Frontierby eninvs

Language: EN · RU

← Region

MOEX 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: Financial Services

RU_MOEX

Price chart

174.36 RUBDay -1.15%

Key metrics

Market

Price
174.36 RUB · -1.15%
Market cap
5.6 bn USD

Growth

Δ revenue y/y
17.3%
Δ EBITDA y/y
-99.9%

Multiples

P/E (LTM)
6.2x
3y avg: 6.2x
P/B (FY)
1.5x
3y avg: 1.6x
P/E (ann.)
5.8x

Returns

Dividend yield
14.9%
ROE (annualized)
24.7%
ROI (ROE ÷ P/B)
16.8%

Liquidity

Daily turnover (MOEX)
478.5 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: 11 / Warn: 2 / Err: 4 / 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⚠Warn 1
2024-06-30 Q2⚠Warn 1
2024-09-30 Q3✓OK
2024-12-31 FY✓OK
2024-12-31 Q4✓OK
2025-03-31 Q1✗Errors 2
2025-06-30 Q2✗Errors 1
2025-09-30 9M✓OK
2025-09-30 Q3✗Errors 1
2025-12-31 FY✗Errors 1
2025-12-31 Q4✓OK
2026-03-31 Q1✓OK
✓ 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 USDNet profitM USDAssetsM USDEquityM USDROE (annualized)Source
2026-03-31Q1 2026 (3M)OK499.3
y/y 17.3%
240.7
y/y 32.2%
184759.6
y/y 15.9%
4020.1
y/y 2.9%
24.7%Link
2025-12-31FY 2025 (12M)OK478.9
y/y 1.2%
199.0
y/y -18.3%
182712.3
y/y 7.7%
3780.6
y/y 2.9%
22.7%Report (PDF)
2025-09-30Q3 2025 (3M)OK484.9
y/y -12.6%
242.0
y/y -25.1%
174290.6
y/y —
3565.8
y/y —
9.4%Report (PDF)
2025-06-30Q2 2025 (3M)OK454.6
y/y -11.6%
211.2
y/y -22.8%
150548.1
y/y —
3311.3
y/y —
23.4%Report (PDF)
2025-03-31Q1 2025 (3M)OK425.7
y/y -10.8%
182.0
y/y -32.9%
159391.7
y/y —
3907.6
y/y —
19.2%Report (PDF)
2024-12-31FY 2024 (12M)OK473.3
y/y -3.4%
243.6
y/y —
169596.5
y/y —
3673.1
y/y —
—Report (PDF)
2024-09-30Q3 2024 (3M)OK554.6
y/y 47.5%
323.0
y/y —
—
y/y —
—
y/y —
—Report (PDF)
2024-06-30Q2 2024 (3M)OK514.1
y/y 74.4%
273.4
y/y —
—
y/y —
—
y/y —
—Report (PDF)
2024-03-31Q1 2024 (3M)OK477.3
y/y 46.3%
271.4
y/y —
—
y/y —
—
y/y —
—Report (PDF)
2023-12-31FY 2023 (12M)OK490.1
y/y —
—
y/y —
—
y/y —
—
y/y —
—Report (PDF)
2023-09-30Q3 2023 (3M)OK376.0
y/y —
—
y/y —
—
y/y —
—
y/y —
—Report (PDF)
2023-06-30Q2 2023 (3M)OK294.8
y/y —
—
y/y —
—
y/y —
—
y/y —
—Report (PDF)
2023-03-31Q1 2023 (3M)OK326.2
y/y —
—
y/y —
—
y/y —
—
y/y —
—Report (PDF)
Data quality — review suggested

Fundamental value creation

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

Value created per year: -3.9%

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)
= (199 − 244) × 1.00
-45
2. Current EV/EBITDA (LTM)
(Market cap + Net debt) ÷ EBITDA (LTM)
= (5 567 + 0 (n/a)) ÷ 200
27.9x
3. Target multiple
(Current EV/EBITDA + 6.5) ÷ 2
= (27.9 + 6.5) ÷ 2
17.2x
4. Cash flow (balance method, LTM)
Net-debt reduction + dividends + buybacks − equity issuance
= — + 553 + 0 − 0
553
5. Value created per year
(EBITDA growth × Target multiple + Cash flow) ÷ Market cap
= (-45 × 17.2 + 553) ÷ 5 567
-3.9%

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.

Investor reporting (IR): https://www.e-disclosure.ru/portal/files.aspx?id=43

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