AFK Sistema Financial Statements (AFKS)
|
|
|
|
Report date
|
|
|
08.04.2022 |
10.04.2023 |
08.04.2024 |
17.04.2025 |
16.04.2026 |
|
16.04.2026 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
773.2 |
912.7 |
1 046 |
1 230 |
1 332 |
|
1 332 |
|
Operating Income, bln rub |
|
|
155.8 |
161.3 |
115.5 |
165.6 |
134.0 |
|
134.0 |
|
EBITDA, bln rub |
? |
|
264.7 |
271.8 |
263.5 |
316.3 |
306.2 |
|
306.2 |
|
Net profit, bln rub |
? |
|
-8.90 |
19.4 |
-31.5 |
-26.2 |
-222.2 |
|
-222.2 |
|
Net profit not adj., bln rub |
? |
|
17.3 |
19.4 |
|
|
|
|
|
|
|
OCF, bln rub |
? |
|
121.6 |
49.0 |
74.1 |
1.14 |
117.4 |
|
117.4 |
|
CAPEX, bln rub |
? |
|
167.2 |
158.6 |
149.3 |
189.3 |
166.8 |
|
171.7 |
|
FCF, bln rub |
? |
|
-52.4 |
-119.3 |
-99.4 |
-213.3 |
-61.0 |
|
-61.0 |
|
Dividend payout, bln rub
|
|
|
0.000 |
3.86 |
5.02 |
|
|
|
|
|
|
Dividend, rub/share
|
? |
|
0 |
0.41 |
0.52 |
|
|
|
|
|
Ordinary share dividend yield, %
|
|
|
0.0% |
3.5% |
3.2% |
0.0% |
0.0% |
|
0.0% |
|
Dividend payout ratio, %
|
|
|
0% |
20% |
0% |
0% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
295.6 |
296.8 |
227.9 |
245.6 |
243.6 |
|
243.6 |
|
Cost of production, bln rub |
|
|
363.4 |
454.6 |
543.5 |
660.7 |
736.2 |
|
736.2 |
|
Amortization, bln rub |
|
|
134.2 |
145.8 |
148.0 |
150.7 |
172.2 |
|
172.2 |
|
Employment expenses, bln rub |
|
|
159.9 |
183.7 |
219.7 |
243.0 |
263.5 |
|
|
|
Interest expenses, bln rub |
|
|
71.5 |
115.8 |
106.7 |
217.1 |
295.6 |
|
295.6 |
|
|
Assets, bln rub |
|
|
1 755 |
2 098 |
2 349 |
2 778 |
2 878 |
|
2 878 |
|
Net Assets, bln rub |
? |
|
85.4 |
105.2 |
66.3 |
11.0 |
-173.8 |
|
-173.8 |
|
Debt, bln rub |
|
|
851.1 |
1 061 |
1 199 |
1 485 |
1 550 |
|
1 550 |
|
Cash, bln rub |
|
|
81.9 |
134.4 |
137.5 |
157.9 |
116.5 |
|
116.5 |
|
Net debt, bln rub |
|
|
769.2 |
926.7 |
1 062 |
1 327 |
1 434 |
|
1 434 |
|
|
Ordinary share price, rub |
|
|
23.4 |
11.9 |
16.0 |
15.2 |
13.3 |
|
12.3 |
|
Number of ordinary shares, mln |
|
|
9 650 |
9 650 |
9 650 |
9 650 |
9 650 |
|
9 650 |
|
Free Float, % |
|
|
|
|
32.6% |
32.1% |
33.0% |
|
33.0% |
|
|
Market cap, bln rub |
|
|
226.1 |
114.5 |
154.6 |
146.6 |
128.7 |
|
118.7 |
|
EV, bln rub |
? |
|
995.3 |
1 041 |
1 216 |
1 474 |
1 562 |
|
1 552 |
|
Book value, bln rub |
|
|
-143.7 |
-154.1 |
-191.1 |
-304.0 |
-508.9 |
|
-508.9 |
|
|
EPS, rub |
? |
|
-0.92 |
2.01 |
-3.27 |
-2.72 |
-23.0 |
|
-23.0 |
|
FCF/share, rub |
|
|
-5.43 |
-12.4 |
-10.3 |
-22.1 |
-6.32 |
|
-6.32 |
|
BV/share, rub |
|
|
-14.9 |
-16.0 |
-19.8 |
-31.5 |
-52.7 |
|
-52.7 |
|
|
EBITDA margin, % |
? |
|
34.2% |
29.8% |
25.2% |
25.7% |
23.0% |
|
23.0% |
|
Net margin, % |
? |
|
-1.2% |
2.1% |
-3.0% |
-2.1% |
-16.7% |
|
-16.7% |
|
FCF yield, % |
? |
|
-23.2% |
-104.2% |
-64.3% |
-145.5% |
-47.4% |
|
-51.4% |
|
ROE, % |
? |
|
-10.4% |
18.5% |
-47.6% |
-237.5% |
127.8% |
|
127.8% |
|
ROA, % |
? |
|
-0.5% |
0.9% |
-1.3% |
-0.9% |
-7.7% |
|
-7.7% |
|
|
P/E |
? |
|
-25.4 |
5.90 |
-4.90 |
-5.59 |
-0.58 |
|
-0.53 |
|
P/FCF |
|
|
-4.31 |
-0.96 |
-1.56 |
-0.69 |
-2.11 |
|
-1.95 |
|
P/S |
? |
|
0.29 |
0.13 |
0.15 |
0.12 |
0.10 |
|
0.09 |
|
P/BV |
? |
|
-1.57 |
-0.74 |
-0.81 |
-0.48 |
-0.25 |
|
-0.23 |
|
EV/EBITDA |
? |
|
3.76 |
3.83 |
4.62 |
4.66 |
5.10 |
|
5.07 |
|
Debt/EBITDA |
|
|
2.91 |
3.41 |
4.03 |
4.20 |
4.68 |
|
4.68 |
|
|
Employees, people |
|
|
|
242 |
251 |
266 |
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
|
3 771 |
4 167 |
4 624 |
|
|
|
|
Expenses per employee, thousand rub |
|
|
|
759 091 |
875 100 |
913 534 |
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
22% |
17% |
14% |
15% |
13% |
|
13% |
|
| AFK Sistema shareholders |
