LSR Financial Statements (LSRG)

ЛСР Группаsmart-lab.ru %   2019 2020 2021 2022 2023   LTM ?
Report date 13.03.2020 22.03.2021 24.03.2022 17.03.2023 15.03.2024   15.03.2024
Currency RUB RUB RUB RUB RUB   RUB
Financial report URL  
Annual report URL  
Presentation URL  
Pending apartment sales, thousand m2 817 826 613 506 1 099   1 087
Pending apartment sales, RUR, bln rub 84.0 95.0 96.0 93.0 216.0   235.3
New space for sale, thousand m2 835 787 919 733 884   489
Mortage sales share, % 47.0% 64.0% 66.0% 74.0% 75.0%   88.0%
Average m2 sale price, thousand rubles/m2 112 129  
Revenue, bln rub ? 110.4 118.1 130.5 139.7 236.2   236.2
Operating Income, bln rub 16.6 22.7 31.7 34.4 62.5   62.5
EBITDA, bln rub ? 21.0 27.4 35.8 38.6 77.7   77.7
Net profit, bln rub ? 7.47 12.0 16.3 13.4 28.4   28.4
Net profit not adj., bln rub ?   1.74
OCF, bln rub ? 12.7 0.236 -56.0 -70.6 29.8   29.8
CAPEX, bln rub ? 0.870 2.30 5.99 5.63 11.5   11.5
FCF, bln rub ? 12.8 -1.14 -28.2 -44.5 63.7   63.7
Dividend payout, bln rub 3.09 6.08 8.04 10.3   10.3
Dividend, rub/share ? 30 59 78 100   100
Ordinary share dividend yield, % 3.9% 6.8% 0.0% 16.9% 15.4%   13.3%
Dividend payout ratio, % 41% 51% 0% 60% 36%   36%
OPEX, bln rub 16.8 16.3 21.1 25.0 32.4   32.4
Cost of production, bln rub 77.1 79.0 77.8 80.3 141.3   141.3
Amortization, bln rub 1.9 1.9   1.9
Employment expenses, bln rub 11.4 12.8 14.7 19.1 22.6   22.6
Interest expenses, bln rub 6.50 6.40 8.06 16.7 22.1   22.1
Assets, bln rub 264.8 282.4 348.9 416.2 475.6   475.6
Net Assets, bln rub ? 83.9 91.7 92.8 96.7 118.6   118.6
Debt, bln rub 89.6 102.6 169.3 215.1 224.1   224.1
Cash, bln rub 66.9 85.8 100.5 101.6 172.5   172.5
Net debt, bln rub 22.8 16.8 68.8 113.5 51.6   51.6
Ordinary share price, rub 764.0 870.8 609.2 462.6 650.0   754.0
Number of ordinary shares, mln 100.2 100.2 100.2 103.0 103.0   103.0
Free Float, % 41.6% 41.7% 25.2% 24.0%  
Market cap, bln rub 76.6 87.3 61.1 47.7 67.0   77.7
EV, bln rub ? 99.3 104.1 129.9 161.1 118.6   129.3
Book value, bln rub 79.9 87.7 88.6 92.5 115.0   115.0
EPS, rub ? 74.5 120.0 162.3 129.7 275.2   275.2
FCF/share, rub 127.3 -11.3 -281.3 -432.2 618.4   618.4
BV/share, rub 797.1 875.0 883.6 897.7 1 117   1 117
EBITDA margin, % ? 19.0% 23.2% 27.4% 27.6% 32.9%   32.9%
Net margin, % ? 6.8% 10.2% 12.5% 9.6% 12.0%   12.0%
FCF yield, % ? 16.7% -1.3% -46.2% -93.4% 95.1%   82.0%
ROE, % ? 8.9% 13.1% 17.5% 13.8% 23.9%   23.9%
ROA, % ? 2.8% 4.3% 4.7% 3.2% 6.0%   6.0%
P/E ? 10.3 7.26 3.75 3.57 2.36   2.74
P/FCF 6.00 -76.8 -2.17 -1.07 1.05   1.22
P/S ? 0.69 0.74 0.47 0.34 0.28   0.33
P/BV ? 0.96 1.00 0.69 0.52 0.58   0.68
EV/EBITDA ? 4.72 3.80 3.63 4.18 1.53   1.66
Debt/EBITDA 1.08 0.61 1.92 2.94 0.66   0.66
Employees, people 9 453  
Labour productivity, mln rub/person/year 12.5  
Expenses per employee, thousand rub 1 349  
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00% 0.00%   0
CAPEX/Revenue, % 1% 2% 5% 4% 5%   5%
IR rating 3.1 2.0   2.0
Financial statement quality 4 4   4
Investor Presentations 1 1   1
Smart-lab presence 1 1   1
Annual report 5 5   5
Investor site URL 4 1   1
Investor calendar 2 1   1
IR feedback 5 1   1
LSR shareholders