DZRD Financial Statements (DZRD)
|
|
|
|
Report date
|
|
|
07.05.2020 |
30.03.2021 |
04.04.2022 |
02.05.2023 |
01.04.2024 |
|
13.05.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
1.45 |
1.23 |
1.75 |
2.27 |
3.25 |
|
3.32 |
|
Operating Income, bln rub |
|
|
0.285 |
0.230 |
0.440 |
0.240 |
0.828 |
|
0.751 |
|
EBITDA, bln rub |
? |
|
|
|
0.560 |
0.370 |
|
|
|
|
Net profit, bln rub |
? |
|
0.102 |
0.152 |
0.162 |
0.132 |
0.491 |
|
0.422 |
|
|
OCF, bln rub |
? |
|
0.227 |
0.193 |
0.385 |
0.742 |
0.870 |
|
|
|
CAPEX, bln rub |
? |
|
0.565 |
0.180 |
0.350 |
0.597 |
0.670 |
|
|
|
FCF, bln rub |
? |
|
-0.338 |
0.013 |
0.035 |
-0.266 |
0.200 |
|
|
|
Dividend payout, bln rub
|
|
|
|
|
|
|
0.198 |
|
0.198 |
|
|
Dividend, rub/share
|
? |
|
|
|
|
|
432.09 |
|
432.09 |
|
Ordinary share dividend yield, %
|
|
|
0.0% |
0.0% |
0.0% |
0.0% |
12.2% |
|
10.0% |
|
Preferred share dividend, rub/share
|
|
|
|
|
|
|
432.09 |
|
432.09 |
|
Preferred share dividend yield, %
|
|
|
0.0% |
0.0% |
0.0% |
0.0% |
11.6% |
|
13.8% |
|
Dividend payout ratio, %
|
|
|
0% |
0% |
0% |
0% |
40% |
|
47% |
|
|
OPEX, bln rub |
|
|
0.000 |
0.000 |
0.239 |
0.342 |
0.371 |
|
0.355 |
|
Cost of production, bln rub |
|
|
1.16 |
1.000 |
1.07 |
1.35 |
2.05 |
|
2.21 |
|
Interest expenses, bln rub |
|
|
|
|
0.052 |
0.054 |
0.062 |
|
|
|
|
Assets, bln rub |
|
|
3.66 |
3.80 |
3.97 |
4.34 |
4.65 |
|
|
|
Net Assets, bln rub |
? |
|
2.64 |
2.80 |
2.96 |
3.10 |
3.38 |
|
|
|
Debt, bln rub |
|
|
0.613 |
0.680 |
0.627 |
0.826 |
0.623 |
|
|
|
Cash, bln rub |
|
|
0.045 |
0.085 |
0.058 |
0.089 |
0.060 |
|
|
|
Net debt, bln rub |
|
|
0.57 |
0.60 |
0.57 |
0.74 |
0.56 |
|
0 |
|
|
Ordinary share price, rub |
|
|
2 300 |
2 050 |
2 065 |
2 070 |
3 555 |
|
4 300 |
|
Number of ordinary shares, mln |
|
|
0.343 |
0.343 |
0.343 |
0.343 |
0.343 |
|
0.343 |
|
Preferred share price, rub |
|
|
1 740 |
1 510 |
1 640 |
1 870 |
3 710 |
|
3 120 |
|
Number of preferred shares, mln |
|
|
0.114 |
0.114 |
0.114 |
0.114 |
0.114 |
|
0.114 |
|
|
Market cap, bln rub |
|
|
0.99 |
0.88 |
0.90 |
0.92 |
1.65 |
|
1.83 |
|
EV, bln rub |
? |
|
1.56 |
1.47 |
1.47 |
1.66 |
2.21 |
|
1.83 |
|
Book value, bln rub |
|
|
2.64 |
2.80 |
2.96 |
3.10 |
3.38 |
|
0 |
|
|
EPS, rub |
? |
|
297.0 |
442.6 |
471.7 |
384.4 |
1 430 |
|
1 229 |
|
FCF/share, rub |
|
|
-984.3 |
37.9 |
101.9 |
-774.6 |
582.4 |
|
0 |
|
BV/share, rub |
|
|
7 688 |
8 154 |
8 620 |
9 027 |
9 843 |
|
0 |
|
|
EBITDA margin, % |
? |
|
0.0% |
0.0% |
32.0% |
16.3% |
0.0% |
|
0 |
|
Net margin, % |
? |
|
7.0% |
12.4% |
9.3% |
5.8% |
15.1% |
|
12.7% |
|
FCF yield, % |
? |
|
-42.8% |
1.8% |
4.9% |
-37.4% |
16.4% |
|
0 |
|
ROE, % |
? |
|
3.9% |
5.4% |
5.5% |
4.3% |
14.5% |
|
|
|
ROA, % |
? |
|
2.8% |
4.0% |
4.1% |
3.0% |
10.6% |
|
|
|
|
P/E |
? |
|
9.70 |
5.77 |
5.54 |
7.01 |
3.35 |
|
4.35 |
|
P/FCF |
|
|
-2.93 |
67.4 |
25.6 |
-3.48 |
8.23 |
|
|
|
P/S |
? |
|
0.68 |
0.71 |
0.51 |
0.41 |
0.51 |
|
0.55 |
|
P/BV |
? |
|
0.37 |
0.31 |
0.30 |
0.30 |
0.49 |
|
|
|
EV/EBITDA |
? |
|
|
|
2.62 |
4.49 |
|
|
|
|
Debt/EBITDA |
|
|
|
|
1.02 |
1.99 |
|
|
|
|
|
Employees, people |
|
|
|
|
556 |
530 |
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
|
|
3.15 |
4.28 |
|
|
|
|
Expenses per employee, thousand rub |
|
|
|
|
0.00 |
0.00 |
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
|
|
|
CAPEX/Revenue, % |
|
|
39% |
15% |
20% |
26% |
21% |
|
0 |
|
| DZRD shareholders |
