0.014 0.01 0.013 0.011 0.013 0.01 0.015 0.015 0.018 0.015 0.013 0.014 0.015 0.018 0.011 0.013 0.011 0.011 0.011 0.012 0.008 0.017 0.014 0.013 0.012 0.016 0.013 0.012 0.012 0.015 0.015 0.011 0.007

Operating Cash Flow Sales Ratio

- - - - - - - - - 0.421 0.881 0.112 0.482 2.31 -1.87 3.14 -2.08 1.84 0.687 0.539 -0.757 4.04 -2.35 1.91 -0.05 1.55 0.317 1.01 4.85 -1.48 -0.452 2.35 6.64 -2.87 5.72 1.03 4.9 -4.33 -0.133 -1.87 2.73 -2.74 -3.63 0.521 -0.602 -1.15 0.905 -2.73 -

Free Cash Flow Operating Cash Flow Ratio

- - - - - - - - - 0.638 0.742 -0.045 0.879 0.676 1.06 0.973 1.02 0.941 0.96 0.951 1.03 0.952 1.02 0.954 1.76 0.917 0.679 0.9 0.986 1.11 1.33 0.963 0.983 1.04 0.983 0.958 0.966 1.02 1.72 1.04 0.958 1.03 1.02 0.786 1.1 1.08 0.918 1.04 -

Cash Flow Coverage Ratios

- - - - - - - - - 0.063 0.128 0.016 0.11 0.136 -0.21 0.581 -0.328 0.18 0.078 0.055 -0.093 0.329 -0.363 0.299 -0.009 0.209 0.038 0.101 0.528 -0.174 -0.046 0.239 0.507 -0.188 0.335 0.08 0.149 -0.455 -0.011 -0.127 0.168 -0.215 -0.206 0.028 -0.028 -0.063 0.087 -0.198 -

Short Term Coverage Ratios

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

Capital Expenditure Coverage Ratio

- - - - - - - - - 2.76 3.88 0.957 8.27 3.08 -16.6 36.6 -44.8 16.9 24.8 20.3 -31.4 20.8 -55 21.9 -1.32 12 3.12 10 70.4 -9.06 -2.99 27.3 58.7 -23.3 57.8 23.7 29.1 -48.3 -1.38 -22.4 23.7 -33.7 -48.1 4.68 -10.5 -12.1 12.1 -22.5 -

Dividend Paid And Capex Coverage Ratio

- - - - - - - - - 2.71 2.3 0.957 8.15 2.19 -16.6 35.8 -44.8 13.6 5.89 20.3 -0.394 19.8 -40.4 4.32 -1.32 12 3.08 2.85 70.4 -6.04 -1.17 27.3 0.928 -23.3 25.7 23.7 29.1 -47.5 -0.656 -20.6 23.7 -30.3 -17.1 4.68 -10.5 -12 5.6 -22.5 -

Dividend Payout Ratio

- - - - - - - - - 0.019 0.408 - 0.002 1.73 - 0.111 - 0.057 0.348 - 8.12 0.033 0.079 1.73 - 0.002 0.011 1.43 - 1.18 1.72 - 607 - 2.37 - - -0.15 8.39 0.474 - 0.023 0.832 - - 0.003 0.389 - -

Price To Free Cash Flows Ratio, P/FCF

- - - - - - - - - 10.6 9.2 -1.07 K 11.8 7.43 -2.29 1.9 -1.74 4.39 8.6 12.5 -6.15 1.65 -2.16 3.36 -67 4.52 45.3 10.6 1.97 -5.41 -22.5 5.08 2.12 -4.66 2.19 14.8 3.19 -1.93 -30.9 -4.51 3.53 -3.23 -2.81 29.6 -21.2 -10.3 16.4 -7.13 -

Price To Operating Cash Flows Ratio, P/OCF

- - - - - - - - - 6.79 6.82 48.4 10.4 5.02 -2.43 1.84 -1.78 4.13 8.25 11.9 -6.35 1.57 -2.2 3.21 -118 4.14 30.8 9.56 1.95 -6 -30 4.89 2.08 -4.86 2.15 14.2 3.08 -1.97 -53.3 -4.71 3.38 -3.33 -2.87 23.3 -23.2 -11.2 15 -7.45 -

Price Cash Flow Ratio, P/CF

- - - - - - - - - 6.79 6.82 48.4 10.4 5.02 -2.43 1.84 -1.78 4.13 8.25 11.9 -6.35 1.57 -2.2 3.21 -118 4.14 30.8 9.56 1.95 -6 -30 4.89 2.08 -4.86 2.15 14.2 3.08 -1.97 -53.3 -4.71 3.38 -3.33 -2.87 23.3 -23.2 -11.2 15 -7.45 -

Enterprise Value Multiple, EV

46 39.7 -300 -232 -520 - 83.7 - - 23.2 1.65 4.87 -1.34 5.45 - - - - 102 - - - - - - - - 31.5 - - - - - 10.2 - - - - - - - - - - - - - - -

Price Fair Value, P/FV

0.241 0.236 0.276 0.283 0.42 0.287 0.348 - - 0.712 0.655 0.645 0.604 0.582 0.529 0.536 0.496 0.732 0.704 0.688 0.619 0.592 0.726 0.89 0.937 0.854 1.13 1.19 1.23 1.4 1.35 1.29 1.41 1.45 1.27 1.94 1.44 1.59 0.908 1.17 1.11 1.4 1.28 1.44 1.7 1.88 2.12 2.48 2.57

All numbers in RUB currency