GDR MD Medical Group Inv. PLC Financial Statements (MDMG)
|
|
|
|
Report date
|
|
|
22.03.2021 |
28.03.2022 |
04.04.2023 |
01.04.2024 |
31.03.2025 |
|
29.08.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
19.1 |
25.2 |
25.2 |
27.6 |
33.1 |
|
36.6 |
|
Operating Income, bln rub |
|
|
4.50 |
6.62 |
4.97 |
7.51 |
9.12 |
|
9.67 |
|
EBITDA, bln rub |
? |
|
6.00 |
8.28 |
7.92 |
9.22 |
10.7 |
|
11.4 |
|
Net profit, bln rub |
? |
|
4.20 |
6.10 |
6.01 |
7.82 |
9.93 |
|
9.98 |
|
Net profit not adj., bln rub |
? |
|
|
6.14 |
4.72 |
0.000 |
|
|
|
|
|
OCF, bln rub |
? |
|
6.52 |
8.50 |
7.73 |
9.38 |
11.1 |
|
11.9 |
|
CAPEX, bln rub |
? |
|
3.90 |
3.79 |
1.11 |
3.58 |
2.27 |
|
2.68 |
|
FCF, bln rub |
? |
|
2.19 |
4.29 |
6.47 |
6.00 |
9.64 |
|
9.64 |
|
Dividend payout, bln rub
|
|
|
2.16 |
1.35 |
0.640 |
0.000 |
15.4 |
|
4.81 |
|
|
Dividend, rub/share
|
? |
|
28.8 |
18 |
8.55 |
|
205 |
|
64 |
|
Ordinary share dividend yield, %
|
|
|
6.3% |
2.3% |
2.0% |
0.0% |
22.8% |
|
4.5% |
|
Dividend payout ratio, %
|
|
|
52% |
22% |
11% |
0% |
155% |
|
48% |
|
|
OPEX, bln rub |
|
|
2.62 |
3.37 |
4.82 |
3.77 |
4.64 |
|
5.44 |
|
Cost of production, bln rub |
|
|
12.0 |
15.2 |
15.4 |
16.3 |
19.7 |
|
21.8 |
|
Amortization, bln rub |
|
|
|
|
1.7 |
1.7 |
1.9 |
|
2.1 |
|
Employment expenses, bln rub |
|
|
7.67 |
9.54 |
10.1 |
11.1 |
13.8 |
|
15.6 |
|
Interest expenses, bln rub |
|
|
0.380 |
0.363 |
0.262 |
|
|
|
|
|
|
Assets, bln rub |
|
|
32.0 |
34.3 |
33.2 |
41.3 |
39.0 |
|
47.2 |
|
Net Assets, bln rub |
? |
|
19.6 |
22.8 |
26.8 |
34.6 |
30.6 |
|
33.9 |
|
Debt, bln rub |
|
|
6.80 |
5.51 |
0.600 |
0.876 |
0.000 |
|
0.000 |
|
Cash, bln rub |
|
|
3.90 |
3.59 |
4.46 |
9.89 |
6.05 |
|
3.46 |
|
Net debt, bln rub |
|
|
2.90 |
1.92 |
-3.86 |
-9.02 |
-6.05 |
|
-3.46 |
|
|
Ordinary share price, rub |
|
|
457.4 |
798.9 |
419.7 |
775.3 |
899.1 |
|
1 418 |
|
Number of ordinary shares, mln |
|
|
75.1 |
75.1 |
75.1 |
75.1 |
75.1 |
|
75.1 |
|
Free Float, % |
|
|
22.3% |
32.1% |
|
|
27.0% |
|
27.0% |
|
Insider ownership, % |
|
|
67.9% |
|
|
|
|
|
|
|
|
Market cap, bln rub |
|
|
34.4 |
60.0 |
31.5 |
58.2 |
67.5 |
|
106.6 |
|
EV, bln rub |
? |
|
37.3 |
61.9 |
27.7 |
49.2 |
61.5 |
|
103.1 |
|
Book value, bln rub |
|
|
17.4 |
20.7 |
24.8 |
32.4 |
28.4 |
|
26.6 |
|
|
EPS, rub |
? |
|
55.9 |
81.2 |
79.9 |
104.1 |
132.2 |
|
132.8 |
|
FCF/share, rub |
|
|
29.1 |
57.1 |
86.1 |
79.9 |
128.3 |
|
128.3 |
|
BV/share, rub |
|
|
231.5 |
275.4 |
330.0 |
430.9 |
378.2 |
|
353.5 |
|
|
EBITDA margin, % |
? |
|
31.4% |
32.8% |
31.4% |
33.4% |
32.2% |
|
31.3% |
|
Net margin, % |
? |
|
22.0% |
24.2% |
23.8% |
28.3% |
30.0% |
|
27.3% |
|
FCF yield, % |
? |
|
6.4% |
7.1% |
20.5% |
10.3% |
14.3% |
|
9.0% |
|
ROE, % |
? |
|
21.4% |
26.7% |
22.4% |
22.6% |
32.5% |
|
29.5% |
|
ROA, % |
? |
|
13.1% |
17.8% |
18.1% |
18.9% |
25.5% |
|
21.2% |
|
|
P/E |
? |
|
8.18 |
9.84 |
5.25 |
7.45 |
6.80 |
|
10.7 |
|
P/FCF |
|
|
15.7 |
14.0 |
4.87 |
9.71 |
7.01 |
|
11.1 |
|
P/S |
? |
|
1.80 |
2.38 |
1.25 |
2.11 |
2.04 |
|
2.91 |
|
P/BV |
? |
|
1.98 |
2.90 |
1.27 |
1.80 |
2.38 |
|
4.01 |
|
EV/EBITDA |
? |
|
6.21 |
7.48 |
3.49 |
5.34 |
5.76 |
|
9.01 |
|
Debt/EBITDA |
|
|
0.48 |
0.23 |
-0.49 |
-0.98 |
-0.57 |
|
-0.30 |
|
|
Employees, people |
|
|
8 274 |
8 461 |
8 466 |
8 805 |
9 676 |
|
12 838 |
|
Labour productivity, mln rub/person/year |
|
|
2.31 |
2.98 |
2.98 |
3.14 |
3.42 |
|
2.85 |
|
Expenses per employee, thousand rub |
|
|
927.0 |
1 128 |
1 198 |
1 260 |
1 421 |
|
1 216 |
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
20% |
15% |
4% |
13% |
7% |
|
7% |
|
| GDR MD Medical Group Inv. PLC shareholders |
