DEC Financial Statements (DVEC)
|
|
|
|
Report date
|
|
|
29.08.2023 |
05.04.2024 |
29.08.2024 |
08.04.2025 |
29.08.2025 |
|
29.08.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
84.3 |
79.2 |
89.1 |
94.4 |
82.8 |
|
177.2 |
|
Operating Income, bln rub |
|
|
3.04 |
2.19 |
2.67 |
0.802 |
1.53 |
|
2.33 |
|
EBITDA, bln rub |
? |
|
4.59 |
5.41 |
5.33 |
5.59 |
4.61 |
|
10.2 |
|
Net profit, bln rub |
? |
|
3.49 |
1.26 |
1.96 |
0.799 |
0.878 |
|
1.68 |
|
|
OCF, bln rub |
? |
|
2.50 |
6.50 |
4.87 |
11.9 |
5.22 |
|
17.1 |
|
CAPEX, bln rub |
? |
|
6.23 |
7.77 |
5.80 |
8.89 |
4.92 |
|
13.8 |
|
FCF, bln rub |
? |
|
-3.90 |
-1.54 |
-1.08 |
2.80 |
0.278 |
|
3.08 |
|
Dividend payout, bln rub
|
|
|
|
|
|
2.87 |
|
|
2.87 |
|
|
Dividend, rub/share
|
? |
|
|
|
|
0.1666772938 |
|
|
0.1666772938 |
|
Ordinary share dividend yield, %
|
|
|
0.0% |
0.0% |
0.0% |
7.7% |
0.0% |
|
9.4% |
|
Dividend payout ratio, %
|
|
|
0% |
0% |
0% |
359% |
0% |
|
171% |
|
|
OPEX, bln rub |
|
|
80.7 |
78.0 |
85.8 |
91.9 |
80.4 |
|
172.3 |
|
Amortization, bln rub |
|
|
1.6 |
1.7 |
2.1 |
2.0 |
2.3 |
|
4.3 |
|
Employment expenses, bln rub |
|
|
11.2 |
11.7 |
12.4 |
13.4 |
13.3 |
|
26.7 |
|
Interest expenses, bln rub |
|
|
0.320 |
0.340 |
0.507 |
0.558 |
0.549 |
|
1.11 |
|
|
Assets, bln rub |
|
|
70.9 |
86.2 |
88.8 |
97.0 |
104.2 |
|
104.2 |
|
Net Assets, bln rub |
? |
|
26.8 |
28.0 |
33.9 |
26.7 |
24.7 |
|
24.7 |
|
Debt, bln rub |
|
|
17.0 |
20.3 |
21.1 |
21.2 |
21.9 |
|
21.9 |
|
Cash, bln rub |
|
|
3.04 |
5.16 |
5.22 |
9.35 |
9.25 |
|
9.25 |
|
Net debt, bln rub |
|
|
14.0 |
15.1 |
15.9 |
11.8 |
12.6 |
|
12.6 |
|
|
Ordinary share price, rub |
|
|
1.61 |
3.20 |
2.91 |
2.16 |
2.14 |
|
1.78 |
|
Number of ordinary shares, mln |
|
|
17 207 |
17 223 |
17 223 |
17 223 |
17 223 |
|
17 223 |
|
|
Market cap, bln rub |
|
|
27.7 |
55.1 |
50.1 |
37.2 |
36.9 |
|
30.7 |
|
EV, bln rub |
? |
|
41.7 |
70.2 |
66.0 |
49.0 |
49.5 |
|
43.3 |
|
Book value, bln rub |
|
|
26.8 |
28.0 |
33.9 |
26.7 |
24.7 |
|
24.7 |
|
|
EPS, rub |
? |
|
0.20 |
0.07 |
0.11 |
0.05 |
0.05 |
|
0.10 |
|
FCF/share, rub |
|
|
-0.23 |
-0.09 |
-0.06 |
0.16 |
0.02 |
|
0.18 |
|
BV/share, rub |
|
|
1.56 |
1.63 |
1.97 |
1.55 |
1.44 |
|
1.44 |
|
|
EBITDA margin, % |
? |
|
5.4% |
6.8% |
6.0% |
5.9% |
5.6% |
|
5.8% |
|
Net margin, % |
? |
|
4.1% |
1.6% |
2.2% |
0.8% |
1.1% |
|
0.9% |
|
FCF yield, % |
? |
|
-20.2% |
-9.9% |
-5.2% |
4.6% |
8.3% |
|
10.0% |
|
ROE, % |
? |
|
14.0% |
17.0% |
9.5% |
10.3% |
6.8% |
|
6.8% |
|
ROA, % |
? |
|
5.3% |
5.5% |
3.6% |
2.8% |
1.6% |
|
1.6% |
|
|
P/E |
? |
|
7.39 |
11.6 |
15.6 |
13.5 |
22.0 |
|
18.3 |
|
P/FCF |
|
|
-4.95 |
-10.1 |
-19.1 |
21.6 |
12.0 |
|
9.97 |
|
P/S |
? |
|
0.19 |
0.34 |
0.30 |
0.20 |
0.21 |
|
0.17 |
|
P/BV |
? |
|
1.03 |
1.97 |
1.48 |
1.39 |
1.49 |
|
1.24 |
|
EV/EBITDA |
? |
|
4.85 |
7.02 |
6.14 |
4.49 |
4.85 |
|
4.25 |
|
Debt/EBITDA |
|
|
1.63 |
1.51 |
1.48 |
1.08 |
1.24 |
|
1.24 |
|
|
Employees, people |
|
|
|
5 052 |
|
4 913 |
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
|
15.7 |
|
19.2 |
|
|
|
|
Expenses per employee, thousand rub |
|
|
|
2 316 |
|
2 721 |
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
7% |
10% |
7% |
9% |
6% |
|
8% |
|
| DEC shareholders |
