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: Technology
RU_BTBR
No intraday sparkline from the default exchange feed; Yahoo or day change may still appear below when available.
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 |
|---|---|
| 2024-12-31 FY | ✓OK |
| 2025-12-31 FY | ✓OK |
Monetary columns are in M 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 | RevenueM RUB | Operating profitM RUB | D&AM RUB | EBITDAM RUB | Net profitM RUB | Operating CFM RUB | Capex + M&AM RUB | AssetsM RUB | EquityM RUB | ROE (annualized) | Net debtM RUB | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025-12-31 | FY 2025 (12M) | PARTIAL | 9400.0 y/y 10.6% | — y/y — | — y/y — | 4900.0 y/y 5.9% | 3708.0 y/y 5.6% | — | — | — y/y — | 3368.0 y/y 5.2% | 112.9% | 1036.0 | — |
| 2024-12-31 | FY 2024 (12M) | PARTIAL | 8500.0 y/y — | — y/y — | — y/y — | 4627.0 y/y — | 3510.0 y/y — | — | — | — y/y — | 3200.0 y/y — | — | 568.0 | — |
2025-12-31 FY: Missing metrics: operating_profit.2024-12-31 FY: Missing metrics: operating_profit.2025-12-31 FY: Status PARTIAL (incomplete extraction or legacy OCR warnings).2024-12-31 FY: Status PARTIAL (incomplete extraction or legacy OCR warnings).Net debt / cash ($ mln)
Dividend-model upside: +17%
The payout is forecast from smoothed profit × payout ratio, capped by free cash flow (developers exempt — escrow) and floored at the recent actual dividend (companies hold payouts while profitable). Fair yield = key rate + the historical yield-spread to the rate (so growers that historically traded below the rate score higher). Upside = fair price / current − 1.
| 1 · Forecast dividend (per policy) | |
| Smoothed net profit (median YTD-ann./LTM/FY) | 4 bn RUB |
| Payout ratio | 73% |
| Recent actual dividend (3-yr median) | 18.46 ₽ |
| = Forecast dividend per share | 18.46 ₽ |
| 2 · Fair yield (spread to key rate) | |
| CBR key rate | 14.5% |
| = Fair dividend yield | 12.0% |
| 3 · Valuation → upside | |
| Current price | 138.93 ₽ |
| Forecast dividend yield | 13.3% |
| Fair price (dividend-based) | 163 ₽ |
Forecast, not investment advice. Earnings annualization and policy assumptions are estimates.
Value the company creates per year, as a % of market cap
Value created per year: +6.5%
| 1. EBITDA growth (latest quarter YoY, annualised) [EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X = — | 273 |
| 2. Current EV/EBITDA (LTM) (Market cap + Net debt) ÷ EBITDA (LTM) = (24 837 + 1 036) ÷ 4 900 | 5.3x |
| 3. Target multiple (Current EV/EBITDA + 6.5) ÷ 2 = (5.3 + 6.5) ÷ 2 | 5.9x |
| 4. Cash flow (balance method, LTM) Net-debt reduction + dividends + buybacks − equity issuance = — | 0 |
| 5. Value created per year (EBITDA growth × Target multiple + Cash flow − Dilution) ÷ Market cap = (273 × 5.9 + 0) ÷ 24 837 | +6.5% |
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)