Frontierby eninvs

Language: EN · RU

← Region

Yuzhuralzoloto Group 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_UGLD

Price chart

0.5795 RUBDay -1.83%

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
0.5795 RUB · -1.83%
Market cap
129.1 bn RUB

Growth

Δ revenue y/y
54.8%
Δ EBITDA y/y
36.7%

Multiples

P/E (LTM)
8.1x
3y avg: 78.1x
P/B (FY)
2.0x
P/E (ann.)
7.4x
EV/EBITDA (LTM)
5.7x
3y avg: 7.5x
EV/EBITDA (ann.)
4.4x

Cash return

Dividend yield
—
FCF yield (LTM)
-17.7%

Liquidity

Daily turnover (MOEX)
282.7 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.

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 2 / Warn: 1 / Err: 6 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-06-30 H1✗Errors 1
2023-12-31 FY✓OK
2023-12-31 H2✓OK
2024-06-30 H1⚠Warn 1
2024-12-31 FY✗Errors 1Warn 2
2024-12-31 H2✗Errors 1Warn 1
2025-06-30 H1✗Errors 1Warn 1
2025-12-31 FY✗Errors 1Warn 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 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)OK64.6
y/y 54.8%
15.1
y/y 23.0%
9.3
y/y 66.9%
24.4
y/y 36.7%
8.7
y/y 156.3%
17.4-19.0177.2
y/y 14.6%
63.1
y/y 31.3%
27.0%84.0—
2025-06-30Q2 2025 (3M)OK44.2
y/y 29.4%
7.1
y/y 23.2%
5.7
y/y 1.2%
12.8
y/y 12.4%
7.3
y/y 34.4%
3.0-10.8169.0
y/y 22.9%
55.4
y/y 21.9%
28.3%73.9—
2024-12-31FY 2024 (12M)OK41.8
y/y 8.0%
12.3
y/y 53.2%
5.6
y/y 23.7%
17.8
y/y 42.6%
3.4
y/y -15.5%
16.4-42.9154.6
y/y 28.4%
48.1
y/y 47.6%
18.9%72.7—
2024-06-30Q2 2024 (3M)OK34.1
y/y 17.2%
5.8
y/y -0.8%
5.6
y/y 11.2%
11.4
y/y 4.8%
5.4
y/y 263.3%
7.2-11.7137.5
y/y 24.1%
45.4
y/y 103.0%
27.9%54.2—
2023-12-31FY 2023 (12M)OK38.7
y/y —
8.0
y/y —
4.5
y/y —
12.5
y/y —
4.0
y/y —
9.9-11.8120.5
y/y —
32.6
y/y —
2.5%61.1—
2023-06-30Q2 2023 (3M)OK29.1
y/y —
5.8
y/y —
5.0
y/y —
10.9
y/y —
-3.3
y/y —
8.3-8.6110.8
y/y —
22.4
y/y —
—60.8—
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

020 00040 00060 0002023 H12023 H22024 H12024 H22025 H12025 H2

Year-over-year change

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

Cash flow

Net debt / cash ($ mln)

020 00040 00060 00080 0002023 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): -59% · spot -10% · 3-yr -59%

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

1 · Reported baseline (latest FY)
Revenue108.8 bln RUB
EBITDA37.2 bln RUB
Cash costs (revenue − EBITDA)71.6 bln RUB
2 · Revenue projection
Multiplier — spot×0.98 (-2%)
= Spot revenue106.5 bln RUB
Multiplier — 3-yr prices×0.88 (-12%)
= 3-yr-price revenue95.4 bln RUB
3 · Cost projection (held flat)
Cost multiplier×1.00 (+0%)
= Cash costs71.6 bln RUB
4 · EBITDA projection (revenue − costs)
= Spot EBITDA34.9 bln RUB
= 3-yr-price EBITDA23.8 bln RUB
Conservative EBITDA = min(spot, 3-yr)23.8 bln RUB
5 · Valuation → target market cap
EV/EBITDA (current)5.7x
Target EV = EV/EBITDA × conservative EBITDA136.1 bln RUB
Net debt84.0 bln RUB
Target market cap = EV − net debt52.1 bln RUB
Current market cap128.5 bln RUB

Upside = target market cap ÷ current − 1 = -59%

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)90%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)