Europlan Financial Statements (LEAS)
|
|
|
|
Report date
|
|
|
26.02.2021 |
26.02.2021 |
28.02.2022 |
02.03.2024 |
29.02.2024 |
|
04.02.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
11.2 |
13.1 |
17.7 |
23.9 |
30.4 |
|
38.7 |
|
Net profit, bln rub |
? |
|
4.83 |
6.04 |
8.67 |
11.9 |
14.8 |
|
15.5 |
|
|
Dividend payout, bln rub
|
|
|
1.000 |
3.00 |
2.00 |
3.50 |
6.80 |
|
9.00 |
|
|
Dividend, rub/share
|
? |
|
8.34 |
25 |
16.67 |
29.17 |
56.67 |
|
75 |
|
Ordinary share dividend yield, %
|
|
|
1.0% |
2.9% |
1.9% |
3.3% |
6.5% |
|
9.5% |
|
Dividend payout ratio, %
|
|
|
21% |
50% |
23% |
29% |
46% |
|
58% |
|
|
OPEX, bln rub |
|
|
4.79 |
5.11 |
6.54 |
7.95 |
9.31 |
|
10.7 |
|
Employment expenses, bln rub |
|
|
3.61 |
3.94 |
4.92 |
6.26 |
7.36 |
|
8.40 |
|
Interest expenses, bln rub |
|
|
5.20 |
5.43 |
7.79 |
13.9 |
17.8 |
|
21.1 |
|
|
Assets, bln rub |
|
|
79.4 |
99.0 |
171.0 |
189.3 |
264.7 |
|
305.8 |
|
Net Assets, bln rub |
? |
|
13.9 |
17.1 |
26.1 |
33.8 |
44.7 |
|
54.0 |
|
Debt, bln rub |
|
|
58.1 |
74.1 |
133.3 |
141.7 |
202.3 |
|
228.3 |
|
Cash, bln rub |
|
|
2.76 |
2.57 |
8.61 |
10.2 |
11.6 |
|
16.0 |
|
Net debt, bln rub |
|
|
55.4 |
71.6 |
124.7 |
131.5 |
190.7 |
|
212.3 |
|
|
Ordinary share price, rub |
|
|
875.0 |
875.0 |
875.0 |
875.0 |
875.0 |
|
792.2 |
|
Number of ordinary shares, mln |
|
|
120.0 |
120.0 |
120.0 |
120.0 |
120.0 |
|
120.0 |
|
|
Market cap, bln rub |
|
|
105.0 |
105.0 |
105.0 |
105.0 |
105.0 |
|
95.1 |
|
EV, bln rub |
? |
|
160.4 |
176.6 |
229.7 |
236.5 |
295.7 |
|
307.4 |
|
Book value, bln rub |
|
|
13.9 |
17.1 |
26.1 |
33.8 |
44.7 |
|
54.0 |
|
|
EPS, rub |
? |
|
40.3 |
50.3 |
72.3 |
99.1 |
123.3 |
|
129.2 |
|
FCF/share, rub |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0 |
|
BV/share, rub |
|
|
115.8 |
142.8 |
217.8 |
281.8 |
372.4 |
|
449.7 |
|
|
EBITDA margin, % |
? |
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0 |
|
Net margin, % |
? |
|
43.2% |
46.3% |
48.9% |
49.8% |
48.6% |
|
40.1% |
|
FCF yield, % |
? |
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0.0% |
|
ROE, % |
? |
|
34.7% |
35.2% |
33.2% |
35.2% |
33.1% |
|
28.7% |
|
ROA, % |
? |
|
6.1% |
6.1% |
5.1% |
6.3% |
5.6% |
|
5.1% |
|
|
P/E |
? |
|
21.7 |
17.4 |
12.1 |
8.83 |
7.10 |
|
6.13 |
|
P/S |
? |
|
9.38 |
8.05 |
5.93 |
4.40 |
3.45 |
|
2.46 |
|
P/BV |
? |
|
7.55 |
6.13 |
4.02 |
3.10 |
2.35 |
|
1.76 |
|
|
Employees, people |
|
|
|
|
|
2 427 |
2 719 |
|
|
|
Labour productivity, mln rub/person/year |
|
|
|
|
|
9.84 |
11.2 |
|
|
|
Expenses per employee, thousand rub |
|
|
|
|
|
2 579 |
2 707 |
|
|
|
|
CAPEX/Revenue, % |
|
|
0% |
0% |
0% |
0% |
0% |
|
0 |
|
| Europlan shareholders |
