Frontierby eninvs

Language: EN · RU

← Region

FESCO 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: Transport & Logistics

RU_FESH

Price chart

59.95 RUBDay 2.18%

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
59.95 RUB · 2.18%
Market cap
2.5 bn USD

Growth

Δ revenue y/y
-8.8%
Δ EBITDA y/y
-14.4%

Multiples

P/E (LTM)
7.0x
3y avg: 6.5x
P/B (FY)
1.2x
P/E (ann.)
3.6x
EV/EBITDA (LTM)
40.2x
3y avg: 49.8x
EV/EBITDA (ann.)
34.9x

Cash return

Dividend yield
—
FCF yield (LTM)
—

Liquidity

Daily turnover (MOEX)
448.6 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: 3 / Warn: 2 / Err: 4 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-06-30 H1✓OK
2023-12-31 FY✓OK
2023-12-31 H2✓OK
2024-06-30 H1✗Errors 1Warn 3
2024-12-31 FY⚠Warn 1
2024-12-31 H2⚠Warn 2
2025-06-30 H1✗Errors 2Warn 4
2025-12-31 FY✗Errors 1Warn 1
2025-12-31 H2✗Errors 1Warn 1
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

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.

DatePeriodStatusRevenueM USDOperating profitM USDD&AM USDEBITDAM USDNet profitM USDOperating CFM USDCapex + M&AM USDAssetsM USDEquityM USDROE (annualized)Net debtM USDSource
2025-12-31FY 2025 (12M)OK1364.2
y/y -8.8%
317.0
y/y -19.4%
79.7
y/y 13.8%
396.7
y/y -14.4%
346.4
y/y 4.5%
346.4-236.13314.1
y/y -15.1%
2149.4
y/y -8.4%
16.6%25244.0—
2025-06-30Q2 2025 (3M)OK1230.1
y/y 11.9%
192.1
y/y 65.9%
101.3
y/y -8.7%
293.4
y/y 29.4%
9.9
y/y -60.2%
9.9-39.23402.8
y/y 7.4%
2137.0
y/y 14.1%
0.9%24972.0—
2024-12-31FY 2024 (12M)OK1495.1
y/y 32.8%
393.3
y/y 287.8%
70.0
y/y -24.1%
463.3
y/y 139.2%
331.4
y/y 260.4%
331.4-114.43905.2
y/y 32.1%
2346.5
y/y 25.1%
16.9%33490.0—
2024-06-30Q2 2024 (3M)OK1099.2
y/y -14.6%
115.7
y/y -73.5%
111.0
y/y 60.3%
226.7
y/y -55.2%
25.0
y/y -94.3%
25.0-160.93168.4
y/y 12.1%
1872.3
y/y 5.7%
2.7%47079.0—
2023-12-31FY 2023 (12M)OK1125.8
y/y —
538.2
y/y —
92.3
y/y —
699.7
y/y —
530.9
y/y —
530.9-386.92955.7
y/y —
1875.4
y/y —
29.1%36994.0—
2023-06-30Q2 2023 (3M)OK1286.6
y/y —
436.8
y/y —
69.2
y/y —
506.0
y/y —
438.9
y/y —
438.9-471.22827.5
y/y —
1771.4
y/y —
—23634.0—
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

05001 0001 5002023 H12023 H22024 H12024 H22025 H12025 H2

Year-over-year change

-100%-50%0%50%100%150%2023 H12023 H22024 H12024 H22025 H12025 H2

Cash flow

Net debt / cash ($ mln)

010 00020 00030 00040 00050 0002023 H12023 FY2024 H12024 FY2025 H12025 FY

Fundamental value creation

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

Value created per year: +247.1%

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)
= (397 − 463) × 1.74
-116
2. Current EV/EBITDA (LTM)
(Market cap + Net debt) ÷ EBITDA (LTM)
= (2 481 + 25 244) ÷ 690
30.0x — capped at 30x
3. Target multiple
(Current EV/EBITDA + 6.5) ÷ 2
= (30.0 + 6.5) ÷ 2
18.2x
4. Cash flow (balance method, LTM)
Net-debt reduction + dividends + buybacks − equity issuance
= 8 246 + 0 + 0 − 0
8 246
5. Value created per year
(EBITDA growth × Target multiple + Cash flow) ÷ Market cap
= (-116 × 18.2 + 8 246) ÷ 2 481
+247.1%

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)