DZRD Financial Statements (DZRD)
|
|
|
|
Report date
|
|
|
29.04.2022 |
02.05.2023 |
26.04.2024 |
30.04.2025 |
29.04.2026 |
|
29.04.2026 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
1.75 |
2.27 |
3.26 |
3.27 |
1.78 |
|
1.78 |
|
Operating Income, bln rub |
|
|
0.238 |
0.240 |
-0.162 |
-0.824 |
0.974 |
|
0.974 |
|
EBITDA, bln rub |
? |
|
|
0.711 |
0.930 |
-0.402 |
1.39 |
|
|
|
Net profit, bln rub |
? |
|
0.162 |
0.132 |
-0.373 |
-1.21 |
-1.31 |
|
-1.31 |
|
|
OCF, bln rub |
? |
|
0.386 |
0.742 |
0.853 |
0.248 |
2.05 |
|
2.05 |
|
CAPEX, bln rub |
? |
|
0.350 |
0.600 |
0.669 |
0.195 |
2.43 |
|
2.43 |
|
FCF, bln rub |
? |
|
-0.320 |
-0.270 |
0.184 |
0.053 |
-0.378 |
|
-0.378 |
|
Dividend payout, bln rub
|
|
|
|
|
0.198 |
|
|
|
|
|
|
Dividend, rub/share
|
? |
|
|
|
432.09 |
|
|
|
|
|
Ordinary share dividend yield, %
|
|
|
0.0% |
0.0% |
12.2% |
0.0% |
0.0% |
|
0 |
|
Preferred share dividend, rub/share
|
|
|
|
|
432.09 |
|
|
|
|
|
Preferred share dividend yield, %
|
|
|
0.0% |
0.0% |
11.6% |
0.0% |
0.0% |
|
0 |
|
Dividend payout ratio, %
|
|
|
0% |
0% |
0% |
0% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
0.200 |
0.680 |
1.37 |
0.560 |
0.380 |
|
0.380 |
|
Cost of production, bln rub |
|
|
1.31 |
1.35 |
2.05 |
2.59 |
1.63 |
|
1.63 |
|
Amortization, bln rub |
|
|
|
0.1 |
0.1 |
0.4 |
0.4 |
|
0.4 |
|
Employment expenses, bln rub |
|
|
|
0.510 |
0.646 |
0.765 |
0.666 |
|
0.666 |
|
Interest expenses, bln rub |
|
|
0.052 |
0.053 |
0.059 |
0.057 |
0.103 |
|
0.103 |
|
|
Assets, bln rub |
|
|
3.98 |
4.34 |
3.70 |
5.08 |
4.00 |
|
4.00 |
|
Net Assets, bln rub |
? |
|
2.96 |
3.10 |
2.52 |
3.58 |
2.27 |
|
2.27 |
|
Debt, bln rub |
|
|
0.800 |
0.830 |
0.623 |
0.364 |
0.605 |
|
0.605 |
|
Cash, bln rub |
|
|
0.058 |
0.090 |
0.060 |
0.055 |
0.039 |
|
0.039 |
|
Net debt, bln rub |
|
|
0.74 |
0.74 |
0.56 |
0.31 |
0.57 |
|
0.57 |
|
|
Ordinary share price, rub |
|
|
2 065 |
2 070 |
3 555 |
4 040 |
4 175 |
|
2 000 |
|
Number of ordinary shares, mln |
|
|
0.343 |
0.343 |
0.343 |
0.343 |
0.343 |
|
0.343 |
|
Preferred share price, rub |
|
|
1 640 |
1 870 |
3 710 |
2 810 |
2 410 |
|
2 010 |
|
Number of preferred shares, mln |
|
|
0.114 |
0.114 |
0.114 |
0.114 |
0.114 |
|
0.114 |
|
|
Market cap, bln rub |
|
|
0.90 |
0.92 |
1.65 |
1.71 |
1.71 |
|
0.92 |
|
EV, bln rub |
? |
|
1.64 |
1.66 |
2.21 |
2.02 |
2.28 |
|
1.48 |
|
Book value, bln rub |
|
|
2.96 |
3.10 |
2.52 |
3.58 |
2.27 |
|
2.27 |
|
|
EPS, rub |
? |
|
471.7 |
384.4 |
-1 086 |
-3 526 |
-3 823 |
|
-3 823 |
|
FCF/share, rub |
|
|
-931.8 |
-786.2 |
535.8 |
154.3 |
-1 101 |
|
-1 101 |
|
BV/share, rub |
|
|
8 620 |
9 027 |
7 324 |
10 422 |
6 596 |
|
6 596 |
|
|
EBITDA margin, % |
? |
|
0.0% |
31.3% |
28.5% |
-12.3% |
78.4% |
|
0 |
|
Net margin, % |
? |
|
9.3% |
5.8% |
-11.4% |
-37.1% |
-73.8% |
|
-73.8% |
|
FCF yield, % |
? |
|
-45.1% |
-38.0% |
15.1% |
3.8% |
-26.4% |
|
-55.0% |
|
ROE, % |
? |
|
5.5% |
4.3% |
-14.8% |
-33.8% |
-58.0% |
|
-58.0% |
|
ROA, % |
? |
|
4.1% |
3.0% |
-10.1% |
-23.8% |
-32.8% |
|
-32.8% |
|
|
P/E |
? |
|
5.54 |
7.01 |
-4.41 |
-1.41 |
-1.30 |
|
-0.70 |
|
P/FCF |
|
|
-2.80 |
-3.43 |
8.94 |
32.2 |
-4.52 |
|
-2.43 |
|
P/S |
? |
|
0.51 |
0.41 |
0.50 |
0.52 |
0.96 |
|
0.52 |
|
P/BV |
? |
|
0.30 |
0.30 |
0.65 |
0.48 |
0.75 |
|
0.40 |
|
EV/EBITDA |
? |
|
|
2.34 |
2.37 |
-5.02 |
1.63 |
|
|
|
Debt/EBITDA |
|
|
|
1.04 |
0.61 |
-0.77 |
0.41 |
|
|
|
|
Employees, people |
|
|
556 |
530 |
560 |
576 |
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
3.14 |
4.28 |
5.82 |
5.67 |
|
|
|
|
Expenses per employee, thousand rub |
|
|
0.00 |
962.3 |
1 154 |
1 328 |
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
20% |
26% |
21% |
6% |
137% |
|
137% |
|
| DZRD shareholders |
