M.video Financial Statements (MVID)

Wires

Forums

Community

Quotes

Stocks

Calendar

Information

Books

Fundamental screener Table of all indicators for 10 years Latest reports of all companies Analysis

M.video shareholders
M.video Financial Statements (MVID)
Years, руб. Год, изм% Quarters, руб. Кв, изм% MSFO RSBU
М.Видео-Эльдорадоsmart-lab.ru		2020	2021	2022	2023	2024	LTM ?
Report date		04.03.2021	05.03.2022	02.05.2023	12.03.2024	30.04.2025	29.08.2025
Currency		RUB	RUB	RUB	RUB	RUB	RUB
Financial report URL
Annual report URL
Presentation URL

Number of stores, pcs.		1 074	1 258	1 226	1 242	1 266
New stores opened, pcs.		36	184	0	16	24	21
Stores square, thousand m2		2 015	2 147
Average check, %			9.2%
Average check, rub		8 980	9 805
Gross Merchandise Value (GMV), bln rub		504.8	570.7	489.0	540.4	566.0	319.0
Online Sales, bln rub		300.4	387.0	327.0	386.0	420.0	222.9
Share of online sales, %		60%	68%	67%	71%	74%
SKUs, '000 units				156	191	204
Number of orders, mln					4.0

Revenue, bln rub	?	418.0	476.4	402.5	434.4	451.6	420.9
Operating Income, bln rub		22.9	5.76	7.75	16.3	12.0	0.691
EBITDA, bln rub	?	28.5	9.13	15.5	21.5	37.7	35.0
Net profit, bln rub	?	6.54	-7.49	-6.73	-5.20	-20.1	-35.0
Net profit not adj., bln rub	?		1.32	-7.55	-5.20

OCF, bln rub	?	31.0	19.9	3.76	16.8	-0.390	-23.6
CAPEX, bln rub	?	7.91	14.6	6.04	6.80	8.81	7.48
FCF, bln rub	?	12.9	-9.35	-12.5	-1.74	-19.9	-42.5
Dividend payout, bln rub		6.80	0.000	0.000	0.000

Dividend, rub/share	?	38	0	0	0
Ordinary share dividend yield, %		5.3%	0.0%	0.0%	0.0%	0.0%	0.0%
Dividend payout ratio, %		104%	0%	0%	0%	0%	0

OPEX, bln rub		76.3	83.6	68.7	75.0	80.4	78.0
Cost of production, bln rub		322.8	388.8	319.4	343.0	360.7	344.6
Amortization, bln rub					25.5	25.7	24.5
Employment expenses, bln rub		26.3	28.5	23.2	25.8	30.2	29.8
Interest expenses, bln rub		11.8	7.90	12.7	15.7	36.5	41.0

Assets, bln rub		390.1	443.4	334.0	360.0	367.5	328.7
Net Assets, bln rub	?	33.6	23.2	6.38	-0.200	-20.4	-7.14
Debt, bln rub		47.9	69.1	95.7	86.4	108.5	105.2
Cash, bln rub		7.44	12.1	30.2	18.7	22.7	5.88
Net debt, bln rub		40.5	57.0	65.5	67.7	85.8	99.3

Ordinary share price, rub		715.1	437.9	160.8	164.0	93.0	67.8
Number of ordinary shares, mln		179.8	179.8	179.8	179.8	179.8	179.8
Free Float, %		24.0%	24.0%	24.0%	24.0%	23.9%	21.0%

Market cap, bln rub		128.6	78.7	28.9	29.5	16.7	12.2
EV, bln rub	?	169.0	135.8	94.4	97.2	102.6	111.5
Book value, bln rub		-37.2	-54.6	-70.1	-73.6	-91.2	-76.8

EPS, rub	?	36.4	-41.7	-37.4	-28.9	-111.9	-194.4
FCF/share, rub		71.9	-52.0	-69.6	-9.68	-110.5	-236.5
BV/share, rub		-207.2	-303.9	-390.0	-409.4	-507.5	-427.4

EBITDA margin, %	?	6.8%	1.9%	3.8%	4.9%	8.3%	8.3%
Net margin, %	?	1.6%	-1.6%	-1.7%	-1.2%	-4.5%	-8.3%
FCF yield, %	?	10.1%	-11.9%	-43.3%	-5.9%	-118.8%	-348.8%
ROE, %	?	19.5%	-32.3%	-105.4%	2 600.0%	98.9%	489.8%
ROA, %	?	1.7%	-1.7%	-2.0%	-1.4%	-5.5%	-10.6%

P/E	?	19.7	-10.5	-4.30	-5.67	-0.83	-0.35
P/FCF		9.94	-8.42	-2.31	-16.9	-0.84	-0.29
P/S	?	0.31	0.17	0.07	0.07	0.04	0.03
P/BV	?	-3.45	-1.44	-0.41	-0.40	-0.18	-0.16
EV/EBITDA	?	5.94	14.9	6.10	4.52	2.72	3.18
Debt/EBITDA		1.42	6.25	4.23	3.15	2.28	2.84

Employees, people		18 000	34 699	31 274	28 356	25 668
Labour productivity, mln rub/person/year		23.2	13.7	12.9	15.3	17.6
Expenses per employee, thousand rub		1 461	822.2	741.2	909.9	1 175
R&D/CAPEX, %		0.00%	0.00%	0.00%	0.00%	0.00%	0

CAPEX/Revenue, %		2%	3%	2%	2%	2%	2%

IR rating					4.0	4.0	4.0
Financial statement quality					5	5	5
Investor Presentations					5	5	5
Smart-lab presence					3	3	3
Annual report					5	5	5
Investor site URL					4	4	4
Investor calendar					1	1	1
IR feedback					5	5	5

Have an idea?

Moscow Exchange is the source and the owner of marketdata. The users haven't right of further distribution or presentation of any data without written permission of Moscow Exchange, haven't right to create modified information for further public distribution to third parties.