Glorax Financial Statements (GLRX)
|
|
|
|
Report date
|
|
|
30.06.2023 |
30.06.2023 |
05.06.2024 |
22.04.2025 |
27.04.2026 |
|
27.04.2026 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Pending apartment sales, thousand m2 |
|
|
|
|
|
|
|
|
64 |
|
Pending apartment sales, RUR, bln rub |
|
|
|
|
|
31.2 |
45.9 |
|
52.0 |
|
Apartment sales, thousand m2 |
|
|
|
|
|
122 |
220 |
|
|
|
Mortage sales share, % |
|
|
|
|
|
66.0% |
69.0% |
|
75.0% |
|
Average m2 sale price, thousand rubles/m2 |
|
|
|
|
|
256 |
214 |
|
197 |
|
|
Revenue, bln rub |
? |
|
6.89 |
5.45 |
13.7 |
32.6 |
41.3 |
|
41.3 |
|
Operating Income, bln rub |
|
|
0.338 |
-0.269 |
3.63 |
8.77 |
11.4 |
|
11.4 |
|
EBITDA, bln rub |
? |
|
0.387 |
-0.210 |
3.76 |
10.3 |
14.1 |
|
14.1 |
|
Net profit, bln rub |
? |
|
-0.148 |
-1.10 |
0.503 |
1.25 |
3.07 |
|
3.07 |
|
|
OCF, bln rub |
? |
|
-9.34 |
-11.4 |
-16.5 |
-0.784 |
-19.0 |
|
-19.0 |
|
CAPEX, bln rub |
? |
|
0.017 |
0.023 |
0.012 |
0.388 |
0.458 |
|
0.458 |
|
FCF, bln rub |
? |
|
-7.56 |
-14.4 |
-17.2 |
-3.26 |
-21.0 |
|
-21.0 |
|
|
Ordinary share dividend yield, %
|
|
|
|
|
|
|
0.0% |
|
0.0% |
|
Dividend payout ratio, %
|
|
|
0% |
0% |
0% |
0% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
1.32 |
2.04 |
2.55 |
5.22 |
5.27 |
|
5.27 |
|
Cost of production, bln rub |
|
|
4.79 |
3.31 |
7.61 |
19.7 |
26.5 |
|
26.5 |
|
Amortization, bln rub |
|
|
0.0 |
0.1 |
0.1 |
0.1 |
0.2 |
|
0.2 |
|
Employment expenses, bln rub |
|
|
0.443 |
0.573 |
0.553 |
1.14 |
1.49 |
|
1.49 |
|
Interest expenses, bln rub |
|
|
0.687 |
1.11 |
3.16 |
7.83 |
8.57 |
|
8.57 |
|
|
Assets, bln rub |
|
|
16.5 |
32.9 |
60.5 |
75.2 |
110.0 |
|
110.0 |
|
Net Assets, bln rub |
? |
|
1.41 |
2.12 |
1.06 |
2.28 |
7.16 |
|
7.16 |
|
Debt, bln rub |
|
|
10.5 |
25.2 |
44.2 |
52.4 |
89.9 |
|
89.9 |
|
Cash, bln rub |
|
|
4.82 |
14.5 |
26.0 |
18.7 |
41.0 |
|
41.0 |
|
Net debt, bln rub |
|
|
5.67 |
10.7 |
18.2 |
33.7 |
48.9 |
|
48.9 |
|
|
Ordinary share price, rub |
|
|
|
|
|
|
58.3 |
|
57.8 |
|
Number of ordinary shares, mln |
|
|
|
|
|
0.100 |
282.8 |
|
282.8 |
|
Free Float, % |
|
|
|
|
|
|
10.1% |
|
10.1% |
|
|
Market cap, bln rub |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
16.5 |
|
16.3 |
|
EV, bln rub |
? |
|
5.67 |
10.7 |
18.2 |
33.7 |
65.4 |
|
65.3 |
|
Book value, bln rub |
|
|
1.39 |
2.09 |
1.03 |
2.04 |
6.80 |
|
6.80 |
|
|
EPS, rub |
? |
|
|
|
|
12 450 |
10.9 |
|
10.9 |
|
FCF/share, rub |
|
|
|
|
|
-32 560 |
-74.1 |
|
-74.1 |
|
BV/share, rub |
|
|
|
|
|
20 420 |
24.1 |
|
24.1 |
|
|
EBITDA margin, % |
? |
|
5.6% |
-3.9% |
27.4% |
31.7% |
34.0% |
|
34.0% |
|
Net margin, % |
? |
|
-2.1% |
-20.2% |
3.7% |
3.8% |
7.4% |
|
7.4% |
|
FCF yield, % |
? |
|
|
|
|
|
-127.0% |
|
-128.3% |
|
ROE, % |
? |
|
-10.5% |
-51.8% |
47.6% |
54.7% |
42.9% |
|
42.9% |
|
ROA, % |
? |
|
-0.9% |
-3.3% |
0.8% |
1.7% |
2.8% |
|
2.8% |
|
|
P/E |
? |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.38 |
|
5.32 |
|
P/FCF |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.79 |
|
-0.78 |
|
P/S |
? |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.40 |
|
0.40 |
|
P/BV |
? |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.43 |
|
2.40 |
|
EV/EBITDA |
? |
|
14.7 |
-50.9 |
4.85 |
3.26 |
4.66 |
|
4.65 |
|
Debt/EBITDA |
|
|
14.7 |
-50.9 |
4.85 |
3.26 |
3.48 |
|
3.48 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0% |
0% |
0% |
1% |
1% |
|
1% |
|
| Glorax shareholders |
