Zavod DIOD Financial Statements (DIOD)
|
|
|
|
Report date
|
|
|
27.04.2021 |
28.04.2022 |
27.04.2023 |
17.04.2024 |
29.05.2025 |
|
28.08.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
0.520 |
0.602 |
0.561 |
0.549 |
0.511 |
|
0.522 |
|
Operating Income, bln rub |
|
|
0.048 |
0.107 |
0.045 |
0.007 |
-0.286 |
|
-0.230 |
|
EBITDA, bln rub |
? |
|
0.056 |
0.117 |
0.056 |
0.012 |
-0.266 |
|
-0.212 |
|
Net profit, bln rub |
? |
|
0.035 |
0.088 |
0.042 |
0.008 |
-0.261 |
|
-0.228 |
|
|
OCF, bln rub |
? |
|
0.089 |
0.104 |
0.100 |
0.003 |
0.065 |
|
0.057 |
|
CAPEX, bln rub |
? |
|
0.001 |
0.011 |
0.003 |
0.035 |
0.032 |
|
0.032 |
|
FCF, bln rub |
? |
|
0.990 |
0.093 |
0.103 |
-0.026 |
0.058 |
|
0.039 |
|
Dividend payout, bln rub
|
|
|
0.059 |
0.071 |
0.073 |
|
0.073 |
|
0.076 |
|
|
Dividend, rub/share
|
? |
|
0.65 |
0.78 |
0.8 |
|
0.8 |
|
0.84 |
|
Ordinary share dividend yield, %
|
|
|
9.3% |
9.8% |
10.4% |
0.0% |
7.6% |
|
8.6% |
|
Dividend payout ratio, %
|
|
|
169% |
81% |
174% |
0% |
0% |
|
-33% |
|
|
OPEX, bln rub |
|
|
0.277 |
0.250 |
0.264 |
0.291 |
0.284 |
|
0.288 |
|
Cost of production, bln rub |
|
|
0.190 |
0.245 |
0.242 |
0.255 |
0.263 |
|
0.250 |
|
Amortization, bln rub |
|
|
|
|
0.0 |
0.0 |
0.0 |
|
0.0 |
|
Employment expenses, bln rub |
|
|
0.167 |
0.140 |
0.230 |
0.213 |
0.195 |
|
0.199 |
|
Interest expenses, bln rub |
|
|
0.001 |
0.000 |
0.000 |
0.000 |
0.000 |
|
|
|
|
Assets, bln rub |
|
|
1.40 |
1.42 |
1.42 |
1.35 |
1.02 |
|
1.08 |
|
Net Assets, bln rub |
? |
|
1.20 |
1.23 |
1.21 |
1.13 |
0.794 |
|
0.731 |
|
Debt, bln rub |
|
|
0.044 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Cash, bln rub |
|
|
0.050 |
0.088 |
0.108 |
0.034 |
0.037 |
|
0.071 |
|
Net debt, bln rub |
|
|
-0.01 |
-0.09 |
-0.11 |
-0.03 |
-0.04 |
|
-0.07 |
|
|
Ordinary share price, rub |
|
|
7.02 |
7.95 |
7.68 |
16.3 |
10.5 |
|
9.75 |
|
Number of ordinary shares, mln |
|
|
91.5 |
91.5 |
91.5 |
91.5 |
91.5 |
|
91.5 |
|
|
Market cap, bln rub |
|
|
0.64 |
0.73 |
0.70 |
1.49 |
0.96 |
|
0.89 |
|
EV, bln rub |
? |
|
0.64 |
0.64 |
0.59 |
1.46 |
0.92 |
|
0.82 |
|
Book value, bln rub |
|
|
1.01 |
1.04 |
1.01 |
0.94 |
0.59 |
|
0.52 |
|
|
EPS, rub |
? |
|
0.38 |
0.96 |
0.46 |
0.09 |
-2.85 |
|
-2.49 |
|
FCF/share, rub |
|
|
10.8 |
1.02 |
1.13 |
-0.28 |
0.63 |
|
0.43 |
|
BV/share, rub |
|
|
11.0 |
11.4 |
11.1 |
10.2 |
6.47 |
|
5.69 |
|
|
EBITDA margin, % |
? |
|
10.8% |
19.4% |
10.0% |
2.2% |
-52.1% |
|
-40.6% |
|
Net margin, % |
? |
|
6.7% |
14.6% |
7.5% |
1.5% |
-51.1% |
|
-43.7% |
|
FCF yield, % |
? |
|
154.1% |
12.8% |
14.7% |
-1.7% |
6.0% |
|
4.4% |
|
ROE, % |
? |
|
2.9% |
7.2% |
3.5% |
0.7% |
-32.9% |
|
-31.2% |
|
ROA, % |
? |
|
2.5% |
6.2% |
3.0% |
0.6% |
-25.7% |
|
-21.2% |
|
|
P/E |
? |
|
18.4 |
8.27 |
16.7 |
186.4 |
-3.68 |
|
-3.91 |
|
P/FCF |
|
|
0.65 |
7.82 |
6.82 |
-57.4 |
16.6 |
|
22.9 |
|
P/S |
? |
|
1.24 |
1.21 |
1.25 |
2.72 |
1.88 |
|
1.71 |
|
P/BV |
? |
|
0.64 |
0.70 |
0.69 |
1.60 |
1.62 |
|
1.71 |
|
EV/EBITDA |
? |
|
11.4 |
5.47 |
10.6 |
121.5 |
-3.47 |
|
-3.87 |
|
Debt/EBITDA |
|
|
-0.11 |
-0.75 |
-1.93 |
-2.83 |
0.14 |
|
0.33 |
|
|
Employees, people |
|
|
120 |
|
|
|
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
4.33 |
|
|
|
|
|
|
|
Expenses per employee, thousand rub |
|
|
1 392 |
|
|
|
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0% |
2% |
1% |
6% |
6% |
|
6% |
|
| Zavod DIOD shareholders |
