Beluga Group Financial Statements (BELU)
|
|
|
|
Report date
|
|
|
11.03.2021 |
28.03.2022 |
10.03.2023 |
14.03.2024 |
26.03.2025 |
|
26.03.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Number of stores, pcs. |
|
|
645 |
1 001 |
1 351 |
1 657 |
|
|
|
|
|
Revenue, bln rub |
? |
|
63.3 |
74.9 |
97.3 |
116.9 |
135.5 |
|
135.5 |
|
Operating Income, bln rub |
|
|
6.84 |
7.74 |
13.1 |
13.9 |
12.4 |
|
12.4 |
|
EBITDA, bln rub |
? |
|
9.20 |
10.5 |
17.4 |
19.3 |
18.7 |
|
18.7 |
|
Net profit, bln rub |
? |
|
2.46 |
3.82 |
8.44 |
8.03 |
4.57 |
|
4.57 |
|
|
OCF, bln rub |
? |
|
6.11 |
8.56 |
6.15 |
6.74 |
15.3 |
|
15.3 |
|
CAPEX, bln rub |
? |
|
2.50 |
3.00 |
3.43 |
2.98 |
3.20 |
|
3.20 |
|
FCF, bln rub |
? |
|
2.17 |
3.84 |
3.71 |
1.15 |
8.90 |
|
8.90 |
|
Dividend payout, bln rub
|
|
|
1.58 |
1.90 |
9.88 |
10.7 |
1.60 |
|
1.60 |
|
|
Dividend, rub/share
|
? |
|
100 |
120 |
625 |
680 |
12.5 |
|
12.5 |
|
Ordinary share dividend yield, %
|
|
|
7.2% |
3.6% |
22.6% |
12.7% |
2.4% |
|
2.2% |
|
Dividend payout ratio, %
|
|
|
64% |
50% |
117% |
133% |
35% |
|
35% |
|
|
OPEX, bln rub |
|
|
15.8 |
19.1 |
25.1 |
29.2 |
36.0 |
|
36.0 |
|
Cost of production, bln rub |
|
|
40.6 |
48.1 |
58.9 |
73.6 |
87.1 |
|
87.1 |
|
Amortization, bln rub |
|
|
|
|
4.3 |
5.4 |
6.3 |
|
6.3 |
|
Employment expenses, bln rub |
|
|
8.36 |
9.50 |
12.7 |
14.9 |
18.1 |
|
18.1 |
|
Interest expenses, bln rub |
|
|
2.38 |
1.78 |
2.35 |
3.61 |
5.90 |
|
5.90 |
|
|
Assets, bln rub |
|
|
63.5 |
78.5 |
93.1 |
96.2 |
122.9 |
|
122.9 |
|
Net Assets, bln rub |
? |
|
20.1 |
25.8 |
25.1 |
26.3 |
26.4 |
|
26.4 |
|
Debt, bln rub |
|
|
20.5 |
23.6 |
25.6 |
17.6 |
34.4 |
|
34.4 |
|
Cash, bln rub |
|
|
4.89 |
9.70 |
13.2 |
3.42 |
22.5 |
|
22.5 |
|
Net debt, bln rub |
|
|
15.6 |
13.9 |
12.3 |
14.2 |
11.9 |
|
11.9 |
|
|
Ordinary share price, rub |
|
|
1 395 |
3 352 |
2 768 |
5 367 |
516.0 |
|
556.0 |
|
Number of ordinary shares, mln |
|
|
15.8 |
15.8 |
15.8 |
15.8 |
126.4 |
|
126.4 |
|
Free Float, % |
|
|
28.0% |
24.0% |
|
|
|
|
|
|
|
Market cap, bln rub |
|
|
22.0 |
53.0 |
43.7 |
84.8 |
65.2 |
|
70.3 |
|
EV, bln rub |
? |
|
37.7 |
66.9 |
56.1 |
99.0 |
77.1 |
|
82.2 |
|
Book value, bln rub |
|
|
6.45 |
12.5 |
14.4 |
15.9 |
15.8 |
|
15.8 |
|
|
EPS, rub |
? |
|
155.7 |
242.0 |
534.3 |
508.2 |
36.2 |
|
36.2 |
|
FCF/share, rub |
|
|
137.2 |
243.0 |
234.8 |
72.8 |
70.4 |
|
70.4 |
|
BV/share, rub |
|
|
408.2 |
788.9 |
910.1 |
1 006 |
125.0 |
|
125.0 |
|
|
EBITDA margin, % |
? |
|
14.5% |
14.0% |
17.8% |
16.5% |
13.8% |
|
13.8% |
|
Net margin, % |
? |
|
3.9% |
5.1% |
8.7% |
6.9% |
3.4% |
|
3.4% |
|
FCF yield, % |
? |
|
9.8% |
7.3% |
8.5% |
1.4% |
13.6% |
|
12.7% |
|
ROE, % |
? |
|
12.3% |
14.8% |
33.6% |
30.5% |
17.3% |
|
17.3% |
|
ROA, % |
? |
|
3.9% |
4.9% |
9.1% |
8.3% |
3.7% |
|
3.7% |
|
|
P/E |
? |
|
8.96 |
13.8 |
5.18 |
10.6 |
14.3 |
|
15.4 |
|
P/FCF |
|
|
10.2 |
13.8 |
11.8 |
73.7 |
7.33 |
|
7.90 |
|
P/S |
? |
|
0.35 |
0.71 |
0.45 |
0.73 |
0.48 |
|
0.52 |
|
P/BV |
? |
|
3.42 |
4.25 |
3.04 |
5.34 |
4.13 |
|
4.45 |
|
EV/EBITDA |
? |
|
4.09 |
6.38 |
3.23 |
5.13 |
4.13 |
|
4.40 |
|
Debt/EBITDA |
|
|
1.70 |
1.33 |
0.71 |
0.73 |
0.64 |
|
0.64 |
|
|
Employees, people |
|
|
10 000 |
|
|
|
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
6.33 |
|
|
|
|
|
|
|
Expenses per employee, thousand rub |
|
|
836.0 |
|
|
|
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
4% |
4% |
4% |
3% |
2% |
|
2% |
|
| Beluga Group shareholders |
