Вуш Холдинг | WHOOSH Financial Statements (WUSH)
|
|
|
|
Report date
|
|
|
13.04.2023 |
14.06.2022 |
26.04.2023 |
27.03.2024 |
|
|
26.11.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Number of SIM, thousand units |
|
|
|
|
|
150 |
214 |
|
214 |
|
Number of rides, mln rides |
|
|
|
|
|
|
|
|
276.5 |
|
|
Revenue, bln rub |
? |
|
0.860 |
4.13 |
6.96 |
10.7 |
|
|
13.8 |
|
Operating Income, bln rub |
|
|
0.230 |
1.93 |
1.41 |
2.69 |
|
|
3.44 |
|
EBITDA, bln rub |
? |
|
0.410 |
2.65 |
2.52 |
4.50 |
|
|
6.11 |
|
Net profit, bln rub |
? |
|
0.220 |
1.80 |
0.830 |
1.94 |
|
|
1.64 |
|
Net profit not adj., bln rub |
? |
|
|
|
|
|
|
|
0.259 |
|
|
OCF, bln rub |
? |
|
0.280 |
1.73 |
2.15 |
2.88 |
|
|
4.25 |
|
CAPEX, bln rub |
? |
|
1.28 |
3.20 |
3.75 |
6.36 |
|
|
7.02 |
|
FCF, bln rub |
? |
|
-1.000 |
-1.50 |
-2.02 |
-3.46 |
|
|
-2.86 |
|
Dividend payout, bln rub
|
|
|
|
|
|
|
|
|
0.235 |
|
|
Dividend, rub/share
|
? |
|
|
|
|
|
|
|
2.11 |
|
Ordinary share dividend yield, %
|
|
|
|
0.0% |
0.0% |
0.0% |
0.0% |
|
1.1% |
|
Dividend payout ratio, %
|
|
|
0% |
0% |
0% |
0% |
|
|
14% |
|
|
OPEX, bln rub |
|
|
0.180 |
0.310 |
0.890 |
1.21 |
|
|
1.64 |
|
Cost of production, bln rub |
|
|
0.450 |
1.88 |
4.72 |
6.83 |
|
|
8.63 |
|
Amortization, bln rub |
|
|
|
0.7 |
1.1 |
1.8 |
|
|
2.6 |
|
Employment expenses, bln rub |
|
|
|
|
1.19 |
1.21 |
|
|
1.61 |
|
Interest expenses, bln rub |
|
|
|
0.138 |
0.559 |
0.920 |
|
|
2.18 |
|
|
Assets, bln rub |
|
|
1.33 |
5.15 |
11.4 |
18.1 |
|
|
23.6 |
|
Net Assets, bln rub |
? |
|
0.210 |
2.41 |
4.87 |
5.73 |
|
|
8.38 |
|
Debt, bln rub |
|
|
1.04 |
2.51 |
5.61 |
10.7 |
|
|
12.8 |
|
Cash, bln rub |
|
|
0.030 |
0.390 |
2.73 |
3.16 |
|
|
6.30 |
|
Net debt, bln rub |
|
|
1.01 |
2.12 |
2.88 |
7.54 |
0.00 |
|
6.46 |
|
|
Ordinary share price, rub |
|
|
|
185.0 |
163.5 |
217.3 |
176.5 |
|
195.5 |
|
Number of ordinary shares, mln |
|
|
100.0 |
100.0 |
111.4 |
111.4 |
111.4 |
|
111.4 |
|
|
Market cap, bln rub |
|
|
0.00 |
18.5 |
18.2 |
24.2 |
19.7 |
|
21.8 |
|
EV, bln rub |
? |
|
1.01 |
20.6 |
21.1 |
31.7 |
19.7 |
|
28.2 |
|
Book value, bln rub |
|
|
0.20 |
2.40 |
4.85 |
5.66 |
0.00 |
|
8.12 |
|
|
EPS, rub |
? |
|
2.20 |
18.0 |
7.45 |
17.4 |
0.00 |
|
14.7 |
|
FCF/share, rub |
|
|
-10.00 |
-15.0 |
-18.1 |
-31.1 |
0.00 |
|
-25.7 |
|
BV/share, rub |
|
|
2.00 |
24.0 |
43.5 |
50.8 |
0.00 |
|
72.9 |
|
|
EBITDA margin, % |
? |
|
47.7% |
64.2% |
36.2% |
41.9% |
|
|
44.4% |
|
Net margin, % |
? |
|
25.6% |
43.6% |
11.9% |
18.1% |
|
|
11.9% |
|
FCF yield, % |
? |
|
|
-8.1% |
-11.1% |
-14.3% |
0.0% |
|
-13.1% |
|
ROE, % |
? |
|
104.8% |
74.7% |
17.0% |
33.9% |
|
|
19.5% |
|
ROA, % |
? |
|
16.5% |
35.0% |
7.3% |
10.7% |
|
|
6.9% |
|
|
P/E |
? |
|
0.00 |
10.3 |
21.9 |
12.5 |
|
|
13.3 |
|
P/FCF |
|
|
0.00 |
-12.3 |
-9.01 |
-6.99 |
|
|
-7.62 |
|
P/S |
? |
|
0.00 |
4.48 |
2.62 |
2.26 |
|
|
1.58 |
|
P/BV |
? |
|
0.00 |
7.71 |
3.76 |
4.28 |
|
|
2.68 |
|
EV/EBITDA |
? |
|
2.46 |
7.78 |
8.37 |
7.05 |
|
|
4.62 |
|
Debt/EBITDA |
|
|
2.46 |
0.80 |
1.14 |
1.68 |
|
|
1.06 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
|
|
0 |
|
|
CAPEX/Revenue, % |
|
|
149% |
77% |
54% |
59% |
|
|
51% |
|
| Вуш Холдинг | WHOOSH shareholders |
