Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.
Sector: Retail
RU_BELU
Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.
Shares: connector/market_inputs
| Period | Issues |
|---|---|
| 2023-03-31 Q1 | ⚠Warn 1 |
| 2023-06-30 Q2 | ⚠Warn 1 |
| 2023-09-30 Q3 | ✓OK |
| 2023-12-31 FY | ✓OK |
| 2023-12-31 Q4 | ✓OK |
| 2024-03-31 Q1 | ✗Errors 1Warn 3 |
| 2024-06-30 Q2 | ✗Errors 1Warn 4 |
| 2024-09-30 Q3 | ✓OK |
| 2024-12-31 FY | ✓OK |
| 2024-12-31 Q4 | ✓OK |
| 2025-03-31 Q1 | ✗Errors 2 |
| 2025-06-30 Q2 | ✗Errors 1Warn 1 |
| 2025-09-30 Q3 | ✓OK |
| 2025-12-31 FY | ✓OK |
| 2025-12-31 Q4 | ✓OK |
Monetary columns are in B RUB, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.
| Date | Period | Status | RevenueB RUB | Operating profitB RUB | D&AB RUB | EBITDAB RUB | Net profitB RUB | Operating CFB RUB | Capex + M&AB RUB | AssetsB RUB | EquityB RUB | ROE (annualized) | Net debtB RUB | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025-12-31 | FY 2025 (12M) | PARTIAL | 40.1 y/y 2.2% | 4.6 y/y 3.1% | 1.8 y/y 10.2% | 6.5 y/y 5.0% | 1.7 y/y 23.0% | 4.6 | — | 128.3 y/y 4.4% | 22.4 y/y -16.2% | — | 42.1 | — |
| 2025-09-30 | Q3 2025 (3M) | PARTIAL | 40.1 y/y 2.2% | 3.8 y/y 11.5% | 1.8 y/y 11.5% | 5.5 y/y 11.5% | 1.4 y/y 15.0% | 3.4 | — | — y/y — | — y/y — | — | 40.1 | — |
| 2025-06-30 | Q2 2025 (3M) | OK | 34.6 y/y 21.1% | 2.9 y/y 28.2% | 1.7 y/y 12.9% | 4.6 y/y 22.1% | 1.1 y/y 4.2% | 2.2 | -0.7 | 113.0 y/y 12.7% | 24.0 y/y -5.4% | — | 38.0 | — |
| 2025-03-31 | Q1 2025 (3M) | PARTIAL | 34.6 y/y 21.1% | 2.9 y/y 28.2% | 1.7 y/y 12.9% | 4.6 y/y 22.1% | 1.1 y/y 4.2% | 2.2 | -0.7 | — y/y — | — y/y — | — | 36.9 | — |
| 2024-12-31 | FY 2024 (12M) | PARTIAL | 39.2 y/y 31.8% | 4.5 y/y -12.9% | 1.7 y/y 17.5% | 6.1 y/y -6.3% | 1.4 y/y -51.4% | 10.3 | — | 122.9 y/y 27.7% | 26.7 y/y 0.3% | — | 35.8 | — |
| 2024-09-30 | Q3 2024 (3M) | PARTIAL | 39.2 y/y -0.1% | 3.4 y/y -11.8% | 1.6 y/y 17.9% | 5.0 y/y -4.0% | 1.2 y/y -45.3% | 5.1 | — | — y/y — | — y/y — | — | 40.0 | — |
| 2024-06-30 | Q2 2024 (3M) | OK | 28.5 y/y 19.1% | 2.3 y/y -9.6% | 1.5 y/y 18.3% | 3.8 y/y -0.1% | 1.0 y/y -33.8% | -0.1 | -0.7 | 100.3 y/y 13.0% | 25.4 y/y 7.4% | — | 44.1 | — |
| 2024-03-31 | Q1 2024 (3M) | PARTIAL | 28.5 y/y 19.1% | 2.3 y/y -9.6% | 1.5 y/y 18.3% | 3.8 y/y -0.1% | 1.0 y/y -33.8% | -0.1 | -0.7 | — y/y — | — y/y — | — | 38.3 | — |
| 2023-12-31 | FY 2023 (12M) | OK | 29.7 y/y — | 5.1 y/y — | 1.4 y/y — | 6.6 y/y — | 2.8 y/y — | 6.1 | -0.7 | 96.2 y/y — | 26.6 y/y — | — | 32.4 | — |
| 2023-09-30 | Q3 2023 (3M) | PARTIAL | 39.2 y/y — | 3.8 y/y — | 1.4 y/y — | 5.2 y/y — | 2.2 y/y — | 2.6 | -0.7 | — y/y — | — y/y — | — | 34.6 | — |
| 2023-06-30 | Q2 2023 (3M) | OK | 24.0 y/y — | 2.5 y/y — | 1.3 y/y — | 3.8 y/y — | 1.5 y/y — | -1.0 | -0.7 | 88.7 y/y — | 23.7 y/y — | — | 36.7 | — |
| 2023-03-31 | Q1 2023 (3M) | PARTIAL | 24.0 y/y — | 2.5 y/y — | 1.3 y/y — | 3.8 y/y — | 1.5 y/y — | -1.0 | -0.7 | — y/y — | — y/y — | — | 30.9 | — |
2025-12-31 Q4: Missing metrics: investing_cash_flow.2025-12-31 FY: Missing metrics: investing_cash_flow.2025-09-30 Q3: Missing metrics: investing_cash_flow.2024-12-31 Q4: Missing metrics: investing_cash_flow.2024-12-31 FY: Missing metrics: investing_cash_flow.2024-09-30 Q3: Missing metrics: investing_cash_flow.2025-12-31 Q4: Status PARTIAL (incomplete extraction or legacy OCR warnings).2025-12-31 FY: Status PARTIAL (incomplete extraction or legacy OCR warnings).2025-09-30 Q3: Status PARTIAL (incomplete extraction or legacy OCR warnings).2025-03-31 Q1: Status PARTIAL (incomplete extraction or legacy OCR warnings).2024-12-31 Q4: Status PARTIAL (incomplete extraction or legacy OCR warnings).2024-12-31 FY: Status PARTIAL (incomplete extraction or legacy OCR warnings).2024-09-30 Q3: Status PARTIAL (incomplete extraction or legacy OCR warnings).2024-03-31 Q1: Status PARTIAL (incomplete extraction or legacy OCR warnings).2023-09-30 Q3: Status PARTIAL (incomplete extraction or legacy OCR warnings).2023-03-31 Q1: Status PARTIAL (incomplete extraction or legacy OCR warnings).Quarterly values ($ mln)
Year-over-year change
Net debt / cash ($ mln)
Value the company creates per year, as a % of market cap
Value created per year: +14.8%
| 1. EBITDA growth (latest quarter YoY, annualised) [EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2025-12-31 vs 2024-12-31) = (5 532 − 4 960) × 3.67 | 2 095 |
| 2. Current EV/EBITDA (LTM) (Market cap + Net debt) ÷ EBITDA (LTM) = (27 940 + 42 091) ÷ 20 282 | 3.5x |
| 3. Target multiple (Current EV/EBITDA + 6.5) ÷ 2 = (3.5 + 6.5) ÷ 2 | 5.0x |
| 4. Cash flow (balance method, LTM) Net-debt reduction + dividends + buybacks − equity issuance = -6 293 + 0 + 0 − 0 | -6 293 |
| 5. Value created per year (EBITDA growth × Target multiple + Cash flow) ÷ Market cap = (2 095 × 5.0 + -6 293) ÷ 27 940 | +14.8% |
Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.
Caveats:
No dividend rows found for this issuer.
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)