ROSINTER RESTAURANTS Financial Statements (ROST)
|
|
|
|
Report date
|
|
|
28.04.2022 |
17.04.2023 |
27.04.2024 |
30.04.2025 |
30.04.2026 |
|
30.04.2026 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
6.21 |
6.28 |
7.17 |
7.77 |
7.77 |
|
7.77 |
|
Operating Income, bln rub |
|
|
1.06 |
1.47 |
1.09 |
1.31 |
1.14 |
|
1.14 |
|
EBITDA, bln rub |
? |
|
2.37 |
2.73 |
2.28 |
2.38 |
2.54 |
|
2.54 |
|
Net profit, bln rub |
? |
|
0.094 |
0.327 |
0.112 |
-0.017 |
-0.173 |
|
-0.173 |
|
|
OCF, bln rub |
? |
|
0.516 |
1.10 |
1.07 |
0.983 |
0.743 |
|
0.743 |
|
CAPEX, bln rub |
? |
|
0.254 |
0.139 |
0.210 |
0.530 |
0.793 |
|
0.793 |
|
FCF, bln rub |
? |
|
-0.337 |
0.118 |
-0.200 |
-0.613 |
-1.00 |
|
-1.00 |
|
|
Ordinary 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 |
|
|
0.933 |
0.867 |
0.710 |
0.751 |
0.056 |
|
0.412 |
|
Cost of production, bln rub |
|
|
4.81 |
4.65 |
5.36 |
6.00 |
5.95 |
|
5.95 |
|
Amortization, bln rub |
|
|
|
1.3 |
1.2 |
1.4 |
1.4 |
|
1.4 |
|
Employment expenses, bln rub |
|
|
1.79 |
1.84 |
1.95 |
2.05 |
1.82 |
|
1.82 |
|
Interest expenses, bln rub |
|
|
1.09 |
0.990 |
0.850 |
0.751 |
0.812 |
|
0.812 |
|
|
Assets, bln rub |
|
|
9.06 |
6.72 |
7.51 |
9.36 |
9.79 |
|
9.79 |
|
Net Assets, bln rub |
? |
|
-3.00 |
-2.69 |
-2.53 |
-2.53 |
-2.72 |
|
-2.72 |
|
Debt, bln rub |
|
|
4.91 |
4.74 |
4.68 |
5.09 |
6.16 |
|
6.16 |
|
Cash, bln rub |
|
|
0.330 |
0.158 |
0.410 |
0.195 |
0.100 |
|
0.100 |
|
Net debt, bln rub |
|
|
4.58 |
4.59 |
4.27 |
4.90 |
6.06 |
|
6.06 |
|
|
Ordinary share price, rub |
|
|
69.0 |
58.2 |
145.4 |
122.6 |
100.8 |
|
81.0 |
|
Number of ordinary shares, mln |
|
|
16.3 |
16.3 |
16.3 |
16.3 |
16.3 |
|
16.3 |
|
|
Market cap, bln rub |
|
|
1.13 |
0.95 |
2.37 |
2.00 |
1.64 |
|
1.32 |
|
EV, bln rub |
? |
|
5.71 |
5.53 |
6.64 |
6.90 |
7.70 |
|
7.38 |
|
Book value, bln rub |
|
|
-3.56 |
-3.19 |
-3.01 |
-2.94 |
-3.81 |
|
-3.81 |
|
|
EPS, rub |
? |
|
5.76 |
20.1 |
6.87 |
-1.04 |
-10.6 |
|
-10.6 |
|
FCF/share, rub |
|
|
-20.7 |
7.24 |
-12.3 |
-37.6 |
-61.5 |
|
-61.5 |
|
BV/share, rub |
|
|
-218.3 |
-195.6 |
-184.8 |
-180.2 |
-233.8 |
|
-233.8 |
|
|
EBITDA margin, % |
? |
|
38.2% |
43.5% |
31.8% |
30.6% |
32.7% |
|
32.7% |
|
Net margin, % |
? |
|
1.5% |
5.2% |
1.6% |
-0.2% |
-2.2% |
|
-2.2% |
|
FCF yield, % |
? |
|
-30.0% |
12.4% |
-8.4% |
-30.7% |
-61.0% |
|
-75.9% |
|
ROE, % |
? |
|
-3.1% |
-12.2% |
-4.4% |
0.7% |
6.4% |
|
6.4% |
|
ROA, % |
? |
|
1.0% |
4.9% |
1.5% |
-0.2% |
-1.8% |
|
-1.8% |
|
|
P/E |
? |
|
12.0 |
2.90 |
21.2 |
-117.6 |
-9.50 |
|
-7.63 |
|
P/FCF |
|
|
-3.34 |
8.04 |
-11.9 |
-3.26 |
-1.64 |
|
-1.32 |
|
P/S |
? |
|
0.18 |
0.15 |
0.33 |
0.26 |
0.21 |
|
0.17 |
|
P/BV |
? |
|
-0.32 |
-0.30 |
-0.79 |
-0.68 |
-0.43 |
|
-0.35 |
|
EV/EBITDA |
? |
|
2.41 |
2.03 |
2.91 |
2.90 |
3.03 |
|
2.91 |
|
Debt/EBITDA |
|
|
1.93 |
1.68 |
1.87 |
2.06 |
2.39 |
|
2.39 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
4% |
2% |
3% |
7% |
10% |
|
10% |
|
|
Financial statement quality
|
|
|
|
3 |
3 |
3 |
3 |
|
3 |
|
Investor Presentations
|
|
|
|
1 |
1 |
1 |
1 |
|
1 |
|
Smart-lab presence
|
|
|
|
1 |
1 |
1 |
1 |
|
1 |
|
Annual report
|
|
|
|
1 |
1 |
1 |
1 |
|
1 |
|
Investor site URL
|
|
|
|
2 |
2 |
2 |
2 |
|
2 |
|
| ROSINTER RESTAURANTS shareholders |
