Frontierby eninvs

Language: EN · RU

← Region

Cian RUB

Update

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: Information Technology

RU_CNRU

Price chart

645.2 RUBDay 0.44%

Key metrics

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.

Market

Price
645.2 RUB · 0.44%
Market cap
50.1 bn RUB

Growth

Δ revenue y/y
21.3%
Δ EBITDA y/y
-2.9%

Multiples

P/E (LTM)
17.5x
3y avg: 20.4x
P/B (FY)
8.4x
P/E (ann.)
18.1x
EV/EBITDA (LTM)
14.4x
3y avg: 15.7x
EV/EBITDA (ann.)
14.0x

Cash return

Dividend yield
16.4%
FCF yield (LTM)
0.5%

Liquidity

Daily turnover (MOEX)
57.2 mln RUB

Shares: connector/market_inputs

Amounts: USD (converted) · As reported
Converted modes use NBK / ECB-linked rates: balance sheet date for BS items, period average for P&L and cash flow (see filing row evidence). As reported keeps each row in its filing currency.

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 5 / Warn: 2 / Err: 7 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-06-30 Q2✗Errors 1
2023-09-30 Q3✓OK
2023-12-31 FY✓OK
2023-12-31 Q4✓OK
2024-03-31 Q1✓OK
2024-06-30 Q2⚠Warn 2
2024-09-30 Q3✓OK
2024-12-31 FY⚠Warn 2
2024-12-31 Q4✗Errors 1Warn 1
2025-03-31 Q1✗Errors 1Warn 1
2025-06-30 Q2✗Errors 1Warn 3
2025-09-30 Q3✗Errors 1Warn 1
2025-12-31 FY✗Errors 1Warn 2
2025-12-31 Q4✗Errors 2Warn 2
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

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.

DatePeriodStatusRevenueB RUBOperating profitB RUBD&AB RUBEBITDAB RUBNet profitB RUBOperating CFB RUBCapex + M&AB RUBAssetsB RUBEquityB RUBROE (annualized)Net debtB RUBSource
2025-12-31FY 2025 (12M)OK3.8
y/y 22.5%
0.8
y/y 76.7%
0.1
y/y 206.8%
0.9
y/y 85.3%
0.6
y/y -54.4%
0.94.610.1
y/y -22.8%
6.0
y/y -40.5%
—-5.3—
2025-09-30Q3 2025 (3M)PARTIAL4.2
y/y 21.3%
0.7
y/y 31.8%
0.1
y/y 61.4%
0.8
y/y 34.8%
0.7
y/y -8.1%
1.10.9—
y/y —
—
y/y —
—-11.3—
2025-06-30Q2 2025 (3M)OK3.6
y/y 11.5%
0.6
y/y -0.8%
0.1
y/y 8.5%
0.7
y/y 0.4%
0.8
y/y 281.6%
1.2-2.914.9
y/y 36.0%
11.0
y/y 32.5%
—-10.1—
2025-03-31Q1 2025 (3M)PARTIAL3.6
y/y 11.5%
0.6
y/y -1.1%
0.1
y/y -45.7%
0.7
y/y -11.0%
0.8
y/y 278.0%
1.2-2.9—
y/y —
—
y/y —
—-3.4—
2024-12-31FY 2024 (12M)OK3.1
y/y —
0.5
y/y —
0.0
y/y —
0.5
y/y —
1.3
y/y —
0.70.013.0
y/y 26.7%
10.0
y/y 39.5%
—-5.1—
2024-09-30Q3 2024 (3M)PARTIAL3.4
y/y 5.0%
0.5
y/y 6.2%
0.1
y/y -58.3%
0.6
y/y -8.1%
0.8
y/y 75.1%
0.7-0.1—
y/y —
—
y/y —
—-4.6—
2024-06-30Q2 2024 (3M)OK3.2
y/y 21.4%
0.6
y/y 102.6%
0.1
y/y -26.7%
0.7
y/y 66.2%
0.2
y/y -48.8%
0.7-0.211.0
y/y 6.5%
8.3
y/y 215.6%
—-6.9—
2024-03-31Q1 2024 (3M)PARTIAL3.2
y/y —
0.6
y/y —
0.2
y/y —
0.8
y/y —
0.2
y/y —
0.7-0.2—
y/y —
—
y/y —
—-4.2—
2023-12-31FY 2023 (12M)OK—
y/y —
—
y/y —
—
y/y —
—
y/y —
—
y/y —
——10.3
y/y —
7.2
y/y —
—-6.4—
2023-09-30Q3 2023 (3M)PARTIAL3.3
y/y —
0.5
y/y —
0.1
y/y —
0.6
y/y —
0.4
y/y —
0.7-0.1—
y/y —
—
y/y —
—-3.4—
2023-06-30Q2 2023 (3M)OK2.7
y/y —
0.3
y/y —
0.1
y/y —
0.4
y/y —
0.4
y/y —
0.40.010.3
y/y —
-7.2
y/y —
—-2.8—
Data quality — review suggested

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

01 0002 0003 0004 0002023 q32023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q4

Year-over-year change

-20%0%20%40%60%2023 q32023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q4

Cash flow

Net debt / cash ($ mln)

-12 500-10 000-7 500-5 000-2 50002023 q32023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q4

Fundamental value creation

Value the company creates per year, as a % of market cap

Value created per year: +17.1%

How this was calculated
1. EBITDA growth (latest quarter YoY, annualised)
[EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2025-12-31 vs 2024-12-31)
= (802 − 595) × 3.77
781
2. Current EV/EBITDA (LTM)
(Market cap + Net debt) ÷ EBITDA (LTM)
= (50 113 + -5 325) ÷ 3 026
14.8x
3. Target multiple
(Current EV/EBITDA + 6.5) ÷ 2
= (14.8 + 6.5) ÷ 2
10.7x
4. Cash flow (balance method, LTM)
Net-debt reduction + dividends + buybacks − equity issuance
= 253 + 0 + 0 − 0
253
5. Value created per year
(EBITDA growth × Target multiple + Cash flow) ÷ Market cap
= (781 × 10.7 + 253) ÷ 50 113
+17.1%

Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.

Caveats:

Dividends

No dividend rows found for this issuer.

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)