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_PIKK
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 |
|---|---|
| 2023-06-30 H1 | ⚠Warn 1 |
| 2023-12-31 FY | ✓OK |
| 2023-12-31 H2 | ⚠Warn 1 |
| 2024-06-30 H1 | ⚠Warn 1 |
| 2024-12-31 FY | ✗Errors 1Warn 1 |
| 2024-12-31 H2 | ✗Errors 2Warn 2 |
| 2025-06-30 H1 | ⚠Warn 2 |
| 2025-12-31 FY | ✓OK |
| 2025-12-31 H2 | ✓OK |
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.
| Date | Period | Status | RevenueB USD | Operating profitB USD | D&AB USD | EBITDAB USD | Net profitB USD | Operating CFB USD | Capex + M&AB USD | AssetsB USD | EquityB USD | ROE (annualized) | Net debtB USD | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025-12-31 | FY 2025 (12M) | OK | 6.2 y/y 7.5% | 1.7 y/y 55.6% | 0.1 y/y 4.3% | 1.7 y/y 52.0% | 0.5 y/y 402.8% | — | — | 26.4 y/y 23.6% | 5.8 y/y 7.6% | 16.7% | 427.9 | Link |
| 2025-06-30 | Q2 2025 (3M) | PARTIAL | 4.6 y/y 23.9% | 0.5 y/y -24.6% | 0.1 y/y 0.0% | 0.6 y/y -23.0% | 0.4 y/y -21.6% | — | -4.0 | 23.8 y/y 10.8% | 5.8 y/y 4.8% | 16.1% | 478.5 | Link |
| 2024-12-31 | FY 2024 (12M) | OK | 5.8 y/y 28.1% | 1.1 y/y 6.8% | 0.1 y/y 38.6% | 1.1 y/y 8.5% | -0.2 y/y -149.7% | — | -7.7 | 21.4 y/y 7.1% | 5.4 y/y 8.4% | 7.4% | 416.1 | Link |
| 2024-06-30 | Q2 2024 (3M) | PARTIAL | 3.7 y/y -0.1% | 0.7 y/y 1.6% | 0.1 y/y 0.0% | 0.8 y/y 1.5% | 0.6 y/y 46.3% | — | -4.6 | 21.5 y/y 8.5% | 5.5 y/y 11.1% | 21.9% | 617.4 | Link |
| 2023-12-31 | FY 2023 (12M) | OK | 4.5 y/y — | 1.0 y/y — | 0.1 y/y — | 1.1 y/y — | 0.3 y/y — | -0.1 | -4.5 | 19.9 y/y — | 4.9 y/y — | 14.8% | 528.5 | Link |
| 2023-06-30 | Q2 2023 (3M) | OK | 3.7 y/y — | 0.7 y/y — | 0.1 y/y — | 0.8 y/y — | 0.4 y/y — | -2.6 | -3.7 | 19.8 y/y — | 5.0 y/y — | — | 613.5 | Link |
2025-06-30 H1: Missing metrics: operating_cash_flow.2024-06-30 H1: Missing metrics: operating_cash_flow.2025-06-30 H1: Status PARTIAL (incomplete extraction or legacy OCR warnings).2024-06-30 H1: 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: +56.5%
| 1. EBITDA growth (latest quarter YoY, annualised) [EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2025-12-31 vs 2024-12-31) = (1 737 − 1 143) × 1.34 | 799 |
| 2. Current EV/EBITDA (LTM) (Market cap + Net debt) ÷ EBITDA (LTM) = (5 041 + 427 854) ÷ 2 335 | 30.0x — capped at 30x |
| 3. Target multiple (Current EV/EBITDA + 6.5) ÷ 2 = (30.0 + 6.5) ÷ 2 | 18.2x |
| 4. Cash flow (balance method, LTM) Net-debt reduction + dividends + buybacks − equity issuance = -11 737 + 0 + 0 − 0 | -11 737 |
| 5. Value created per year (EBITDA growth × Target multiple + Cash flow) ÷ Market cap = (799 × 18.2 + -11 737) ÷ 5 041 | +56.5% |
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=44
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)