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_SMLT
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 | ⚠Warn 2 |
| 2023-12-31 H2 | ⚠Warn 2 |
| 2024-06-30 H1 | ✗Errors 1Warn 3 |
| 2024-12-31 FY | ✗Errors 1Warn 2 |
| 2024-12-31 H2 | ✗Errors 1Warn 2 |
| 2025-06-30 H1 | ⚠Warn 1 |
| 2025-12-31 FY | ✗Errors 1Warn 5 |
| 2025-12-31 H2 | ✗Errors 2Warn 2 |
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 | 195.8 y/y 16.4% | 49.3 y/y 27.0% | 1.7 y/y 0.0% | 51.0 y/y 25.8% | -4.1 y/y -220.2% | — | -2.3 | 1019.6 y/y 6.1% | 50.2 y/y -4.7% | -4.3% | 761.7 | — |
| 2025-06-30 | Q2 2025 (3M) | PARTIAL | 171.0 y/y 0.1% | 50.3 y/y 18.4% | 0.6 y/y 0.0% | 50.9 y/y 18.1% | 1.8 y/y -60.9% | — | 3.9 | 1009.1 y/y 8.1% | 56.2 y/y 13.8% | 6.8% | 698.0 | — |
| 2024-12-31 | FY 2024 (12M) | OK | 168.2 y/y 8.7% | 38.8 y/y -13.9% | 1.7 y/y 362.7% | 40.5 y/y -10.9% | 3.4 y/y -79.6% | -242.6 | -16.8 | 961.1 y/y 28.9% | 52.6 y/y 44.8% | 16.0% | 634.6 | — |
| 2024-06-30 | Q2 2024 (3M) | OK | 170.8 y/y 68.5% | 42.5 y/y 62.0% | 0.6 y/y 43.5% | 43.1 y/y 61.7% | 4.7 y/y -48.9% | 4.7 | -0.3 | 933.7 y/y 110.4% | 49.4 y/y 52.0% | 22.0% | 630.4 | — |
| 2023-12-31 | FY 2023 (12M) | OK | 154.8 y/y — | 45.1 y/y — | 0.4 y/y — | 45.5 y/y — | 16.9 y/y — | -145.2 | -52.4 | 745.8 y/y — | 36.3 y/y — | 75.8% | 505.6 | — |
| 2023-06-30 | Q2 2023 (3M) | OK | 101.4 y/y — | 26.2 y/y — | 0.4 y/y — | 26.6 y/y — | 9.2 y/y — | 9.2 | -4.9 | 443.7 y/y — | 32.5 y/y — | — | 297.1 | — |
2025-06-30 H1: Missing metrics: operating_cash_flow.2025-06-30 H1: Status PARTIAL (incomplete extraction or legacy OCR warnings).2025-06-30 H1: D&A tiny vs operating profit — mixed OCR / note candidates.2024-06-30 H1: D&A tiny vs operating profit — mixed OCR / note candidates.2023-12-31 H2: D&A tiny vs operating profit — mixed OCR / note candidates.2023-12-31 FY: D&A tiny vs operating profit — mixed OCR / note candidates.2023-06-30 H1: D&A tiny vs operating profit — mixed OCR / note candidates.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: +95.5%
| 1. EBITDA growth (latest quarter YoY, annualised) [EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2025-12-31 vs 2024-12-31) = (50 981 − 40 511) × 2.00 | 20 922 |
| 2. Current EV/EBITDA (LTM) (Market cap + Net debt) ÷ EBITDA (LTM) = (22 403 + 761 735) ÷ 101 873 | 7.7x |
| 3. Target multiple (Current EV/EBITDA + 6.5) ÷ 2 = (7.7 + 6.5) ÷ 2 | 7.1x |
| 4. Cash flow (balance method, LTM) Net-debt reduction + dividends + buybacks − equity issuance = -127 131 + 0 + 0 − 0 | -127 131 |
| 5. Value created per year (EBITDA growth × Target multiple + Cash flow) ÷ Market cap = (20 922 × 7.1 + -127 131) ÷ 22 403 | +95.5% |
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.
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)