Frontierby eninvs

Language: EN · RU

← Region

SCF Group 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: Transport & Logistics

RU_FLOT

Price chart

80.95 RUBDay 0.50%

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
80.95 RUB · 0.50%
Market cap
192.3 bn RUB

Growth

Δ revenue y/y
33.5%
Δ EBITDA y/y
187.5%

Multiples

P/E (LTM)
—
3y avg: 4.8x
P/B (FY)
0.5x
P/E (ann.)
6.5x
EV/EBITDA (LTM)
8.2x
3y avg: 2.6x
EV/EBITDA (ann.)
3.2x

Cash return

Dividend yield
—
FCF yield (LTM)
-10.6%

Liquidity

Daily turnover (MOEX)
264.1 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: 6 / Warn: 0 / Err: 12 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-03-31 Q1✗Errors 1
2023-06-30 Q2✓OK
2023-09-30 9M✓OK
2023-09-30 Q3✓OK
2023-12-31 FY✓OK
2023-12-31 Q4✓OK
2024-03-31 Q1✗Errors 1Warn 2
2024-06-30 Q2✗Errors 1Warn 2
2024-09-30 9M✓OK
2024-09-30 Q3✗Errors 2Warn 2
2024-12-31 FY✗Errors 1Warn 2
2024-12-31 Q4✗Errors 1Warn 1
2025-03-31 Q1✗Errors 6Warn 3
2025-06-30 Q2✗Errors 2Warn 3
2025-09-30 Q3✗Errors 2Warn 3
2025-12-31 FY✗Errors 2Warn 4
2025-12-31 Q4✗Errors 4Warn 1
2026-03-31 Q1✗Errors 7Warn 3
✓ 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
2026-03-31Q1 2026 (3M)OK34.9
y/y 33.5%
9.0
y/y 127.6%
8.9
y/y -27.3%
17.9
y/y 187.5%
7.4
y/y 119.9%
23.011.4556.5
y/y 3.2%
385.1
y/y -4.2%
7.8%34.9—
2025-12-31FY 2025 (12M)OK25.0
y/y -54.3%
-32.5
y/y -1180.7%
—
y/y -13.6%
-12.4
y/y -167.8%
-14.5
y/y -388.6%
17.0-49.5545.5
y/y -19.7%
366.5
y/y -28.3%
-13.5%37.3—
2025-09-30Q3 2025 (3M)OK26.0
y/y -35.7%
23.1
y/y 76.4%
7.0
y/y -28.4%
30.1
y/y 31.6%
3.0
y/y -81.5%
12.60.1538.1
y/y -17.2%
398.9
y/y -17.4%
1.0%-1.9—
2025-06-30Q2 2025 (3M)OK27.4
y/y -36.0%
0.1
y/y -98.9%
—
y/y —
0.1
y/y -99.4%
-3.3
y/y -133.8%
0.6-0.8512.4
y/y -16.7%
381.1
y/y -12.3%
-3.4%9.6—
2025-03-31Q1 2025 (3M)OK26.2
y/y -47.3%
-32.6
y/y -261.0%
12.2
y/y 20.4%
-20.4
y/y -167.2%
-36.9
y/y -288.0%
1.7-29.0539.0
y/y -16.9%
402.2
y/y -16.4%
-32.3%14.5—
2024-12-31FY 2024 (12M)OK54.6
y/y -15.5%
3.0
y/y -89.6%
15.3
y/y 75.8%
18.3
y/y -51.0%
-3.0
y/y -110.7%
30.1-8.1679.7
y/y 7.4%
511.0
y/y 12.9%
8.6%15.7—
2024-09-30Q3 2024 (3M)OK40.4
y/y -21.0%
13.1
y/y -48.1%
9.8
y/y -23.0%
22.9
y/y -39.7%
16.2
y/y -16.9%
16.222.4649.6
y/y -3.5%
483.2
y/y -0.0%
4.7%23.9—
2024-06-30Q2 2024 (3M)OK42.9
y/y -19.6%
13.1
y/y -53.8%
10.2
y/y 7.6%
23.2
y/y -38.6%
9.8
y/y -49.9%
23.8-20.4615.1
y/y 4.0%
434.5
y/y 5.5%
8.5%10.2—
2024-03-31Q1 2024 (3M)OK49.6
y/y 8.2%
20.2
y/y -21.2%
10.1
y/y 36.9%
30.4
y/y -8.2%
19.6
y/y -6.1%
27.9-0.6648.3
y/y —
480.9
y/y —
16.8%34.5—
2023-12-31FY 2023 (12M)OK64.7
y/y —
28.9
y/y —
8.7
y/y —
37.4
y/y —
27.7
y/y —
42.9-30.2632.6
y/y —
452.6
y/y —
18.7%35.5—
2023-09-30Q3 2023 (3M)OK51.2
y/y —
25.3
y/y —
12.7
y/y —
38.0
y/y —
19.4
y/y —
36.4-18.7673.0
y/y —
483.4
y/y —
5.8%63.5—
2023-06-30Q2 2023 (3M)OK53.4
y/y —
28.3
y/y —
9.4
y/y —
37.9
y/y —
19.5
y/y —
30.8-3.8591.5
y/y —
411.8
y/y —
—59.9—
2023-03-31Q1 2023 (3M)PARTIAL45.9
y/y —
25.7
y/y —
7.4
y/y —
33.1
y/y —
20.9
y/y —
35.2-6.3—
y/y —
—
y/y —
—61.4—
Data quality — review suggested

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

-25 000025 00050 00075 000100 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

-400%-200%0%200%400%600%2023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

Net debt / cash ($ mln)

-10 000010 00020 00030 00040 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Fundamental value creation

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

Value created per year: +256.5%

How this was calculated
1. EBITDA growth (latest quarter YoY, annualised)
[EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2026-03-31 vs 2025-03-31)
= (17 868 − -20 412) × 2.17
83 128
2. Current EV/EBITDA (LTM)
(Market cap + Net debt) ÷ EBITDA (LTM)
= (192 256 + 34 931) ÷ 38 802
5.9x
3. Target multiple
(Current EV/EBITDA + 6.5) ÷ 2
= (5.9 + 6.5) ÷ 2
6.2x
4. Cash flow (balance method, LTM)
Net-debt reduction + dividends + buybacks − equity issuance
= -20 455 + 0 + 0 − 0
-20 455
5. Value created per year
(EBITDA growth × Target multiple + Cash flow) ÷ Market cap
= (83 128 × 6.2 + -20 455) ÷ 192 256
+256.5%

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)