Frontierby eninvs

Language: EN · RU

← Region

Raspadskaya 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: Coal

RU_RASP

Price chart

114.3 RUBDay -0.09%

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
114.3 RUB · -0.09%
Market cap
1.1 bn USD

Growth

Δ revenue y/y
-17.5%
Δ EBITDA y/y
-551.4%

Multiples

P/E (LTM)
—
P/B (FY)
0.6x
P/E (ann.)
3.3x
EV/EBITDA (LTM)
10.2x

Cash return

Dividend yield
—
FCF yield (LTM)
—

Liquidity

Daily turnover (MOEX)
81 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: 3 / Warn: 2 / Err: 4 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-06-30 H1✓OK
2023-12-31 FY✓OK
2023-12-31 H2✓OK
2024-06-30 H1✗Errors 3Warn 2
2024-12-31 FY⚠Warn 5
2024-12-31 H2✗Errors 1Warn 1
2025-06-30 H1✗Errors 2Warn 1
2025-12-31 FY⚠Warn 1
2025-12-31 H2✗Errors 1Warn 1
✓ 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 USDOperating profitM USDD&AM USDEBITDAM USDNet profitM USDOperating CFM USDCapex + M&AM USDAssetsM USDEquityM USDROE (annualized)Net debtM USDSource
2025-12-31FY 2025 (12M)OK791.0
y/y -17.5%
-570.0
y/y -1404.6%
170.4
y/y 34.9%
-399.5
y/y -551.4%
-511.8
y/y -919.4%
496.9-30.92852.8
y/y -19.0%
1927.9
y/y -28.0%
-34.0%-6618.0—
2025-06-30H1 2025 (6M)OK848.5
y/y -33.2%
-302.0
y/y —
155.9
y/y 24.2%
-146.1
y/y -693.2%
-232.1
y/y —
-232.1-97.93296.8
y/y -6.5%
2442.1
y/y -10.3%
-18.1%-4913.0—
2024-12-31FY 2024 (12M)OK958.7
y/y -25.5%
-37.9
y/y -118.1%
126.4
y/y -0.1%
88.5
y/y -73.6%
-50.2
y/y -131.1%
101.3-242.03522.4
y/y -3.5%
2678.2
y/y -5.7%
-6.1%-4653.0—
2024-06-30H1 2024 (6M)OK1270.0
y/y -3.7%
-100.9
y/y -127.2%
125.5
y/y 20.2%
24.6
y/y -94.8%
-115.3
y/y -135.6%
-115.3-170.03527.1
y/y 3.6%
2722.7
y/y 1.8%
-8.3%-19379.0—
2023-12-31FY 2023 (12M)OK1286.9
y/y —
208.8
y/y —
126.5
y/y —
335.3
y/y —
161.3
y/y —
152.0-214.03648.7
y/y —
2838.9
y/y —
17.6%-26902.0—
2023-06-30H1 2023 (6M)OK1319.2
y/y —
371.1
y/y —
104.5
y/y —
475.5
y/y —
324.1
y/y —
188.9-185.03405.1
y/y —
2674.8
y/y —
—-26150.0—
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

-50005001 0001 5002023 H12023 H22024 H12024 H22025 H12025 H2

Year-over-year change

-100%-75%-50%-25%0%2023 H12023 H22024 H12024 H22025 H12025 H2

Cash flow

Net debt / cash ($ mln)

-30 000-20 000-10 00002023 H12023 FY2024 H12024 FY2025 H12025 FY

Commodity price upside

The same staged build as the commodity players: revenue → costs → EBITDA → conservative EBITDA (min of the spot- and 3-yr-average-price cases) → target market cap at the current EV/EBITDA. Costs held flat (a producer has no commodity on the cost side).

USD/RUB: spot 72 vs LTM-avg 80 → ×0.90 (ruble stronger → less RUB revenue); applied to USD-priced commodities (RUB gold left as-is).

Upside (conservative): -90% · spot -90% · 3-yr -90%

How it is calculated — revenue → costs → EBITDA → conservative EBITDA → target market cap

1 · Reported baseline (latest FY)
Revenue116.9 bln RUB
EBITDA-38.9 bln RUB
Cash costs (revenue − EBITDA)155.8 bln RUB
2 · Revenue projection
Multiplier — spot×1.09 (+9%)
= Spot revenue127.9 bln RUB
Multiplier — 3-yr prices×1.06 (+6%)
= 3-yr-price revenue123.9 bln RUB
3 · Cost projection (held flat)
Cost multiplier×1.00 (+0%)
= Cash costs155.8 bln RUB
4 · EBITDA projection (revenue − costs)
= Spot EBITDA-27.9 bln RUB
= 3-yr-price EBITDA-31.9 bln RUB
Conservative EBITDA = min(spot, 3-yr)-31.9 bln RUB
5 · Valuation → target market cap
EV/EBITDA (current)1.0x
Target EV = EV/EBITDA × conservative EBITDA-31.9 bln RUB
Net debt-6.6 bln RUB
Target market cap = EV − net debt0 mln RUB
Current market cap76.2 bln RUB

Upside = target market cap ÷ current − 1 = -90%

Product prices — move vs the LTM average; the 'RUB' columns include the USD/RUB move.

CommodityRevenue shareSpotLTM avg$ vs LTMRUB vs LTM (FX)RUB 3-yr (FX)
Coking coal90%248.00202.20+23%+10%+7%

Dividends

No dividend rows found for this issuer.

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