Frontierby eninvs

Language: EN · RU

← Region

En+ Group USD

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: Utilities

RU_ENPG

Price chart

374.8 RUBDay -1.51%

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
374.8 RUB · -1.51%
Market cap
3.4 bn USD

Growth

Δ revenue y/y
-15.0%
Δ EBITDA y/y
-17.4%

Multiples

P/E (LTM)
12.7x
3y avg: 7.1x
P/B (FY)
0.2x
P/E (ann.)
4.1x
EV/EBITDA (LTM)
—
EV/EBITDA (ann.)
377.8x

Cash return

Dividend yield
—
FCF yield (LTM)
—

Liquidity

Daily turnover (MOEX)
104.1 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: 1 / Warn: 1 / Err: 7 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-06-30 H1✓OK
2023-12-31 FY⚠Warn 1
2023-12-31 H2✗Errors 1
2024-06-30 H1✗Errors 1Warn 1
2024-12-31 FY✗Errors 1Warn 2
2024-12-31 H2✗Errors 1Warn 3
2025-06-30 H1✗Errors 1Warn 1
2025-12-31 FY✗Errors 1Warn 2
2025-12-31 H2✗Errors 2Warn 2
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in B USD, 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 USDOperating profitB USDD&AB USDEBITDAB USDNet profitB USDOperating CFB USDCapex + M&AB USDAssetsB USDEquityB USDROE (annualized)Net debtB USDSource
2025-12-31FY 2025 (12M)OK9.0
y/y -15.0%
0.5
y/y -27.1%
0.5
y/y -5.3%
1.0
y/y -17.4%
-0.1
y/y -124.9%
1.7-1.436.2
y/y -7.6%
15.5
y/y -11.6%
1.7%1244.5—
2025-06-30Q2 2025 (3M)OK10.9
y/y 22.5%
1.1
y/y -17.3%
0.6
y/y 20.9%
1.7
y/y -7.4%
0.4
y/y -66.5%
2.1-0.934.1
y/y 3.9%
15.6
y/y 63.4%
4.9%1182.1—
2024-12-31FY 2024 (12M)OK10.6
y/y -6.9%
0.7
y/y -4.3%
0.5
y/y -9.8%
1.2
y/y -6.8%
0.6
y/y 158.4%
2.2-1.639.2
y/y 17.2%
17.5
y/y 99.7%
13.3%1371.2—
2024-06-30Q2 2024 (3M)OK8.9
y/y 13.4%
1.3
y/y 106.7%
0.5
y/y 14.1%
1.8
y/y 70.9%
1.2
y/y 70.0%
0.5-0.532.8
y/y -0.4%
9.5
y/y 9.7%
26.6%1207.7—
2023-12-31FY 2023 (12M)OK11.3
y/y —
0.7
y/y —
0.6
y/y —
1.3
y/y —
0.9
y/y —
-0.8-1.233.4
y/y —
8.8
y/y —
10.8%1200.0—
2023-06-30Q2 2023 (3M)OK7.9
y/y —
0.6
y/y —
0.4
y/y —
1.0
y/y —
0.7
y/y —
0.9-0.632.9
y/y —
8.7
y/y —
—1253.6—
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

02 5005 0007 50010 00012 5002023 H12023 H22024 H12024 H22025 H12025 H2

Year-over-year change

-25%0%25%50%75%2023 H12023 H22024 H12024 H22025 H12025 H2

Cash flow

Net debt / cash ($ mln)

0500 0001 000 0001 500 0002023 H12023 FY2024 H12024 FY2025 H12025 FY

Commodity price upside

The same staged build as the commodity players: revenue → costs → EBITDA → conservative EBITDA (min of the spot- and 3-yr-average-price cases) → target market cap at the current EV/EBITDA. Costs held flat (a producer has no commodity on the cost side).

USD/RUB: spot 72 vs LTM-avg 80 → ×0.90 (ruble stronger → less RUB revenue); applied to USD-priced commodities (RUB gold left as-is).

Upside (conservative): -90% · spot +399% · 3-yr -90%

How it is calculated — revenue → costs → EBITDA → conservative EBITDA → target market cap

1 · Reported baseline (latest FY)
Revenue1.42 trn RUB
EBITDA189.7 bln RUB
Cash costs (revenue − EBITDA)1.23 trn RUB
2 · Revenue projection
Multiplier — spot×1.09 (+9%)
= Spot revenue1.54 trn RUB
Multiplier — 3-yr prices×0.92 (-8%)
= 3-yr-price revenue1.31 trn RUB
3 · Cost projection (held flat)
Cost multiplier×1.00 (+0%)
= Cash costs1.23 trn RUB
4 · EBITDA projection (revenue − costs)
= Spot EBITDA312.0 bln RUB
= 3-yr-price EBITDA78.3 bln RUB
Conservative EBITDA = min(spot, 3-yr)78.3 bln RUB
5 · Valuation → target market cap
EV/EBITDA (current)7.8x
Target EV = EV/EBITDA × conservative EBITDA612.3 bln RUB
Net debt1.24 trn RUB
Target market cap = EV − net debt0 mln RUB
Current market cap239.8 bln RUB

Upside = target market cap ÷ current − 1 = -90%

Product prices — move vs the LTM average; the 'RUB' columns include the USD/RUB move.

CommodityRevenue shareSpotLTM avg$ vs LTMRUB vs LTM (FX)RUB 3-yr (FX)
Aluminum60%3 535.252 782.71+27%+14%-13%

Dividends

No dividend rows found for this issuer.

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