Etalon Group is a residential developer building large housing projects and mixed-use districts in Moscow, St. Petersburg and several regional cities, with its own construction capacity.
Sector: Construction & Real Estate
RU_ETLN
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
Monetary columns are in M 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.
| Date | Period | Status | RevenueM USD | Operating profitM USD | D&AM USD | EBITDAM USD | Net profitM USD | Operating CFM USD | Capex + M&AM USD | AssetsM USD | EquityM USD | ROE (annualized) | Net debtM USD | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-06-30 | H1 2026 (6M) | OK | 711.5 y/y 2.5% | 97.1 y/y -44.7% | 8.5 y/y 60.8% | 105.6 y/y -41.6% | -172.1 y/y — | -421.8 | -38.6 | 4210.8 y/y -5.1% | 371.3 y/y -47.8% | -92.1% | 2428.3 | Report (PDF) |
| 2025-12-31 | H2 2025 (6M) | OK | 1168.3 y/y 51.2% | 127.3 y/y -7.8% | 6.6 y/y 37.6% | 134.0 y/y -6.3% | -102.4 y/y -77.2% | -592.5 | -11.3 | 4860.2 y/y 53.5% | 376.3 y/y -40.9% | -48.9% | 2781.7 | Report (PDF) |
| 2025-06-30 | H1 2025 (6M) | OK | 693.9 y/y 8.9% | 175.4 y/y 49.9% | 5.3 y/y 5.8% | 180.7 y/y 48.1% | -163.1 y/y — | -395.9 | -27.9 | 4437.1 y/y 38.7% | 711.7 y/y -13.1% | -48.4% | 2543.8 | Report (PDF) |
| 2024-12-31 | H2 2024 (6M) | OK | 783.5 y/y 20.6% | 140.2 y/y 54.0% | 4.9 y/y 14.3% | 145.1 y/y 52.2% | -57.7 y/y -352.4% | -510.0 | -51.4 | 3165.9 y/y 211.1% | 637.1 y/y -35.5% | -10.2% | 1694.3 | Report (PDF) |
| 2024-06-30 | H1 2024 (6M) | OK | 637.3 y/y 45.7% | 117.0 y/y 124.5% | 5.0 y/y -5.0% | 122.0 y/y 112.6% | -16.6 y/y — | -463.4 | -18.2 | 3200.0 y/y 10.8% | 818.7 y/y -1.2% | -3.7% | 1577.2 | Report (PDF) |
| 2023-12-31 | H2 2023 (6M) | OK | 616.1 y/y — | 85.7 y/y — | 4.2 y/y — | 89.9 y/y — | -13.5 y/y — | -292.3 | -12.9 | 1017.5 y/y — | 987.2 y/y — | -4.4% | 1214.1 | Report (PDF) |
| 2023-06-30 | H1 2023 (6M) | OK | 437.3 y/y — | 52.1 y/y — | 5.3 y/y — | 57.4 y/y — | -27.7 y/y — | -253.5 | -12.8 | 2887.9 y/y — | 829.0 y/y — | — | 844.3 | Report (PDF) |
| Short-term debt (incl. ST leases) | 371 |
| Long-term debt (incl. LT leases) | 2 153 |
| − Cash & equivalents | 96 |
| Net debt | 2 428 |
|---|
Net debt / LTM EBITDA: 10.1x
Conversion to USD. Balance sheet: rate effective on 2026-06-30, fixing date 2026-06-30. Flows: sampled average at each calculation period's bounds and monthly 15ths. Latest source row: 2026-01-01 — 2026-06-30. Source: Bank of Russia R01235. Rates
Quarterly values ($ mln)
Year-over-year change
Operating and investing cash flow (OCF + ICF) ($ mln)
Net debt / cash ($ mln)
| year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| cash flow / profit | -7.25x | — | — | — | — |
| accruals, % of assets | 11.2% | -6.5% | 47.3% | 25.7% | 15.6% |
Our earnings breakdowns and investment notes on this issuer.
Developers fund construction with project financing and, under IAS 23, capitalize the interest into inventory (construction-in-progress) instead of expensing it. At a high key rate this understates the true interest burden in EBITDA and net profit. Below: earnings as if ALL interest were expensed.
✅ Inventory (property held for sale) is not a qualifying asset under IAS 23 — Etalon does NOT capitalize interest, it expenses it. Earnings already reflect the full interest burden.
24 projects building · 0.49m m² · 9 911 flats
escrow accounts: 100%overdue delivery: 0matched SPVs: 35
Commissioning, m m²: actual 2022: 0.28 · 2023: 0.13 · 2024: 0.06 · 2025: 0.16 · 2026: 0.10 · planned 2026: 0.07 · 2027: 0.09 · 2028: 0.22 · 2029: 0.11
→ Commissioning: last full year +151% YoY · 2026 exp. 0.17m (+8% — stable)
Pipeline MoM: 0.41→0.49 млн м² (+19.1%)
Geography (area): Свердловская обл. 220k m² · Москва 68k m² · Ленинградская обл. 58k m² · код 55 36k m² · Санкт-Петербург 36k m²
Source: DOM.RF ЕИСЖС, snapshot 2026-10-22, updated monthly. Projects are matched by developer brand — groups whose SPVs use project names (notably PIK) are only PARTIALLY covered, so levels are a lower bound; read the month-over-month trend and ratios (escrow, timing, regions).
Value the company creates per year, as a % of market cap
Value created per year: -40.0%
| 1. EBITDA growth (latest quarter YoY, annualised) [EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2026-06-30 vs 2025-06-30) = (106 − 181) × 2.27 | -22 |
| 2. Current EV/EBITDA (LTM) (Market cap + Net debt) ÷ EBITDA (LTM) = (192 + 2 428) ÷ 240 | 10.9x |
| 3. Target multiple (Current EV/EBITDA + 6.5) ÷ 2 = (10.9 + 6.5) ÷ 2 | 8.7x |
| 4. Cash flow (balance method, LTM) Net-debt reduction + dividends + buybacks − equity issuance = 116 + 0 + 0 − 0 | 116 |
| 5. Value created per year (EBITDA growth × Target multiple + Cash flow − Dilution) ÷ Market cap = (-22 × 8.7 + 116) ÷ 192 | -40.0% |
Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.
Caveats:
Current 10.9x · 3-year 75th pct 10.9x
Group: Construction & Real Estate. Every peer trades on the same market, so no adjustment is needed.
| Company | Market | Cap, $bn | EV/EBITDA |
|---|---|---|---|
| PIK Group | Russia | 4.4 | 5.3x |
| GLORAX | Russia | 0.1 | 7.9x |
| APRI | Russia | 0.2 | 8.6x |
| Samolet | Russia | 0.2 | 9.5x |
| LSR Group | Russia | 0.7 | 41.1x |
| Group median | 8.6x | ||
| Group average | 14.5x | ||
| This company | Russia | 0.2 | 10.9x |
Group median 8.6x; this company 10.9x — a 27% premium.
Group average 14.5x; against the average this company is at a 24% discount. The average sits 68% above the median: LSR Group (41.1x) skews the group.
The gap and the implied upside are measured against the median: one richly priced peer moves an average, not a median. The market adjustment uses our coverage medians (US 20.9x, Russia 3.7x, South Africa 5.0x, Kazakhstan 4.7x, India 18.8x, Indonesia 5.1x); it is about where a name is listed, not what it does. Peer multiples come from the nightly rebuild of 2026-10-22; the company's own is live.
Dividends suspended (~4.9 yr without a payout)
The company has not paid a dividend for over 18 months — profit is going to capex or deleveraging (e.g. Nornickel, NLMK, RusHydro, FSK). The forecast payout is zeroed until distributions resume; profit and cash flow may still be healthy.
| 1 · Forecast dividend (per policy) | |
| Smoothed net profit (median YTD-ann./LTM/FY) | -22 bn RUB |
| Payout ratio | 64% |
| Free cash flow (FY, OCF − capex) — not a cap (escrow) | -85 bn RUB |
| Recent actual dividend (3-yr median) | 9.39 ₽ |
| = Forecast dividend per share | 0.00 ₽ |
| 2 · Fair yield (spread to key rate) | |
| CBR key rate | 14.0% |
| = Fair dividend yield | 12.0% |
| 3 · Valuation → upside | |
| Current price | 20.06 ₽ |
| Forecast dividend yield | — |
| Fair price (dividend-based) | — |
Forecast, not investment advice. Earnings annualization and policy assumptions are estimates.
| Pay year | Dividend /sh | |
|---|---|---|
| 2021 | 9.39 ₽ | |
| 2020 | 12.00 ₽ | |
| 2019 | 12.29 ₽ | |
| 2018 | 12.06 ₽ | |
| 2017 | 8.59 ₽ | |
| 2016 | 5.26 ₽ | |
| 2015 | 8.36 ₽ |
| Period | Last day to buy | /sh |
|---|---|---|
| 2021 q4 | 2021-12-08 | 9.39 ₽ |
| 2020 q4 | 2020-11-18 | 12.00 ₽ |
| 2019 q3 | 2019-08-30 | 12.29 ₽ |
| 2018 q3 | 2018-08-08 | 12.06 ₽ |
| 2017 q4 | 2017-11-15 | 2.34 ₽ |
| 2017 q3 | 2017-08-02 | 6.25 ₽ |
| 2016 q4 | 2016-11-23 | 1.89 ₽ |
| 2016 q2 | 2016-05-11 | 3.37 ₽ |
| 2015 q4 | 2015-11-18 | 2.04 ₽ |
| 2015 q2 | 2015-05-13 | 6.32 ₽ |
No dividend rows found for this issuer.
Substantive mentions last 7 days: 1, last 30 days: 1 across tracked channels, broker research and shows. 5 passing mentions (digests, calendars) hidden.
Sources: Telegram channels (bloggers — blue chip, broker research — green), YouTube shows via transcripts (orange). Tone (▲/▼) is an automatic assessment in the stock's context. Quotes are fragmentary; authors' views are not our recommendations.
| 27.08.26 | Material event | ★ ▼ События (действия), оказывающие, по мнению эмитента, существенное влияние на стоимость или котировки его ценных бумаг Компания «Эталон Груп» опубликовала финансовую отчетность за 1 полугодие 2026 года, где выручка составила 54,4 млрд руб. (-10% г/г), а чистый убыток достиг 13,2 млрд руб. EBITDA составила 9,2 млрд руб. (+28% г/г). Валовый долг сократился на 12% до 196,3 млрд руб. |
| 31.07.26 | Filing | ★ ▲ Операционные результаты деятельности эмитента (компаний группы эмитента) (прогнозные, предварительные, фактические) Компания «Эталон Груп» объявила о росте денежных поступлений на 10% г/г во 2 квартале и на 27% г/г в 1 полугодии 2026 года. Средняя цена реализации жилья выросла на 7% в 1 полугодии, а продажи в Московском регионе увеличились на 39% в натуральном выражении и на 13% в стоимостном. Дата события - 31.07.2026. |
| 09.10.26 | AGM / Board | Решения совета директоров (наблюдательного совета) Совет директоров 'Эталон Груп' принял решение о прекращении полномочий Президента Ю.А. Бородина с 08.10.2026 и назначении Т. Санковича на эту должность с 09.10.2026 до 08.10.2029. Кворум заседания составил 7 из 7 членов, решение было принято единогласно. |
| 03.07.26 | Buyback | Приобретение голосующих акций другого акционерного общества Акционерное общество «Эталон Груп» приобрело 99,994% голосующих акций акционерного общества «Специализированный застройщик «Серебряный фонтан» 29 июня 2026 года. |
| 01.07.26 | AGM / Board | Решения общих собраний участников (акционеров) На общем собрании акционеров МКПАО «Эталон Груп» 29 июня 2026 года было принято решение не распределять прибыль за 2025 год и не начислять дивиденды. Также избран новый состав Совета директоров и утверждены аудиторские организации для проверки отчетности. Протокол собрания датирован 30 июня 2026 года. |
Source: e-disclosure material filings over the last 180 days; ★ — flagged important by the classifier; summaries are automatic.
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)
Financial results, valuation multiples (P/E, P/B, EV/EBITDA), profitability and dividend yield of Etalon (ETLN) — from primary filings.
| Issue | YTM | Coupon | Price, % | 1D | Volume today, ₽ | Avg vol. 20D, ₽ | Maturity |
|---|---|---|---|---|---|---|---|
| ЭталонФин3 | 26.2% | 25.5% | 100.83 | -0.17% | 5.9M | 14.7M | 04.2027 |
| ЭталонФин2 | float | float | 90.00 | +0.01% | 57.1M | 10.3M | 09.2027 |
| ЭталонФин4 | 31.6% | 20% | 92.96 | +0.36% | 23.2M | 47.2M | 11.2027 |
| ЭталонФин1 | 32.7% | 21% | 89.75 | +0.89% | 3.3M | 6.4M | put 05.2028 |
| ЭталонФин5 | 30.7% | 20% | 88.32 | +1.53% | 18.9M | 23.0M | 03.2029 |
Price, YTM and turnover from MOEX; 1D is the current price vs the previous session close; floaters have no fixed YTM. Not investment advice.
See also: The Cheapest Stocks in the World (2026): What Value Investing Says About Buying Cheap · global valuation map