Diasoft Financial Statements (DIAS)
|
|
|
|
Comment
|
|
|
|
|
|
|
|
|
|
|
Report date
|
|
|
30.01.2024 |
30.01.2024 |
27.06.2024 |
26.06.2025 |
25.06.2026 |
|
25.06.2026 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Contracted revenue, bln rub |
|
|
|
11.3 |
19.2 |
21.7 |
24.5 |
|
24.5 |
|
|
Revenue, bln rub |
? |
|
6.60 |
7.19 |
9.14 |
10.1 |
9.78 |
|
9.78 |
|
Operating Income, bln rub |
|
|
2.12 |
2.62 |
3.09 |
2.35 |
0.581 |
|
0.581 |
|
EBITDA, bln rub |
? |
|
2.49 |
3.04 |
3.91 |
2.95 |
1.94 |
|
1.94 |
|
Net profit, bln rub |
? |
|
2.00 |
2.48 |
3.06 |
2.39 |
0.547 |
|
0.547 |
|
EBITDAC, bln rub |
? |
|
2.05 |
2.21 |
2.87 |
1.58 |
0.561 |
|
0.561 |
|
NIC, bln rub |
? |
|
1.85 |
2.04 |
2.73 |
1.52 |
-0.240 |
|
-0.240 |
|
|
OCF, bln rub |
? |
|
2.58 |
2.84 |
2.85 |
1.62 |
3.82 |
|
3.82 |
|
CAPEX, bln rub |
? |
|
0.520 |
0.921 |
1.13 |
1.61 |
1.83 |
|
1.83 |
|
FCF, bln rub |
? |
|
2.06 |
1.92 |
1.72 |
0.286 |
2.02 |
|
2.02 |
|
Dividend payout, bln rub
|
|
|
1.44 |
1.65 |
1.30 |
1.80 |
2.10 |
|
1.26 |
|
|
Dividend, rub/share
|
? |
|
|
|
150.96 |
171.9 |
200 |
|
120 |
|
Ordinary share dividend yield, %
|
|
|
|
0.0% |
2.7% |
4.0% |
11.8% |
|
11.8% |
|
Dividend payout ratio, %
|
|
|
72% |
67% |
42% |
75% |
384% |
|
230% |
|
|
OPEX, bln rub |
|
|
1.74 |
1.78 |
2.55 |
2.44 |
2.14 |
|
2.14 |
|
Cost of production, bln rub |
|
|
2.73 |
2.78 |
3.57 |
5.23 |
6.43 |
|
6.43 |
|
Amortization, bln rub |
|
|
0.4 |
0.4 |
0.5 |
0.6 |
0.8 |
|
0.8 |
|
R&D, bln rub |
|
|
0.481 |
0.872 |
1.05 |
1.36 |
1.38 |
|
1.38 |
|
Employment expenses, bln rub |
|
|
|
3.40 |
4.58 |
6.33 |
6.78 |
|
6.78 |
|
Interest expenses, bln rub |
|
|
0.058 |
0.052 |
0.020 |
0.000 |
0.071 |
|
|
|
|
Assets, bln rub |
|
|
|
4.23 |
8.62 |
8.55 |
8.52 |
|
8.52 |
|
Net Assets, bln rub |
? |
|
|
2.85 |
6.08 |
6.66 |
5.32 |
|
5.32 |
|
Debt, bln rub |
|
|
0.056 |
0.045 |
0.000 |
0.000 |
0.461 |
|
0.461 |
|
Cash, bln rub |
|
|
0.800 |
0.630 |
3.14 |
0.786 |
1.36 |
|
1.36 |
|
Net debt, bln rub |
|
|
-0.74 |
-0.59 |
-3.14 |
-0.79 |
-0.90 |
|
-0.90 |
|
|
Ordinary share price, rub |
|
|
|
4 500 |
5 630 |
4 271 |
1 694 |
|
1 017 |
|
Number of ordinary shares, mln |
|
|
10.6 |
10.6 |
10.5 |
10.5 |
10.5 |
|
10.5 |
|
Free Float, % |
|
|
|
|
8.00% |
7.00% |
7.00% |
|
7.00% |
|
|
Market cap, bln rub |
|
|
0.00 |
47.7 |
59.1 |
44.8 |
17.8 |
|
10.7 |
|
EV, bln rub |
? |
|
-0.74 |
47.1 |
56.0 |
44.1 |
16.9 |
|
9.78 |
|
Book value, bln rub |
|
|
0.00 |
1.13 |
3.74 |
3.29 |
0.87 |
|
0.87 |
|
|
EPS, rub |
? |
|
188.7 |
234.0 |
291.4 |
227.9 |
52.1 |
|
52.1 |
|
FCF/share, rub |
|
|
194.0 |
181.5 |
163.6 |
27.2 |
192.2 |
|
192.2 |
|
BV/share, rub |
|
|
0.00 |
106.9 |
356.2 |
313.6 |
82.5 |
|
82.5 |
|
|
EBITDA margin, % |
? |
|
37.7% |
42.3% |
42.8% |
29.3% |
19.8% |
|
19.8% |
|
Net margin, % |
? |
|
30.3% |
34.5% |
33.5% |
23.8% |
5.6% |
|
5.6% |
|
FCF yield, % |
? |
|
|
4.0% |
2.9% |
0.6% |
11.3% |
|
18.9% |
|
ROE, % |
? |
|
|
87.0% |
50.3% |
36.0% |
10.3% |
|
10.3% |
|
ROA, % |
? |
|
|
58.7% |
35.5% |
28.0% |
6.4% |
|
6.4% |
|
|
P/E |
? |
|
0.00 |
19.2 |
19.3 |
18.7 |
32.5 |
|
19.5 |
|
P/FCF |
|
|
0.00 |
24.8 |
34.4 |
156.8 |
8.81 |
|
5.29 |
|
P/S |
? |
|
0.00 |
6.64 |
6.47 |
4.46 |
1.82 |
|
1.09 |
|
P/BV |
? |
|
|
42.1 |
15.8 |
13.6 |
20.5 |
|
12.3 |
|
EV/EBITDA |
? |
|
-0.30 |
15.5 |
14.3 |
15.0 |
8.72 |
|
5.05 |
|
Debt/EBITDA |
|
|
-0.30 |
-0.19 |
-0.80 |
-0.27 |
-0.46 |
|
-0.46 |
|
|
Employees, people |
|
|
1 782 |
1 737 |
2 099 |
2 443 |
2 214 |
|
2 214 |
|
Labour productivity, mln rub/person/year |
|
|
3.70 |
4.14 |
4.35 |
4.12 |
4.42 |
|
4.42 |
|
Expenses per employee, thousand rub |
|
|
0.00 |
1 957 |
2 182 |
2 591 |
3 063 |
|
3 063 |
|
R&D/CAPEX, % |
|
|
92.50% |
94.68% |
92.57% |
84.71% |
75.27% |
|
75.27% |
|
|
CAPEX/Revenue, % |
|
|
8% |
13% |
12% |
16% |
19% |
|
19% |
|
|
IR rating
|
|
|
|
|
|
4.4 |
4.4 |
|
4.4 |
|
Financial statement quality
|
|
|
|
|
5 |
5 |
5 |
|
5 |
|
Investor Presentations
|
|
|
|
|
4 |
4 |
4 |
|
4 |
|
Smart-lab presence
|
|
|
|
|
3 |
4 |
4 |
|
4 |
|
Annual report
|
|
|
|
|
3 |
3 |
3 |
|
3 |
|
Investor site URL
|
|
|
|
|
|
5 |
5 |
|
5 |
|
Investor calendar
|
|
|
|
|
|
5 |
5 |
|
5 |
|
IR feedback
|
|
|
|
|
|
5 |
5 |
|
5 |
|
| Diasoft shareholders |