eHealth Financial Statements (EHTH)

eHealthsmart-lab.ru %   2023Q2 2023Q3 2023Q4 2023Q4 2024Q1   LTM ?
Report date 08.08.2023 09.11.2023 27.02.2024 29.02.2024 07.05.2024   07.05.2024
Currency USD USD USD USD USD   USD
Financial report URL  
Revenue, bln rub ? 66.8 64.7 247.7 247.7 93.0   653.0
Operating Income, bln rub -26.2 -39.4 59.4 59.4 -17.9   61.4
EBITDA, bln rub ? -21.0 -39.4 64.1 64.1 -17.9   71.0
Net profit, bln rub ? -23.5 -47.2 52.2 52.2 -27.7   29.4
OCF, bln rub ? -9.43 -24.7 -33.4 -33.4 70.8   -20.7
CAPEX, bln rub ? 2.34 4.21 1.99 1.99 0.000   8.20
FCF, bln rub ? -11.8 -28.9 -35.4 -35.4 70.8   -28.9
Dividend payout, bln rub 0.873 0.000 2.66 2.66 0.000   5.32
Ordinary share dividend yield, % 0.00% 0.00% 0.00% 0.00%   0.00%
Dividend payout ratio, % 0.00% 0.00% 5.10% 5.10% 0.00%   18.1%
OPEX, bln rub 92.7 103.9 182.4 182.4 71.7   540.4
Cost of production, bln rub 0.253 0.194 5.88 5.88 0.000   12.0
R&D, bln rub 14.5 13.8 17.2 17.2 13.3   61.4
Interest expenses, bln rub 0.000 0.000 2.85 2.85 2.81   8.51
Assets, bln rub 1 053 1 026 1 113 1 316 1 096   1 096
Net Assets, bln rub ? 880.9 848.5 904.1 904.1 582.8   582.8
Debt, bln rub 104.3 104.4 103.2 103.2 101.7   101.7
Cash, bln rub 189.8 160.6 121.7 121.7 188.9   188.9
Net debt, bln rub -85.5 -56.2 -18.5 -18.5 -87.2   -87.2
Ordinary share price, rub 8.04 7.40 8.72 8.72   8.82
Number of ordinary shares, mln 27.8 28.1 29.4 28.5 0.000   0.000
Market cap, bln rub 224 208 256 248 0   0
EV, bln rub ? 138 152 238 230 -87   -87
Book value, bln rub 881 849 904 272 583   583
EPS, rub ? -0.84 -1.68 1.78 1.83  
FCF/share, rub -0.42 -1.03 -1.20 -1.24  
BV/share, rub 31.7 30.2 30.8 9.56  
EBITDA margin, % ? -31.5% -60.9% 25.9% 25.9% -19.3%   10.9%
Net margin, % ? -35.2% -73.0% 21.1% 21.1% -29.8%   4.51%
FCF yield, % ? -3.73% -1.66% -6.82% -7.04%   0.00%
ROE, % ? -7.02% -8.24% -4.25% -4.25% -7.94%   5.05%
ROA, % ? -5.87% -6.82% -3.45% -2.92% -4.22%   2.69%
P/E ? -3.62 -2.97 -6.66 -6.46 0.00   0.00
P/FCF -26.8 -60.4 -14.7 -14.2 0.00   0.00
P/S ? 0.57 0.52 0.57 0.55 0.00   0.00
P/BV ? 0.25 0.25 0.28 0.91 0.00   0.00
EV/EBITDA ? -7.53 -6.32 -17.1 -16.5 6.16   -1.23
Debt/EBITDA 4.66 2.34 1.33 1.33 6.16   -1.23
R&D/CAPEX, % 618.6% 328.3% 861.2% 861.2%   749.7%
CAPEX/Revenue, % 3.51% 6.51% 0.80% 0.80% 0.00%   1.26%
eHealth shareholders