Diasoft Financial Statements (DIAS)

Диасофтsmart-lab.ru   2021 2022 2023 2024 2025   LTM ?
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