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: Telecommunications
RU_MTSS
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.
Shares: connector/market_inputs
| Period | Issues |
|---|---|
| 2023-03-31 Q1 | ✗Errors 1 |
| 2023-06-30 Q2 | ✗Errors 2 |
| 2023-09-30 Q3 | ✓OK |
| 2023-12-31 FY | ✓OK |
| 2023-12-31 Q4 | ✓OK |
| 2024-03-31 Q1 | ✗Errors 1 |
| 2024-06-30 Q2 | ✗Errors 2Warn 1 |
| 2024-09-30 9M | ✓OK |
| 2024-09-30 Q3 | ✓OK |
| 2024-12-31 FY | ✗Errors 2Warn 2 |
| 2024-12-31 Q4 | ✗Errors 2Warn 1 |
| 2025-03-31 Q1 | ✗Errors 1 |
| 2025-06-30 Q2 | ✗Errors 1Warn 2 |
| 2025-09-30 9M | ✗Errors 1 |
| 2025-09-30 Q3 | ✗Errors 1 |
| 2025-12-31 FY | ✗Errors 1Warn 2 |
| 2025-12-31 Q4 | ✗Errors 1Warn 3 |
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.
| Date | Period | Status | RevenueB RUB | Operating profitB RUB | D&AB RUB | EBITDAB RUB | Net profitB RUB | Operating CFB RUB | Capex + M&AB RUB | AssetsB RUB | EquityB RUB | ROE (annualized) | Net debtB RUB | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025-12-31 | FY 2025 (12M) | OK | — y/y 14.7% | — y/y 13.7% | — y/y 12.9% | — y/y 13.4% | — y/y 22.6% | 30.5 | -12.6 | 1768.4 y/y 16.6% | 17.0 y/y 251.0% | 612.7% | 596.3 | Link |
| 2025-09-30 | Q3 2025 (3M) | PARTIAL | — y/y — | — y/y — | — y/y — | — y/y — | — y/y — | 126.9 | -20.3 | 1775.5 y/y — | -4.3 y/y — | — | 596.7 | Link |
| 2025-06-30 | Q2 2025 (3M) | OK | 195.4 y/y 14.4% | 39.4 y/y 4.4% | 33.4 y/y 20.6% | 72.7 y/y 11.3% | 3.5 y/y -55.3% | 79.4 | -12.0 | 1690.2 y/y 25.7% | -45.3 y/y -144.2% | -54.6% | 561.9 | Link |
| 2025-03-31 | Q1 2025 (3M) | OK | 175.5 y/y 8.8% | 31.9 y/y -4.0% | 31.5 y/y 20.1% | 63.3 y/y 6.6% | 5.4 y/y -73.2% | 37.6 | -17.3 | 1543.2 y/y — | -5.8 y/y — | -252.8% | 534.5 | Link |
| 2024-12-31 | FY 2024 (12M) | OK | 180.4 y/y 24.4% | 32.5 y/y 9.5% | 28.5 y/y 1.8% | 61.0 y/y 5.7% | 1.8 y/y -82.8% | 66.5 | -23.5 | 1517.0 y/y 17.5% | -11.2 y/y -753.1% | — | 560.8 | Link |
| 2024-09-30 | Q3 2024 (3M) | PARTIAL | 191.2 y/y 13.8% | 32.5 y/y 7.0% | 28.5 y/y -0.0% | 61.0 y/y 3.6% | 1.8 y/y -85.5% | 61.0 | -17.7 | — y/y — | — y/y — | — | 499.1 | Link |
| 2024-06-30 | Q2 2024 (3M) | OK | 170.9 y/y 18.5% | 37.7 y/y 21.5% | 27.7 y/y -4.5% | 65.4 y/y 8.9% | 7.8 y/y -46.4% | 19.6 | -14.6 | 1345.1 y/y 22.9% | -18.5 y/y 20.7% | — | 439.2 | Link |
| 2024-03-31 | Q1 2024 (3M) | PARTIAL | 161.3 y/y 8.3% | 33.2 y/y 4.6% | 26.2 y/y -9.6% | 59.4 y/y -2.1% | 20.1 y/y 34.6% | 11.8 | -15.6 | — y/y — | — y/y — | — | 489.5 | Link |
| 2023-12-31 | FY 2023 (12M) | OK | 145.0 y/y — | 29.7 y/y — | 28.0 y/y — | 57.6 y/y — | 10.6 y/y — | 62.5 | -22.0 | 1291.5 y/y — | 1.7 y/y — | — | 489.9 | Link |
| 2023-09-30 | Q3 2023 (3M) | PARTIAL | 168.0 y/y — | 30.4 y/y — | 28.5 y/y — | 58.8 y/y — | 12.6 y/y — | 40.2 | -14.7 | — y/y — | — y/y — | — | 486.6 | Link |
| 2023-06-30 | Q2 2023 (3M) | OK | 144.2 y/y — | 31.1 y/y — | 29.0 y/y — | 60.0 y/y — | 14.6 y/y — | 18.0 | -7.4 | 1094.6 y/y — | -23.4 y/y — | — | 464.5 | Link |
| 2023-03-31 | Q1 2023 (3M) | PARTIAL | 148.9 y/y — | 31.7 y/y — | 29.0 y/y — | 60.7 y/y — | 14.9 y/y — | 18.0 | -7.4 | — y/y — | — y/y — | — | 427.4 | Link |
2025-09-30 Q3: Missing metrics: revenue,operating_profit,net_profit.2025-09-30 9M: Missing metrics: revenue,operating_profit,net_profit.2024-09-30 9M: Missing metrics: revenue,operating_profit,net_profit.2025-09-30 Q3: Status PARTIAL (incomplete extraction or legacy OCR warnings).2025-09-30 9M: Status PARTIAL (incomplete extraction or legacy OCR warnings).2024-09-30 Q3: Status PARTIAL (incomplete extraction or legacy OCR warnings).2024-09-30 9M: Status PARTIAL (incomplete extraction or legacy OCR warnings).2024-03-31 Q1: Status PARTIAL (incomplete extraction or legacy OCR warnings).2023-09-30 Q3: Status PARTIAL (incomplete extraction or legacy OCR warnings).2023-03-31 Q1: Status PARTIAL (incomplete extraction or legacy OCR warnings).Quarterly values ($ mln)
Year-over-year change
Net debt / cash ($ mln)
Value the company creates per year, as a % of market cap
Value created per year: +43.8%
| 1. EBITDA growth (latest quarter YoY, annualised) [EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2025-12-31 vs 2024-12-31) = (71 809 − 60 954) × 3.89 | 42 280 |
| 2. Current EV/EBITDA (LTM) (Market cap + Net debt) ÷ EBITDA (LTM) = (429 629 + 596 332) ÷ 279 695 | 3.7x |
| 3. Target multiple (Current EV/EBITDA + 6.5) ÷ 2 = (3.7 + 6.5) ÷ 2 | 5.1x |
| 4. Cash flow (balance method, LTM) Net-debt reduction + dividends + buybacks − equity issuance = -35 496 + 8 908 + 0 − 0 | -26 588 |
| 5. Value created per year (EBITDA growth × Target multiple + Cash flow) ÷ Market cap = (42 280 × 5.1 + -26 588) ÷ 429 629 | +43.8% |
Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.
Caveats:
No dividend rows found for this issuer.
Investor reporting (IR): https://www.e-disclosure.ru/portal/files.aspx?id=236
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)