Frontierby eninvs

Language: EN · RU

← Region

Seligdar RUB

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: Mining

RU_SELG

Price chart

40.33 RUBDay -0.98%

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
40.33 RUB · -0.98%
Market cap
41.5 bn RUB

Growth

Δ revenue y/y
59.5%
Δ EBITDA y/y
75.6%

Multiples

P/E (LTM)
—
P/B (FY)
3.9x
EV/EBITDA (LTM)
6.3x
EV/EBITDA (ann.)
4.8x

Cash return

Dividend yield
—
FCF yield (LTM)
-145.8%

Liquidity

Daily turnover (MOEX)
135.6 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: 8 / Warn: 2 / Err: 8 / 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 9M✓OK
2023-09-30 Q3✓OK
2023-12-31 FY✓OK
2023-12-31 Q4✓OK
2024-03-31 Q1✗Errors 2
2024-06-30 Q2✗Errors 2Warn 1
2024-09-30 9M⚠Warn 1
2024-09-30 Q3✗Errors 1Warn 1
2024-12-31 FY✗Errors 2Warn 1
2024-12-31 Q4✓OK
2025-03-31 Q1✗Errors 3
2025-06-30 Q2✗Errors 2Warn 1
2025-09-30 9M✗Errors 1Warn 1
2025-09-30 Q3✗Errors 2Warn 2
2025-12-31 FY⚠Warn 1
2025-12-31 Q4✓OK
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

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.

DatePeriodStatusRevenueB RUBOperating profitB RUBD&AB RUBEBITDAB RUBNet profitB RUBOperating CFB RUBCapex + M&AB RUBAssetsB RUBEquityB RUBROE (annualized)Net debtB RUBSource
2025-12-31FY 2025 (12M)PARTIAL26.0
y/y 59.5%
0.3
y/y -97.0%
2.1
y/y —
2.3
y/y -84.7%
-4.7
y/y -21.9%
50.0—213.0
y/y 18.9%
10.6
y/y -50.8%
-82.6%145.1—
2025-09-30Q3 2025 (3M)OK33.4
y/y 51.0%
5.1
y/y 47.1%
2.5
y/y 1.0%
7.6
y/y 27.9%
-3.3
y/y 11.9%
-6.2-6.6204.1
y/y 32.2%
13.9
y/y 41.3%
-26.3%129.5—
2025-06-30Q2 2025 (3M)OK14.2
y/y 36.3%
7.3
y/y —
2.7
y/y —
9.9
y/y —
-1.1
y/y 58.8%
-7.0-5.1194.9
y/y 20.5%
19.4
y/y 3.0%
—105.9—
2025-03-31Q1 2025 (3M)PARTIAL14.2
y/y 36.3%
7.3
y/y —
2.7
y/y —
9.9
y/y —
-1.1
y/y 58.8%
-7.0-5.1—
y/y —
—
y/y —
—80.9—
2024-12-31FY 2024 (12M)PARTIAL16.3
y/y -13.3%
9.4
y/y 677.8%
—
y/y -17.6%
15.3
y/y 155.2%
-3.8
y/y -142.2%
8.7—179.2
y/y 32.8%
21.6
y/y -15.7%
-81.5%84.6—
2024-09-30Q3 2024 (3M)OK22.1
y/y 36.9%
3.4
y/y 49.2%
2.5
y/y 22.4%
5.9
y/y 36.7%
-3.7
y/y -40.5%
3.5-4.7154.4
y/y 9.0%
9.9
y/y -67.2%
-34.8%68.6—
2024-06-30Q2 2024 (3M)OK10.4
y/y -0.7%
0.0
y/y -97.7%
—
y/y —
0.0
y/y -99.3%
-2.6
y/y 27.9%
4.0-2.7161.6
y/y 7.7%
18.9
y/y -40.5%
—56.1—
2024-03-31Q1 2024 (3M)PARTIAL10.4
y/y -0.7%
0.0
y/y -97.7%
—
y/y —
0.0
y/y -99.3%
-2.6
y/y 27.9%
4.0-2.7—
y/y —
—
y/y —
—54.1—
2023-12-31FY 2023 (12M)OK18.8
y/y —
1.2
y/y —
4.8
y/y —
6.0
y/y —
-1.6
y/y —
-0.8-1.9134.9
y/y —
25.6
y/y —
-41.4%52.0—
2023-09-30Q3 2023 (3M)OK16.2
y/y —
2.3
y/y —
2.0
y/y —
4.3
y/y —
-2.7
y/y —
3.7-2.2141.7
y/y —
30.0
y/y —
-11.5%51.0—
2023-06-30Q2 2023 (3M)OK10.5
y/y —
0.7
y/y —
1.7
y/y —
2.4
y/y —
-3.6
y/y —
6.5-1.8150.1
y/y —
31.7
y/y —
—44.8—
2023-03-31Q1 2023 (3M)PARTIAL10.5
y/y —
0.7
y/y —
1.7
y/y —
2.4
y/y —
-3.6
y/y —
6.5-1.8—
y/y —
—
y/y —
—44.5—
Data quality — review suggested

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

010 00020 00030 00040 00050 0002023 q32023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q4

Year-over-year change

-20000%0%20000%40000%60000%2023 q32023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q4

Cash flow

Net debt / cash ($ mln)

050 000100 000150 0002023 q32023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q4

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 -26% · 3-yr -90%

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

1 · Reported baseline (latest FY)
Revenue87.9 bln RUB
EBITDA29.8 bln RUB
Cash costs (revenue − EBITDA)58.1 bln RUB
2 · Revenue projection
Multiplier — spot×0.98 (-2%)
= Spot revenue86.1 bln RUB
Multiplier — 3-yr prices×0.88 (-12%)
= 3-yr-price revenue77.7 bln RUB
3 · Cost projection (held flat)
Cost multiplier×1.00 (+0%)
= Cash costs58.1 bln RUB
4 · EBITDA projection (revenue − costs)
= Spot EBITDA28.1 bln RUB
= 3-yr-price EBITDA19.6 bln RUB
Conservative EBITDA = min(spot, 3-yr)19.6 bln RUB
5 · Valuation → target market cap
EV/EBITDA (current)6.3x
Target EV = EV/EBITDA × conservative EBITDA122.6 bln RUB
Net debt145.1 bln RUB
Target market cap = EV − net debt0 mln RUB
Current market cap41.2 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)
Gold (RUB)85%9 815.0010 047.47-2%-2%-14%

Dividends

No dividend rows found for this issuer.

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