Frontierby eninvs

Language: EN · RU

← Region

Rusagro (RAGR) USD

At a glance: strengths & risks
✓Revenue growing (+17%)✗Profit falling (-52%)✗Margins compressing (18%→14%)✗High leverage (3.7x EBITDA)✗Pricier than own history (EV/EBITDA 264.8 vs avg 191.7)✗No dividends currently

Sector: Agriculture & Food

RU_RAGR

Price chart

98.3 RUBDay 39.67%

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
98.3 RUB · 39.67%
Market cap
1.3 bn USD

Growth

Δ revenue y/y
13.6%
Δ EBITDA y/y
-24.1%

Multiples

P/E (LTM)
4.7x
3y avg: 4.3x
P/B (FY)
0.4x
P/E (ann.)
3.2x
EV/EBITDA (LTM)
—
3y avg: 191.7x
EV/EBITDA (ann.)
200.7x

Cash return

Dividend yield
—
FCF yield (LTM)
—

Liquidity

Daily turnover (MOEX)
521.7 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.

Financial results

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
2025-12-31H2 2025 (6M)OK3.2
y/y 13.6%
0.4
y/y -37.6%
0.2
y/y 43.3%
0.5
y/y -24.1%
0.2
y/y -59.9%
-0.2-21.57.7
y/y 12.9%
3.7
y/y 14.6%
8.1%208.9Report (PDF)
2025-06-30H1 2025 (6M)OK2.4
y/y 20.8%
0.2
y/y 81.9%
0.1
y/y 18.8%
0.3
y/y 50.6%
0.1
y/y 19.6%
0.1-14.17.0
y/y 46.9%
3.3
y/y 53.8%
4.5%168.2Report (PDF)
2024-12-31H2 2024 (6M)OK2.8
y/y 17.9%
0.6
y/y 5.5%
0.1
y/y -13.0%
0.7
y/y 1.9%
0.5
y/y 1.5%
0.0-32.46.8
y/y 48.8%
3.2
y/y 50.1%
21.8%154.1Report (PDF)
2024-06-30H1 2024 (6M)OK1.9
y/y 31.8%
0.1
y/y -18.8%
0.1
y/y -9.4%
0.2
y/y -14.4%
0.1
y/y -49.0%
0.2-11.54.7
y/y 3.1%
2.1
y/y —
5.7%121.8Report (PDF)
2023-12-31H2 2023 (6M)OK2.4
y/y —
0.5
y/y —
0.1
y/y —
0.7
y/y —
0.5
y/y —
0.3-13.34.6
y/y —
2.1
y/y —
75.3%113.0Report (PDF)
2023-06-30H1 2023 (6M)OK1.5
y/y —
0.1
y/y —
0.1
y/y —
0.2
y/y —
0.1
y/y —
0.2-5.54.6
y/y —
-0.5
y/y —
—80.0—

Revenue & EBITDA

RevenueEBITDA

Quarterly values (₽ mln)

01 0002 0003 0002023 H12023 H22024 H12024 H22025 H12025 H2

Year-over-year change

-40%-20%0%20%40%60%2023 H12023 H22024 H12024 H22025 H12025 H2

Cash flow

FCF (₽ mln)

-1 000-50005001 0001 5002023 H12023 H22024 H12024 H22025 H12025 H2

Net debt / cash (₽ mln)

050 000100 000150 000200 0002023 H12023 FY2024 H12024 FY2025 H12025 FY

Quality / corporate governance

Potential discount −34% (factor 0.66)

This company's ranking potential is scaled down by a quality/governance factor from the signals below — de-prioritising 'cheap but problematic' names.

Fundamental value creation

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

Value created per year: ≤-300.0%

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)
= (524 − 690) × 1.52
-72
2. Current EV/EBITDA (LTM)
(Market cap + Net debt) ÷ EBITDA (LTM)
= (1 322 + 208 916) ÷ 794
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
= -54 771 + 0 + 0 − 0
-54 771
5. Value created per year
(EBITDA growth × Target multiple + Cash flow − Dilution) ÷ Market cap
= (-72 × 18.2 + -54 771) ÷ 1 322
≤-300.0%

Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.

Caveats:

  • half-year basis (semi-annual reporter)
  • dividends/buybacks not in data - balance cash flow uses net-debt change only
  • EBITDA growth from 3-yr FY trend, min of avg & latest YoY (anomalous latest-period delta)
  • EBITDA-growth term clamped to ±market cap

Revenue growth & acceleration

Growth decelerating ▼
Last-year revenue growth +17% vs +23% the year before — a -6.6 pp move. 3-year CAGR +19%.
revenue growth by year: 2023 +17% · 2024 +23% · 2025 +17%
The growth-acceleration signal behind the GARP+acceleration strategy — it favours companies whose revenue growth is speeding up and flags those slowing down (the second derivative of growth).

Dividend potential

Dividends suspended (~4.9 yr without a payout)

The company has not paid a dividend for over 18 months — profit is going to capex or deleveraging (e.g. Nornickel, NLMK, RusHydro, FSK). The forecast payout is zeroed until distributions resume; profit and cash flow may still be healthy.

1 · Forecast dividend (per policy)
Smoothed net profit (median YTD-ann./LTM/FY)20 bn RUB
Payout ratio100%
Free cash flow (FY, OCF − capex) — caps payout-45 bn RUB
Recent actual dividend (3-yr median)144.28 ₽
= Forecast dividend per share0.00 ₽
2 · Fair yield (spread to key rate)
CBR key rate14.2%
= Fair dividend yield12.0%
3 · Valuation → upside
Current price71.14 ₽
Forecast dividend yield—
Fair price (dividend-based)0.000 ₽

Forecast, not investment advice. Earnings annualization and policy assumptions are estimates.

Dividend history

Pay yearDividend /sh
2021144.28 ₽
202038.20 ₽
201938.82 ₽
201826.43 ₽
201746.27 ₽
201652.67 ₽
201538.40 ₽
201418.14 ₽
Payments by period
PeriodEx-date/sh
2021 q32021-09-0865.21 ₽
2021 q22021-04-1479.07 ₽
2020 q32020-09-1614.22 ₽
2020 q22020-04-1523.98 ₽
2019 q32019-09-1112.45 ₽
2019 q22019-04-2426.37 ₽
2018 q32018-09-128.28 ₽
2018 q22018-04-1118.15 ₽
2017 q32017-09-1213.27 ₽
2017 q22017-04-1133.00 ₽

Dividends

No dividend rows found for this issuer.

Corporate events

24.07.26Filing★ ▲ Созыв общего собрания участников (акционеров)
ПАО 'Группа Русагро' созывает внеочередное общее собрание акционеров на 27 июля 2026 года в 10:30. В повестке дня стоит вопрос о распределении нераспределенной прибыли, включая возможные дивиденды. Дата окончания приема бюллетеней для голосования - 24 июля 2026 года.
24.07.26AGM / Board★ ▲ Решения совета директоров (наблюдательного совета)
Совет директоров ПАО «Группа «Русагро» принял решение о распределении нераспределенной прибыли в размере 15,0 млрд. руб. и выплате дивидендов в размере 16,48 руб. на акцию. Дата составления списка лиц, имеющих право на получение дивидендов, установлена на 06 августа 2026 года.
08.05.26Filing★ Сообщение об изменении или корректировке информации, ранее опубликованной в Ленте новостей
ПАО 'Группа 'Русагро' объявило о сделке займа на сумму 1,9 млрд. руб. с заинтересованной стороной. Проценты по займу будут начисляться по плавающей ставке, не менее 2% годовых. Сумма сделки составляет 1,938 млрд. руб., что превышает 25% балансовой стоимости активов компании.
06.05.26Filing★ ▲ Проведение заседания совета директоров (наблюдательного совета) и его повестка дня
ПАО 'Группа 'Русагро' проведет заседание совета директоров 13 мая 2026 года, на котором будет обсуждаться созыв годового общего собрания акционеров и рекомендации по распределению чистой прибыли, включая дивиденды по итогам 2025 года.

Source: e-disclosure material filings over the last 180 days; ★ — flagged important by the classifier; summaries are automatic.

Investment-community mentions

Substantive mentions last 7 days: 3 (2 positive), last 30 days: 4 (2 positive) across tracked channels, broker research and shows. 20 passing mentions (digests, calendars) hidden.

Sources: Telegram channels (bloggers — blue chip, broker research — green), YouTube shows via transcripts (orange). Tone (▲/▼) is an automatic assessment in the stock's context. Quotes are fragmentary; authors' views are not our recommendations.

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

Financial results, valuation multiples (P/E, P/B, EV/EBITDA), profitability and dividend yield of Rusagro (RAGR) — from primary filings.

Frequently asked questions

What is Rusagro (RAGR)'s P/E ratio?
Rusagro (RAGR) trades at a P/E of 4.7x (price to trailing 12-month earnings).
What is Rusagro (RAGR)'s EV/EBITDA?
Rusagro (RAGR) trades at 264.8x EV/EBITDA.
What is Rusagro (RAGR)'s P/B ratio?
Rusagro (RAGR) trades at a P/B of 0.4x.
What is Rusagro (RAGR)'s return on equity (ROE)?
Rusagro (RAGR)'s ROE is 11.4%.
What is Rusagro (RAGR)'s market capitalization?
Rusagro (RAGR)'s market cap is 1.3 bn USD.