MGTS-4 Financial Statements (MGTS)
|
|
|
|
Report date
|
|
|
01.03.2022 |
03.03.2023 |
04.03.2024 |
06.03.2025 |
06.03.2026 |
|
06.03.2026 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
41.1 |
42.6 |
43.6 |
44.8 |
48.6 |
|
48.6 |
|
Operating Income, bln rub |
|
|
15.6 |
15.1 |
15.7 |
15.6 |
17.5 |
|
17.5 |
|
EBITDA, bln rub |
? |
|
24.5 |
24.1 |
23.8 |
24.0 |
25.7 |
|
25.7 |
|
Net profit, bln rub |
? |
|
15.1 |
16.5 |
18.6 |
24.5 |
28.7 |
|
28.7 |
|
|
OCF, bln rub |
? |
|
12.2 |
19.4 |
18.9 |
16.6 |
21.5 |
|
21.5 |
|
CAPEX, bln rub |
? |
|
5.05 |
5.70 |
9.54 |
6.94 |
6.36 |
|
6.36 |
|
FCF, bln rub |
? |
|
9.63 |
16.9 |
9.00 |
9.80 |
14.3 |
|
14.3 |
|
|
Ordinary share dividend yield, %
|
|
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0 |
|
Preferred share dividend yield, %
|
|
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0 |
|
Dividend payout ratio, %
|
|
|
0% |
0% |
0% |
0% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
5.80 |
5.67 |
5.94 |
5.55 |
6.21 |
|
6.21 |
|
Cost of production, bln rub |
|
|
16.2 |
17.0 |
17.0 |
17.1 |
18.9 |
|
18.9 |
|
Amortization, bln rub |
|
|
|
9.0 |
8.1 |
8.4 |
8.2 |
|
8.2 |
|
Employment expenses, bln rub |
|
|
9.19 |
9.36 |
9.50 |
9.50 |
9.08 |
|
9.08 |
|
Interest expenses, bln rub |
|
|
1.15 |
1.26 |
1.22 |
1.22 |
1.60 |
|
1.60 |
|
|
Assets, bln rub |
|
|
131.9 |
144.9 |
165.2 |
191.7 |
227.5 |
|
227.5 |
|
Net Assets, bln rub |
? |
|
99.7 |
116.1 |
135.3 |
158.2 |
192.1 |
|
192.1 |
|
Debt, bln rub |
|
|
1.42 |
0.000 |
0.000 |
0.000 |
1.35 |
|
1.35 |
|
Cash, bln rub |
|
|
2.42 |
1.28 |
0.650 |
0.553 |
0.706 |
|
0.706 |
|
Net debt, bln rub |
|
|
-1.00 |
-1.28 |
-0.65 |
-0.55 |
0.64 |
|
0.64 |
|
|
Ordinary share price, rub |
|
|
2 035 |
1 345 |
1 605 |
1 175 |
1 205 |
|
1 078 |
|
Number of ordinary shares, mln |
|
|
79.8 |
79.8 |
79.8 |
79.7 |
79.7 |
|
79.7 |
|
Preferred share price, rub |
|
|
1 178 |
852.0 |
1 296 |
836.0 |
796.0 |
|
752.0 |
|
Number of preferred shares, mln |
|
|
15.5 |
15.5 |
15.5 |
15.5 |
15.5 |
|
15.5 |
|
|
Market cap, bln rub |
|
|
180.7 |
120.6 |
148.2 |
106.6 |
108.4 |
|
97.6 |
|
EV, bln rub |
? |
|
179.7 |
119.3 |
147.5 |
106.1 |
109.0 |
|
98.2 |
|
Book value, bln rub |
|
|
95.6 |
112.3 |
131.1 |
154.1 |
188.1 |
|
188.1 |
|
|
EPS, rub |
? |
|
189.5 |
206.4 |
232.6 |
307.4 |
360.6 |
|
360.6 |
|
FCF/share, rub |
|
|
120.7 |
212.1 |
112.8 |
122.9 |
179.9 |
|
179.9 |
|
BV/share, rub |
|
|
1 198 |
1 408 |
1 643 |
1 933 |
2 359 |
|
2 359 |
|
|
EBITDA margin, % |
? |
|
59.6% |
56.5% |
54.5% |
53.6% |
52.9% |
|
52.9% |
|
Net margin, % |
? |
|
36.8% |
38.6% |
42.6% |
54.7% |
59.2% |
|
59.2% |
|
FCF yield, % |
? |
|
5.9% |
15.8% |
7.0% |
10.5% |
14.9% |
|
16.7% |
|
ROE, % |
? |
|
15.2% |
14.2% |
13.7% |
15.5% |
15.0% |
|
15.0% |
|
ROA, % |
? |
|
11.5% |
11.4% |
11.2% |
12.8% |
12.6% |
|
12.6% |
|
|
P/E |
? |
|
11.9 |
7.32 |
7.98 |
4.35 |
3.77 |
|
3.40 |
|
P/FCF |
|
|
18.8 |
7.12 |
16.5 |
10.9 |
7.56 |
|
6.81 |
|
P/S |
? |
|
4.39 |
2.83 |
3.40 |
2.38 |
2.23 |
|
2.01 |
|
P/BV |
? |
|
1.89 |
1.07 |
1.13 |
0.69 |
0.58 |
|
0.52 |
|
EV/EBITDA |
? |
|
7.33 |
4.95 |
6.21 |
4.42 |
4.25 |
|
3.83 |
|
Debt/EBITDA |
|
|
-0.04 |
-0.05 |
-0.03 |
-0.02 |
0.03 |
|
0.03 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
12% |
13% |
22% |
15% |
13% |
|
13% |
|
| MGTS-4 shareholders |
