Frontierby eninvs

Language: EN · RU

← Region

GLORAX 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: Construction & Real Estate

RU_GLRX

Price chart

45.99 RUBDay -0.69%

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
45.99 RUB · -0.69%
Market cap
13.0 bn RUB

Growth

Δ revenue y/y
14.4%
Δ EBITDA y/y
5.9%

Multiples

P/E (LTM)
2.4x
P/B (FY)
1.8x
P/E (ann.)
8.6x
EV/EBITDA (LTM)
7.8x
EV/EBITDA (ann.)
9.5x

Cash return

Dividend yield
—
FCF yield (LTM)
-271.4%

Liquidity

Daily turnover (MOEX)
44.9 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: 0 / Warn: 2 / Err: 7 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-06-30 H1✗Errors 1Warn 4
2023-12-31 FY✗Errors 1
2023-12-31 H2✗Errors 1
2024-06-30 H1✗Errors 1Warn 2
2024-12-31 FY⚠Warn 3
2024-12-31 H2✗Errors 2Warn 2
2025-06-30 H1⚠Warn 2
2025-12-31 FY✗Errors 1Warn 1
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 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)OK22.6
y/y 14.4%
4.7
y/y 3.9%
0.1
y/y 263.8%
4.8
y/y 5.9%
3.1
y/y 420.3%
-15.6-0.2110.0
y/y 46.2%
7.2
y/y 214.4%
52.6%78.5—
2025-06-30Q2 2025 (3M)OK18.7
y/y 45.3%
6.7
y/y 58.2%
0.1
y/y 32.8%
6.9
y/y 57.7%
2.3
y/y 272.7%
-3.4-1.895.6
y/y 14.0%
4.6
y/y 174.1%
135.6%61.5—
2024-12-31FY 2024 (12M)OK19.8
y/y 94.3%
4.5
y/y 59.3%
0.1
y/y 6.2%
4.5
y/y 54.3%
0.6
y/y 32.4%
12.4-1.675.2
y/y 24.2%
2.3
y/y 115.6%
61.7%49.7—
2024-06-30Q2 2024 (3M)OK12.9
y/y 268.6%
4.3
y/y 433.3%
0.1
y/y 699.6%
4.3
y/y 436.9%
0.6
y/y 1072.6%
-13.1-1.183.8
y/y —
1.7
y/y —
91.5%62.5—
2023-12-31FY 2023 (12M)OK10.2
y/y —
2.8
y/y —
0.1
y/y —
2.9
y/y —
0.4
y/y —
-11.7-0.360.5
y/y —
1.1
y/y —
—43.2—
2023-06-30Q2 2023 (3M)PARTIAL3.5
y/y —
0.8
y/y —
0.0
y/y —
0.8
y/y —
0.1
y/y —
-4.8-0.1—
y/y —
—
y/y —
—32.3—
Data quality — review suggested

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

05 00010 00015 00020 00025 0002023 H12023 H22024 H12024 H22025 H12025 H2

Year-over-year change

0%200%400%2023 H12023 H22024 H12024 H22025 H12025 H2

Cash flow

Net debt / cash ($ mln)

020 00040 00060 00080 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: -186.0%

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)
= (4 817 − 4 550) × 2.42
649
2. Current EV/EBITDA (LTM)
(Market cap + Net debt) ÷ EBITDA (LTM)
= (13 007 + 78 531) ÷ 11 669
7.8x
3. Target multiple
(Current EV/EBITDA + 6.5) ÷ 2
= (7.8 + 6.5) ÷ 2
7.2x
4. Cash flow (balance method, LTM)
Net-debt reduction + dividends + buybacks − equity issuance
= -28 849 + 0 + 0 − 0
-28 849
5. Value created per year
(EBITDA growth × Target multiple + Cash flow) ÷ Market cap
= (649 × 7.2 + -28 849) ÷ 13 007
-186.0%

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)