VHZ Financial Statements (VLHZ)

ВХЗsmart-lab.ru   2023Q4 2024Q2 2024Q4 2025Q2 2025Q3   LTM ?
Report date 02.05.2024 03.09.2024 12.05.2025 02.09.2025   02.09.2025
Currency RUB RUB RUB RUB RUB   RUB
Financial report URL  
Revenue, bln rub ? 2.09 1.76 1.46 0.809   2.27
Operating Income, bln rub 0.182 0.061 0.055 0.008   0.063
EBITDA, bln rub ? 0.229 0.075 0.071 0.029   0.100
Net profit, bln rub ? 0.119 0.011 0.037 0.006   0.043
OCF, bln rub ? -0.072 -0.030 0.344 0.639   0.983
CAPEX, bln rub ? 0.116 0.154 0.071 0.038   0.109
FCF, bln rub ? -0.186 -0.222 0.229 0.557   0.786
Dividend payout, bln rub 0.100   0.100
Dividend, rub/share ? 20   20
Ordinary share dividend yield, % 0.0% 0.0% 0.0% 0.0% 12.2%   11.0%
Dividend payout ratio, % 0% 0% 0% 0%   233%
OPEX, bln rub 0.000 0.152 0.125 0.103   0.228
Cost of production, bln rub 1.70 1.53 1.30 0.680   1.98
Amortization, bln rub 0.0 0.0 0.0 0.0   0.0
Employment expenses, bln rub 0.007 0.174 0.160 0.139   0.299
Interest expenses, bln rub 0.041 0.026 0.024 0.038   0.062
Assets, bln rub 1.50 1.80 1.58 1.12   1.12
Net Assets, bln rub ? 0.760 0.770 0.807 0.813   0.813
Debt, bln rub 0.400 0.612 0.396 0.000   0.000
Cash, bln rub 0.020 0.012 0.028 0.191   0.191
Net debt, bln rub 0.38 0.60 0.37 -0.19 0.00   -0.19
Ordinary share price, rub 233.2 236.8 197.0 147.6 163.8   181.8
Number of ordinary shares, mln 5.01 5.01 5.01 5.01 5.01   5.01
Market cap, bln rub 1.17 1.19 0.99 0.74 0.82   0.91
EV, bln rub ? 1.55 1.79 1.35 0.55 0.82   0.72
Book value, bln rub 0.76 0.77 0.80 0.81 0.00   0.81
EPS, rub ? 23.8 2.20 7.39 1.20 0.00   8.59
FCF/share, rub -37.2 -44.4 45.7 111.3 0.00   157.0
BV/share, rub 151.0 153.0 160.6 162.4 0.00   162.4
EBITDA margin, % ? 11.0% 4.3% 4.9% 3.6%   4.4%
Net margin, % ? 5.7% 0.6% 2.5% 0.7%   1.9%
FCF yield, % ? -23.5% -34.4% 0.7% 106.4% 95.9%   86.4%
ROE, % ? 31.3% 16.9% 5.9% 5.3%   5.3%
ROA, % ? 15.9% 7.2% 3.0% 3.8%   3.8%
P/E ? 4.90 9.12 20.5 17.2 19.1   21.2
P/FCF -4.26 -2.91 140.9 0.94 1.04   1.16
P/S ? 0.30 0.31 0.31 0.33 0.36   0.40
P/BV ? 1.54 1.55 1.23 0.91   1.12
EV/EBITDA ? 3.77 5.87 9.27 5.48 8.20   7.19
Debt/EBITDA 0.93 1.97 2.52 -1.91 0.00   -1.91
Employees, people 386 394  
Labour productivity, mln rub/person/year 5.41 3.71  
Expenses per employee, thousand rub 18.1 406.1  
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00%   0
CAPEX/Revenue, % 6% 9% 5% 5%   5%
VHZ shareholders