Samolet Financial Statements (SMLT)
|
|
|
|
Report date
|
|
|
06.04.2021 |
06.04.2021 |
04.05.2022 |
24.04.2023 |
11.01.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
Pending apartment sales, thousand m2 |
|
|
475 |
489 |
805 |
1 067 |
1 575 |
|
Pending apartment sales, RUR, bln rub |
|
|
45.7 |
59.7 |
126.4 |
178.9 |
287.4 |
|
Apartment sales, thousand m2 |
|
|
|
|
805 |
1 067 |
1 575 |
|
Mortage sales share, % |
|
|
65.0% |
73.0% |
73.0% |
82.0% |
89.0% |
|
Average m2 sale price, thousand rubles/m2 |
|
|
96 |
122 |
157 |
166 |
187 |
|
|
Revenue, bln rub |
? |
|
0.450 |
0.510 |
1.55 |
3.21 |
6.84 |
|
Operating Income, bln rub |
|
|
0.147 |
0.090 |
0.643 |
1.91 |
5.23 |
|
Net profit, bln rub |
? |
|
-0.098 |
-0.780 |
2.32 |
7.48 |
7.67 |
|
|
OCF, bln rub |
? |
|
-0.638 |
-2.04 |
-5.90 |
-11.3 |
-9.60 |
|
CAPEX, bln rub |
? |
|
0.004 |
0.271 |
0.000 |
0.000 |
0.000 |
|
FCF, bln rub |
? |
|
-0.642 |
-2.31 |
-5.90 |
-11.3 |
-9.60 |
|
Dividend payout, bln rub
|
|
|
|
2.50 |
2.50 |
5.00 |
|
|
|
Dividend, rub/share
|
? |
|
|
41 |
41 |
82 |
|
|
Ordinary share dividend yield, %
|
|
|
0.0% |
4.3% |
0.8% |
3.4% |
0.0% |
|
Dividend payout ratio, %
|
|
|
0% |
0% |
108% |
67% |
0% |
|
|
OPEX, bln rub |
|
|
0.247 |
0.381 |
0.902 |
1.30 |
1.61 |
|
Cost of production, bln rub |
|
|
0.054 |
0.035 |
0.004 |
0.000 |
0.000 |
|
|
Assets, bln rub |
|
|
21.6 |
28.9 |
69.1 |
111.6 |
|
|
Net Assets, bln rub |
? |
|
9.40 |
10.1 |
7.40 |
9.41 |
|
|
Debt, bln rub |
|
|
11.6 |
18.2 |
61.2 |
101.5 |
|
|
Cash, bln rub |
|
|
0.500 |
0.260 |
1.33 |
2.95 |
|
|
Net debt, bln rub |
|
|
11.1 |
18.0 |
59.8 |
98.6 |
0.00 |
|
|
Ordinary share price, rub |
|
|
956.0 |
956.0 |
4 881 |
2 418 |
3 897 |
|
Number of ordinary shares, mln |
|
|
60.0 |
60.3 |
61.6 |
61.6 |
61.6 |
|
Free Float, % |
|
|
0.000% |
5.00% |
|
9.00% |
|
|
|
Market cap, bln rub |
|
|
57.4 |
57.6 |
300.6 |
148.9 |
240.0 |
|
EV, bln rub |
? |
|
68.5 |
75.6 |
360.4 |
247.4 |
240.0 |
|
Book value, bln rub |
|
|
9.40 |
10.1 |
7.40 |
9.41 |
0.00 |
|
|
EPS, rub |
? |
|
-1.63 |
-12.9 |
37.7 |
121.5 |
124.6 |
|
FCF/share, rub |
|
|
-10.7 |
-38.3 |
-95.8 |
-183.3 |
-155.9 |
|
BV/share, rub |
|
|
156.7 |
167.6 |
120.2 |
152.8 |
0.00 |
|
|
EBITDA margin, % |
? |
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
Net margin, % |
? |
|
-21.8% |
-152.9% |
149.7% |
233.0% |
112.1% |
|
FCF yield, % |
? |
|
-1.1% |
-4.0% |
-2.0% |
-7.6% |
-4.0% |
|
ROE, % |
? |
|
-1.0% |
-7.7% |
31.4% |
79.5% |
|
|
ROA, % |
? |
|
-0.5% |
-2.7% |
3.4% |
6.7% |
|
|
|
P/E |
? |
|
-585.3 |
-73.9 |
129.6 |
19.9 |
31.3 |
|
P/FCF |
|
|
-89.3 |
-24.9 |
-50.9 |
-13.2 |
-25.0 |
|
P/S |
? |
|
127.5 |
113.0 |
193.9 |
46.4 |
35.1 |
|
P/BV |
? |
|
6.10 |
5.70 |
40.6 |
15.8 |
|
|
|
Employees, people |
|
|
1 858 |
1 611 |
2 193 |
3 722 |
9 547 |
|
Labour productivity, mln rub/person/year |
|
|
0.24 |
0.32 |
0.71 |
0.86 |
0.72 |
|
Expenses per employee, thousand rub |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
|
|
|
|
|
CAPEX/Revenue, % |
|
|
1% |
53% |
0% |
0% |
0% |
|
|
IR rating
|
|
|
|
|
3.4 |
|
4.1 |
|
Financial statement quality
|
|
|
|
|
3 |
|
4 |
|
Investor Presentations
|
|
|
|
|
1 |
|
5 |
|
Smart-lab presence
|
|
|
|
|
3 |
|
1 |
|
Annual report
|
|
|
|
|
5 |
|
5 |
|
Investor site URL
|
|
|
|
|
3 |
|
4 |
|
Investor calendar
|
|
|
|
|
4 |
|
5 |
|
IR feedback
|
|
|
|
|
5 |
|
5 |
|
| Samolet shareholders |
