Europlan Financial Statements (LEAS)
|
|
|
|
Report date
|
|
|
26.02.2021 |
28.02.2022 |
02.03.2024 |
29.02.2024 |
04.03.2025 |
|
19.11.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
13.1 |
17.7 |
23.9 |
30.4 |
41.5 |
|
42.0 |
|
Net profit, bln rub |
? |
|
6.04 |
8.67 |
11.9 |
14.8 |
14.9 |
|
6.55 |
|
|
Dividend payout, bln rub
|
|
|
3.00 |
2.00 |
3.50 |
6.80 |
9.48 |
|
10.4 |
|
|
Dividend, rub/share
|
? |
|
25 |
16.67 |
29.17 |
56.67 |
79 |
|
87 |
|
Ordinary share dividend yield, %
|
|
|
2.9% |
1.9% |
3.3% |
6.5% |
11.1% |
|
14.5% |
|
Dividend payout ratio, %
|
|
|
50% |
23% |
29% |
46% |
64% |
|
159% |
|
|
OPEX, bln rub |
|
|
5.11 |
6.54 |
7.95 |
9.31 |
10.9 |
|
10.4 |
|
Employment expenses, bln rub |
|
|
3.94 |
4.92 |
6.26 |
7.36 |
8.55 |
|
7.99 |
|
Interest expenses, bln rub |
|
|
5.43 |
7.79 |
13.9 |
17.8 |
29.3 |
|
34.5 |
|
|
Assets, bln rub |
|
|
99.0 |
171.0 |
189.3 |
264.7 |
302.1 |
|
228.9 |
|
Net Assets, bln rub |
? |
|
17.1 |
26.1 |
33.8 |
44.7 |
50.6 |
|
46.9 |
|
Debt, bln rub |
|
|
74.1 |
133.3 |
141.7 |
202.3 |
226.7 |
|
155.2 |
|
Cash, bln rub |
|
|
2.57 |
8.61 |
10.2 |
11.6 |
15.8 |
|
14.5 |
|
Net debt, bln rub |
|
|
71.6 |
124.7 |
131.5 |
190.7 |
210.9 |
|
140.7 |
|
|
Ordinary share price, rub |
|
|
875.0 |
875.0 |
875.0 |
875.0 |
714.0 |
|
599.4 |
|
Number of ordinary shares, mln |
|
|
120.0 |
120.0 |
120.0 |
120.0 |
120.0 |
|
120.0 |
|
Free Float, % |
|
|
|
|
|
|
13.0% |
|
13.0% |
|
|
Market cap, bln rub |
|
|
105.0 |
105.0 |
105.0 |
105.0 |
85.7 |
|
71.9 |
|
EV, bln rub |
? |
|
176.6 |
229.7 |
236.5 |
295.7 |
296.5 |
|
212.6 |
|
Book value, bln rub |
|
|
17.1 |
26.1 |
33.8 |
44.7 |
50.6 |
|
46.9 |
|
|
EPS, rub |
? |
|
50.3 |
72.3 |
99.1 |
123.3 |
124.3 |
|
54.6 |
|
FCF/share, rub |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0 |
|
BV/share, rub |
|
|
142.8 |
217.8 |
281.8 |
372.4 |
421.8 |
|
390.8 |
|
|
EBITDA margin, % |
? |
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0 |
|
Net margin, % |
? |
|
46.3% |
48.9% |
49.8% |
48.6% |
36.0% |
|
15.6% |
|
FCF yield, % |
? |
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0.0% |
|
ROE, % |
? |
|
35.2% |
33.2% |
35.2% |
33.1% |
29.5% |
|
14.0% |
|
ROA, % |
? |
|
6.1% |
5.1% |
6.3% |
5.6% |
4.9% |
|
2.9% |
|
|
P/E |
? |
|
17.4 |
12.1 |
8.83 |
7.10 |
5.75 |
|
11.0 |
|
P/S |
? |
|
8.05 |
5.93 |
4.40 |
3.45 |
2.07 |
|
1.71 |
|
P/BV |
? |
|
6.13 |
4.02 |
3.10 |
2.35 |
1.69 |
|
1.53 |
|
|
Employees, people |
|
|
2 204 |
2 561 |
2 427 |
2 719 |
3 117 |
|
2 904 |
|
Labour productivity, mln rub/person/year |
|
|
5.92 |
6.92 |
9.84 |
11.2 |
13.3 |
|
14.5 |
|
Expenses per employee, thousand rub |
|
|
1 788 |
1 921 |
2 579 |
2 707 |
2 743 |
|
2 752 |
|
|
CAPEX/Revenue, % |
|
|
0% |
0% |
0% |
0% |
0% |
|
0 |
|
| Europlan shareholders |
