GDR MD Medical Group Inv. PLC Financial Statements (MDMG)
|
|
|
|
Report date
|
|
|
|
31.03.2025 |
28.04.2025 |
29.08.2025 |
|
|
29.08.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
8.30 |
9.06 |
8.96 |
10.3 |
11.6 |
|
36.6 |
|
Operating Income, bln rub |
|
|
|
5.02 |
|
4.65 |
|
|
9.67 |
|
EBITDA, bln rub |
? |
|
|
5.62 |
|
5.82 |
|
|
11.4 |
|
Net profit, bln rub |
? |
|
|
5.04 |
|
4.94 |
|
|
9.98 |
|
|
OCF, bln rub |
? |
|
|
5.84 |
|
6.05 |
|
|
11.9 |
|
CAPEX, bln rub |
? |
|
0.650 |
0.678 |
|
1.35 |
|
|
2.68 |
|
FCF, bln rub |
? |
|
|
4.44 |
|
5.20 |
|
|
9.64 |
|
Dividend payout, bln rub
|
|
|
1.50 |
1.66 |
|
3.15 |
|
|
4.81 |
|
|
Dividend, rub/share
|
? |
|
20 |
22 |
|
42 |
|
|
64 |
|
Ordinary share dividend yield, %
|
|
|
2.2% |
2.4% |
0.0% |
4.1% |
0.0% |
|
4.5% |
|
Dividend payout ratio, %
|
|
|
|
33% |
|
64% |
|
|
48% |
|
|
OPEX, bln rub |
|
|
|
2.46 |
|
2.98 |
|
|
5.44 |
|
Cost of production, bln rub |
|
|
|
10.2 |
|
11.6 |
|
|
21.8 |
|
Amortization, bln rub |
|
|
|
1.0 |
|
1.2 |
|
|
2.1 |
|
Employment expenses, bln rub |
|
|
|
7.16 |
|
8.45 |
|
|
15.6 |
|
|
Assets, bln rub |
|
|
|
39.0 |
|
47.2 |
|
|
47.2 |
|
Net Assets, bln rub |
? |
|
|
30.6 |
|
33.9 |
|
|
33.9 |
|
Debt, bln rub |
|
|
|
0.000 |
|
0.000 |
|
|
0.000 |
|
Cash, bln rub |
|
|
|
6.05 |
8.26 |
3.46 |
3.79 |
|
3.46 |
|
Net debt, bln rub |
|
|
0.00 |
-6.05 |
-8.26 |
-3.46 |
-3.79 |
|
-3.46 |
|
|
Ordinary share price, rub |
|
|
901.5 |
899.1 |
1 023 |
1 028 |
1 222 |
|
1 417 |
|
Number of ordinary shares, mln |
|
|
75.1 |
75.1 |
75.1 |
75.1 |
75.1 |
|
75.1 |
|
Free Float, % |
|
|
|
27.0% |
|
27.0% |
|
|
27.0% |
|
|
Market cap, bln rub |
|
|
67.7 |
67.5 |
76.8 |
77.2 |
91.8 |
|
106.4 |
|
EV, bln rub |
? |
|
67.7 |
61.5 |
68.6 |
73.8 |
88.0 |
|
103.0 |
|
Book value, bln rub |
|
|
0.00 |
28.4 |
0.00 |
26.6 |
0.00 |
|
26.6 |
|
|
EPS, rub |
? |
|
0.00 |
67.1 |
0.00 |
65.8 |
0.00 |
|
132.8 |
|
FCF/share, rub |
|
|
0.00 |
59.1 |
0.00 |
69.2 |
0.00 |
|
128.3 |
|
BV/share, rub |
|
|
0.00 |
378.2 |
0.00 |
353.5 |
0.00 |
|
353.5 |
|
|
EBITDA margin, % |
? |
|
0.0% |
62.1% |
0.0% |
56.5% |
0.0% |
|
31.3% |
|
Net margin, % |
? |
|
0.0% |
55.6% |
0.0% |
47.9% |
0.0% |
|
27.3% |
|
FCF yield, % |
? |
|
12.8% |
14.3% |
12.5% |
12.5% |
10.5% |
|
9.1% |
|
ROE, % |
? |
|
|
32.5% |
|
29.5% |
|
|
29.5% |
|
ROA, % |
? |
|
|
25.5% |
|
21.2% |
|
|
21.2% |
|
|
P/E |
? |
|
7.25 |
6.80 |
7.74 |
7.74 |
9.20 |
|
10.7 |
|
P/FCF |
|
|
7.79 |
7.01 |
7.97 |
8.01 |
9.53 |
|
11.0 |
|
P/S |
? |
|
2.11 |
2.04 |
2.23 |
2.11 |
2.30 |
|
2.91 |
|
P/BV |
? |
|
|
2.38 |
|
2.91 |
|
|
4.01 |
|
EV/EBITDA |
? |
|
6.65 |
5.76 |
6.42 |
6.45 |
7.69 |
|
9.00 |
|
Debt/EBITDA |
|
|
0.00 |
-0.57 |
-0.77 |
-0.30 |
-0.33 |
|
-0.30 |
|
|
Employees, people |
|
|
|
9 676 |
|
12 838 |
|
|
12 838 |
|
Labour productivity, mln rub/person/year |
|
|
|
0.94 |
|
0.80 |
|
|
2.85 |
|
Expenses per employee, thousand rub |
|
|
|
740.0 |
|
658.4 |
|
|
1 216 |
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
|
0.00% |
|
|
0 |
|
|
CAPEX/Revenue, % |
|
|
8% |
7% |
0% |
13% |
0% |
|
7% |
|
| GDR MD Medical Group Inv. PLC shareholders |
