Diasoft Financial Statements (DIAS)
|
|
|
|
Report date
|
|
|
30.01.2024 |
30.01.2024 |
30.01.2024 |
27.06.2024 |
|
|
29.11.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Contracted revenue, bln rub |
|
|
|
|
11.3 |
19.2 |
|
|
|
|
|
Revenue, bln rub |
? |
|
5.68 |
6.60 |
7.19 |
9.14 |
|
|
9.84 |
|
Operating Income, bln rub |
|
|
1.98 |
2.12 |
2.62 |
3.09 |
|
|
2.79 |
|
EBITDA, bln rub |
? |
|
2.26 |
2.49 |
3.04 |
3.91 |
|
|
3.68 |
|
EBITDAC, bln rub |
? |
|
|
|
|
|
|
|
2.43 |
|
Net profit, bln rub |
? |
|
1.61 |
2.00 |
2.48 |
3.06 |
|
|
2.85 |
|
NIC, bln rub |
? |
|
|
|
|
|
|
|
2.26 |
|
|
OCF, bln rub |
? |
|
1.91 |
2.58 |
2.84 |
2.85 |
|
|
2.12 |
|
CAPEX, bln rub |
? |
|
0.440 |
0.520 |
0.921 |
1.13 |
|
|
1.37 |
|
FCF, bln rub |
? |
|
1.47 |
2.06 |
1.92 |
1.72 |
|
|
1.15 |
|
Dividend payout, bln rub
|
|
|
1.13 |
1.44 |
1.65 |
1.30 |
1.80 |
|
1.80 |
|
|
Dividend, rub/share
|
? |
|
|
|
|
150.96 |
171.9 |
|
171.9 |
|
Ordinary share dividend yield, %
|
|
|
|
|
0.0% |
2.7% |
4.0% |
|
4.5% |
|
Dividend payout ratio, %
|
|
|
70% |
72% |
67% |
42% |
|
|
63% |
|
|
OPEX, bln rub |
|
|
1.55 |
1.74 |
1.78 |
2.55 |
|
|
2.42 |
|
Cost of production, bln rub |
|
|
2.14 |
2.73 |
2.78 |
3.57 |
|
|
3.90 |
|
Amortization, bln rub |
|
|
0.3 |
0.4 |
0.4 |
0.5 |
|
|
0.6 |
|
R&D, bln rub |
|
|
|
|
|
1.000 |
|
|
0.613 |
|
Employment expenses, bln rub |
|
|
|
|
3.40 |
4.58 |
|
|
4.07 |
|
Interest expenses, bln rub |
|
|
0.051 |
0.058 |
0.052 |
0.020 |
|
|
|
|
|
Assets, bln rub |
|
|
|
|
4.23 |
8.62 |
|
|
7.77 |
|
Net Assets, bln rub |
? |
|
|
|
2.85 |
6.08 |
|
|
6.02 |
|
Debt, bln rub |
|
|
0.023 |
0.056 |
0.045 |
0.000 |
|
|
|
|
Cash, bln rub |
|
|
0.584 |
0.800 |
0.630 |
3.14 |
|
|
1.70 |
|
Net debt, bln rub |
|
|
-0.56 |
-0.74 |
-0.59 |
-3.14 |
0.00 |
|
-1.70 |
|
|
Ordinary share price, rub |
|
|
|
|
4 500 |
5 630 |
4 271 |
|
3 808 |
|
Number of ordinary shares, mln |
|
|
10.6 |
10.6 |
10.6 |
10.6 |
10.6 |
|
10.6 |
|
Free Float, % |
|
|
|
|
|
8.00% |
|
|
8.00% |
|
|
Market cap, bln rub |
|
|
0.00 |
0.00 |
47.7 |
59.7 |
45.3 |
|
40.4 |
|
EV, bln rub |
? |
|
-0.56 |
-0.74 |
47.1 |
56.5 |
45.3 |
|
38.7 |
|
Book value, bln rub |
|
|
0.00 |
0.00 |
1.13 |
3.74 |
0.00 |
|
3.30 |
|
|
EPS, rub |
? |
|
151.9 |
188.7 |
234.0 |
288.7 |
0.00 |
|
269.2 |
|
FCF/share, rub |
|
|
138.4 |
194.0 |
181.5 |
162.1 |
0.00 |
|
108.4 |
|
BV/share, rub |
|
|
0.00 |
0.00 |
106.9 |
352.8 |
0.00 |
|
311.3 |
|
|
EBITDA margin, % |
? |
|
39.8% |
37.7% |
42.3% |
42.8% |
|
|
37.3% |
|
Net margin, % |
? |
|
28.3% |
30.3% |
34.5% |
33.5% |
|
|
29.0% |
|
FCF yield, % |
? |
|
|
|
4.0% |
2.9% |
0.0% |
|
2.8% |
|
ROE, % |
? |
|
|
|
87.0% |
50.3% |
|
|
47.4% |
|
ROA, % |
? |
|
|
|
58.7% |
35.5% |
|
|
36.7% |
|
|
P/E |
? |
|
0.00 |
0.00 |
19.2 |
19.5 |
|
|
14.1 |
|
P/FCF |
|
|
0.00 |
0.00 |
24.8 |
34.7 |
|
|
35.1 |
|
P/S |
? |
|
0.00 |
0.00 |
6.64 |
6.53 |
|
|
4.10 |
|
P/BV |
? |
|
|
|
42.1 |
16.0 |
|
|
12.2 |
|
EV/EBITDA |
? |
|
-0.25 |
-0.30 |
15.5 |
14.5 |
|
|
10.5 |
|
Debt/EBITDA |
|
|
-0.25 |
-0.30 |
-0.19 |
-0.80 |
|
|
-0.46 |
|
|
Employees, people |
|
|
1 634 |
1 782 |
1 737 |
2 099 |
|
|
2 376 |
|
Labour productivity, mln rub/person/year |
|
|
3.48 |
3.70 |
4.14 |
4.35 |
|
|
4.14 |
|
Expenses per employee, thousand rub |
|
|
0.00 |
0.00 |
1 957 |
2 182 |
|
|
1 713 |
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
88.50% |
|
|
44.81% |
|
|
CAPEX/Revenue, % |
|
|
8% |
8% |
13% |
12% |
|
|
14% |
|
|
IR rating
|
|
|
|
|
|
|
4.4 |
|
4.4 |
|
Financial statement quality
|
|
|
|
|
|
5 |
5 |
|
5 |
|
Investor Presentations
|
|
|
|
|
|
4 |
4 |
|
4 |
|
Smart-lab presence
|
|
|
|
|
|
3 |
4 |
|
4 |
|
Annual report
|
|
|
|
|
|
3 |
3 |
|
3 |
|
Investor site URL
|
|
|
|
|
|
|
5 |
|
5 |
|
Investor calendar
|
|
|
|
|
|
|
5 |
|
5 |
|
IR feedback
|
|
|
|
|
|
|
5 |
|
5 |
|
| Diasoft shareholders |
