Sollers Avto Financial Statements (SVAV)
|
|
|
|
Report date
|
|
|
29.04.2022 |
|
02.05.2024 |
23.04.2025 |
17.04.2026 |
|
17.04.2026 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
91.7 |
|
82.3 |
91.8 |
62.5 |
|
62.5 |
|
Operating Income, bln rub |
|
|
5.35 |
|
6.89 |
2.85 |
4.67 |
|
4.67 |
|
EBITDA, bln rub |
? |
|
8.55 |
|
9.76 |
5.71 |
8.07 |
|
8.07 |
|
Net profit, bln rub |
? |
|
2.43 |
|
4.93 |
3.73 |
2.30 |
|
2.30 |
|
|
OCF, bln rub |
? |
|
11.4 |
|
3.34 |
2.57 |
4.81 |
|
4.81 |
|
CAPEX, bln rub |
? |
|
2.59 |
|
4.84 |
8.24 |
6.57 |
|
6.57 |
|
FCF, bln rub |
? |
|
9.90 |
|
-3.70 |
-3.27 |
-1.29 |
|
-1.29 |
|
Dividend payout, bln rub
|
|
|
|
1.56 |
2.90 |
2.20 |
0.803 |
|
0.803 |
|
|
Dividend, rub/share
|
? |
|
|
45.39 |
89 |
70 |
25.5 |
|
25.5 |
|
Ordinary share dividend yield, %
|
|
|
0.0% |
21.4% |
11.2% |
10.1% |
4.4% |
|
5.4% |
|
Dividend payout ratio, %
|
|
|
0% |
|
59% |
59% |
35% |
|
35% |
|
|
OPEX, bln rub |
|
|
9.20 |
|
10.6 |
13.8 |
10.1 |
|
10.1 |
|
Cost of production, bln rub |
|
|
77.2 |
|
66.7 |
75.2 |
50.1 |
|
50.1 |
|
Amortization, bln rub |
|
|
|
|
2.9 |
2.9 |
3.4 |
|
3.4 |
|
R&D, bln rub |
|
|
4.96 |
|
1.38 |
2.24 |
2.52 |
|
2.52 |
|
Employment expenses, bln rub |
|
|
8.88 |
|
|
|
|
|
|
|
Interest expenses, bln rub |
|
|
1.17 |
|
0.100 |
|
|
|
|
|
|
Assets, bln rub |
|
|
72.2 |
|
70.6 |
78.2 |
81.3 |
|
81.3 |
|
Net Assets, bln rub |
? |
|
27.7 |
|
15.1 |
16.0 |
16.1 |
|
16.1 |
|
Debt, bln rub |
|
|
9.80 |
|
12.3 |
14.2 |
16.2 |
|
16.2 |
|
Cash, bln rub |
|
|
15.3 |
|
18.2 |
11.3 |
11.3 |
|
11.3 |
|
Net debt, bln rub |
|
|
-5.54 |
0.00 |
-5.91 |
2.94 |
4.90 |
|
4.90 |
|
|
Ordinary share price, rub |
|
|
216.5 |
212.0 |
793.5 |
695.0 |
573.5 |
|
476.5 |
|
Number of ordinary shares, mln |
|
|
34.3 |
31.5 |
31.5 |
31.5 |
31.5 |
|
31.5 |
|
Free Float, % |
|
|
|
|
|
|
17.0% |
|
17.0% |
|
|
Market cap, bln rub |
|
|
7.42 |
6.68 |
25.0 |
21.9 |
18.1 |
|
15.0 |
|
EV, bln rub |
? |
|
1.88 |
6.68 |
19.1 |
24.8 |
23.0 |
|
19.9 |
|
Book value, bln rub |
|
|
24.3 |
0.00 |
13.1 |
14.0 |
14.1 |
|
14.1 |
|
|
EPS, rub |
? |
|
70.9 |
0.00 |
156.6 |
118.4 |
73.0 |
|
73.0 |
|
FCF/share, rub |
|
|
288.9 |
0.00 |
-117.6 |
-103.7 |
-40.9 |
|
-40.9 |
|
BV/share, rub |
|
|
708.5 |
0.00 |
417.3 |
445.3 |
448.9 |
|
448.9 |
|
|
EBITDA margin, % |
? |
|
9.3% |
|
11.9% |
6.2% |
12.9% |
|
12.9% |
|
Net margin, % |
? |
|
2.6% |
|
6.0% |
4.1% |
3.7% |
|
3.7% |
|
FCF yield, % |
? |
|
133.4% |
0.0% |
-14.8% |
-14.9% |
-7.1% |
|
-8.6% |
|
ROE, % |
? |
|
8.8% |
|
32.7% |
23.3% |
14.3% |
|
14.3% |
|
ROA, % |
? |
|
3.4% |
|
7.0% |
4.8% |
2.8% |
|
2.8% |
|
|
P/E |
? |
|
3.05 |
|
5.07 |
5.87 |
7.86 |
|
6.53 |
|
P/FCF |
|
|
0.75 |
|
-6.75 |
-6.70 |
-14.0 |
|
-11.6 |
|
P/S |
? |
|
0.08 |
|
0.30 |
0.24 |
0.29 |
|
0.24 |
|
P/BV |
? |
|
0.31 |
|
1.90 |
1.56 |
1.28 |
|
1.06 |
|
EV/EBITDA |
? |
|
0.22 |
|
1.95 |
4.34 |
2.84 |
|
2.47 |
|
Debt/EBITDA |
|
|
-0.65 |
|
-0.61 |
0.51 |
0.61 |
|
0.61 |
|
|
R&D/CAPEX, % |
|
|
191.51% |
|
28.51% |
27.15% |
38.37% |
|
38.37% |
|
|
CAPEX/Revenue, % |
|
|
3% |
|
6% |
9% |
11% |
|
11% |
|
| Sollers Avto shareholders |
