MoscowExchange Financial Statements (MOEX)
|
|
|
|
Report date
|
|
|
06.03.2020 |
05.03.2021 |
04.03.2022 |
10.03.2023 |
26.02.2024 |
|
25.12.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
43.2 |
48.6 |
54.9 |
83.5 |
104.7 |
|
145.8 |
|
Operating Income, bln rub |
|
|
|
31.8 |
34.4 |
59.7 |
76.0 |
|
102.1 |
|
EBITDA, bln rub |
? |
|
28.7 |
35.2 |
38.0 |
49.7 |
82.2 |
|
107.4 |
|
Net profit, bln rub |
? |
|
22.1 |
25.2 |
27.6 |
36.3 |
60.8 |
|
82.5 |
|
Net profit not adj., bln rub |
? |
|
20.2 |
25.2 |
28.1 |
|
|
|
|
|
|
OCF, bln rub |
? |
|
|
-44.3 |
98.2 |
1 213 |
-74.8 |
|
|
|
CAPEX, bln rub |
? |
|
2.08 |
3.40 |
4.15 |
4.18 |
4.10 |
|
7.02 |
|
Dividend payout, bln rub
|
|
|
18.1 |
21.5 |
|
11.0 |
39.5 |
|
39.5 |
|
|
Dividend, rub/share
|
? |
|
7.93 |
9.45 |
|
4.84 |
17.35 |
|
17.35 |
|
Ordinary share dividend yield, %
|
|
|
7.4% |
5.9% |
0.0% |
5.1% |
9.2% |
|
8.5% |
|
Dividend payout ratio, %
|
|
|
82% |
85% |
0% |
30% |
65% |
|
48% |
|
|
OPEX, bln rub |
|
|
15.4 |
16.8 |
20.5 |
23.9 |
28.7 |
|
43.7 |
|
Amortization, bln rub |
|
|
|
|
|
|
|
|
4.6 |
|
Employment expenses, bln rub |
|
|
7.11 |
8.46 |
9.88 |
12.0 |
15.3 |
|
22.1 |
|
Interest expenses, bln rub |
|
|
2.90 |
0.000 |
0.000 |
|
|
|
|
|
|
Assets, bln rub |
|
|
4 029 |
4 933 |
6 143 |
6 619 |
9 464 |
|
9 203 |
|
Net Assets, bln rub |
? |
|
131.7 |
139.2 |
140.1 |
176.7 |
223.1 |
|
243.2 |
|
Debt, bln rub |
|
|
0.000 |
0.000 |
0.000 |
|
|
|
|
|
Cash, bln rub |
|
|
93.0 |
103.9 |
90.7 |
107.3 |
139.1 |
|
127.0 |
|
Net debt, bln rub |
|
|
-93.0 |
-103.9 |
-90.7 |
-107.3 |
-139.1 |
|
-127.0 |
|
|
Ordinary share price, rub |
|
|
107.8 |
159.2 |
153.1 |
94.9 |
189.1 |
|
203.7 |
|
Number of ordinary shares, mln |
|
|
2 276 |
2 276 |
2 276 |
2 276 |
2 276 |
|
2 276 |
|
|
Market cap, bln rub |
|
|
245.3 |
362.5 |
348.5 |
216.1 |
430.5 |
|
463.7 |
|
EV, bln rub |
? |
|
152.3 |
258.6 |
257.9 |
108.7 |
291.5 |
|
336.6 |
|
Book value, bln rub |
|
|
98.7 |
106.3 |
105.8 |
143.2 |
190.4 |
|
209.7 |
|
|
EPS, rub |
? |
|
9.72 |
11.1 |
12.1 |
15.9 |
26.7 |
|
36.2 |
|
FCF/share, rub |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0 |
|
BV/share, rub |
|
|
43.4 |
46.7 |
46.5 |
62.9 |
83.6 |
|
92.1 |
|
|
EBITDA margin, % |
? |
|
66.5% |
72.4% |
69.3% |
59.5% |
78.5% |
|
73.7% |
|
Net margin, % |
? |
|
51.2% |
51.8% |
50.3% |
43.5% |
58.1% |
|
56.6% |
|
FCF yield, % |
? |
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0.0% |
|
ROE, % |
? |
|
16.8% |
18.1% |
19.7% |
20.5% |
27.3% |
|
33.9% |
|
ROA, % |
? |
|
0.5% |
0.5% |
0.4% |
0.5% |
0.6% |
|
0.9% |
|
|
P/E |
? |
|
11.1 |
14.4 |
12.6 |
5.95 |
7.08 |
|
5.62 |
|
P/S |
? |
|
5.67 |
7.46 |
6.35 |
2.59 |
4.11 |
|
3.18 |
|
P/BV |
? |
|
2.48 |
3.41 |
3.29 |
1.51 |
2.26 |
|
2.21 |
|
EV/EBITDA |
? |
|
5.30 |
7.35 |
6.78 |
2.19 |
3.55 |
|
3.13 |
|
Debt/EBITDA |
|
|
-3.24 |
-2.95 |
-2.38 |
-2.16 |
-1.69 |
|
-1.18 |
|
|
Employees, people |
|
|
1 791 |
1 980 |
2 279 |
2 339 |
2 586 |
|
3 012 |
|
Labour productivity, mln rub/person/year |
|
|
24.1 |
24.5 |
24.1 |
35.7 |
40.5 |
|
48.4 |
|
Expenses per employee, thousand rub |
|
|
3 972 |
4 273 |
4 336 |
5 122 |
5 916 |
|
7 324 |
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
5% |
7% |
8% |
5% |
4% |
|
5% |
|
|
Financial statement quality
|
|
|
|
|
|
3 |
3 |
|
5 |
|
Investor Presentations
|
|
|
|
|
|
4 |
4 |
|
4 |
|
Smart-lab presence
|
|
|
|
|
|
5 |
5 |
|
5 |
|
Investor site URL
|
|
|
|
|
|
5 |
5 |
|
5 |
|
Investor calendar
|
|
|
|
|
|
5 |
5 |
|
5 |
|
IR feedback
|
|
|
|
|
|
5 |
5 |
|
5 |
|
| MoscowExchange shareholders |
