Frontierby eninvs

Language: EN · RU

← Region

Magnit 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: Retail

RU_MGNT

Price chart

2 184.5 RUBDay -0.46%

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
2 184.5 RUB · -0.46%
Market cap
2.2 bn USD

Growth

Δ revenue y/y
16.0%
Δ EBITDA y/y
3.5%

Multiples

P/E (LTM)
—
3y avg: 8.4x
P/B (FY)
1.0x
EV/EBITDA (LTM)
—
3y avg: 189.8x
EV/EBITDA (ann.)
228.3x

Cash return

Dividend yield
—
FCF yield (LTM)
—

Liquidity

Daily turnover (MOEX)
710.8 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: 7 / Warn: 1 / Err: 7 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-03-31 Q1✓OK
2023-06-30 Q2✓OK
2023-09-30 Q3✓OK
2023-12-31 FY✓OK
2023-12-31 Q4✓OK
2024-03-31 Q1✓OK
2024-06-30 Q2✗Errors 1Warn 1
2024-09-30 Q3✓OK
2024-12-31 FY⚠Warn 2
2024-12-31 Q4✗Errors 1Warn 2
2025-03-31 Q1✗Errors 1
2025-06-30 Q2✗Errors 1
2025-09-30 Q3✗Errors 2
2025-12-31 FY✗Errors 1Warn 3
2025-12-31 Q4✗Errors 3Warn 1
✓ 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)OK12.9
y/y 16.0%
0.4
y/y -31.5%
1.4
y/y 46.1%
1.8
y/y 17.3%
-0.3
y/y -239.0%
——27.4
y/y 24.8%
2.1
y/y -17.4%
—1096.8Link
2025-09-30Q3 2025 (3M)PARTIAL12.9
y/y 16.0%
0.5
y/y -12.6%
0.8
y/y 42.6%
1.2
y/y 15.2%
-0.1
y/y -188.9%
0.2-46.6—
y/y —
—
y/y —
—463.4Link
2025-06-30Q2 2025 (3M)OK11.7
y/y 14.6%
0.5
y/y 11.0%
0.1
y/y 0.0%
0.6
y/y 9.3%
0.0
y/y -99.1%
——23.4
y/y 19.4%
2.6
y/y 21.1%
—1002.9Link
2025-03-31Q1 2025 (3M)PARTIAL11.7
y/y 14.6%
0.5
y/y 10.0%
0.1
y/y -83.4%
0.6
y/y -37.5%
0.0
y/y -99.1%
———
y/y —
—
y/y —
—341.7Link
2024-12-31FY 2024 (12M)OK11.1
y/y 33.6%
0.6
y/y 18.9%
1.0
y/y 98.5%
1.5
y/y 59.0%
0.2
y/y 41.4%
1.0-62.321.9
y/y 9.4%
2.5
y/y 14.4%
—797.5Link
2024-09-30Q3 2024 (3M)PARTIAL11.1
y/y 15.3%
0.5
y/y 8.6%
0.5
y/y 11.0%
1.0
y/y 9.8%
0.2
y/y -14.5%
0.8-42.3—
y/y —
—
y/y —
—237.1Link
2024-06-30Q2 2024 (3M)OK10.2
y/y 15.4%
0.5
y/y -1.9%
0.1
y/y -82.5%
0.5
y/y -41.7%
0.1
y/y -50.0%
0.5-30.519.6
y/y -0.1%
2.1
y/y -36.8%
—777.2Link
2024-03-31Q1 2024 (3M)PARTIAL10.2
y/y 15.4%
0.5
y/y -1.1%
0.5
y/y 5.1%
0.9
y/y 2.0%
0.1
y/y -48.7%
0.5-30.5—
y/y —
—
y/y —
—193.8Link
2023-12-31FY 2023 (12M)OK8.3
y/y —
0.5
y/y —
0.5
y/y —
1.0
y/y —
0.2
y/y —
0.9-22.520.0
y/y —
2.2
y/y —
—684.6Link
2023-09-30Q3 2023 (3M)PARTIAL9.6
y/y —
0.5
y/y —
0.5
y/y —
1.0
y/y —
0.2
y/y —
0.6-17.9—
y/y —
—
y/y —
—150.7Link
2023-06-30Q2 2023 (3M)OK8.9
y/y —
0.5
y/y —
0.5
y/y —
0.9
y/y —
0.2
y/y —
0.3-13.319.6
y/y —
3.4
y/y —
—574.4Link
2023-03-31Q1 2023 (3M)PARTIAL8.9
y/y —
0.5
y/y —
0.5
y/y —
0.9
y/y —
0.2
y/y —
0.3-13.3—
y/y —
—
y/y —
—110.7Link
Data quality — review suggested

Operating statistics

Production indicators — supplementary, not part of the financial statements

PeriodStores (net)
шт		Selling space
тыс. м²		LFL sales growth
%
FY 2025-12——8.70
1H 2025-0632 58911 2759.80

Магнит, операционные/финансовые результаты 1П2025 и 2025 г. (magnit.com/ru/ir; Атон/Альфа/ТАСС, 2025-2026): на 30.06.2025 32 589 магазинов, торговая площадь 11 275 тыс. м² (+6,4% г/г), LFL-продажи 1П +9,8% (чек +9,3%, трафик +0,4%); LFL за 2025 г. +8,7% (чек +8,4%, трафик +0,3%).

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

05 00010 00015 0002023 q32023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q4

Year-over-year change

-60%-40%-20%0%20%2023 q32023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q4

Cash flow

Net debt / cash ($ mln)

0250 000500 000750 0001 000 0002023 q32023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q4

Dividends

No dividend rows found for this issuer.

Investor reporting (IR): https://www.e-disclosure.ru/portal/files.aspx?id=7671

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