Frontierby eninvs

Language: EN · RU

← Region

Yuzhuralzoloto Group 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: Mining

RU_UGLD

Price chart

0.5836 RUBDay -1.14%

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
0.5836 RUB · -1.14%
Market cap
1.8 bn USD

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)
2.1x
P/E (ann.)
7.5x
EV/EBITDA (LTM)
—
3y avg: 180.0x
EV/EBITDA (ann.)
125.4x

Cash return

Dividend yield
—
FCF yield (LTM)
—

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: 3 / Err: 4 / 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⚠Warn 1
2024-12-31 H2⚠Warn 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 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)OK906.4
y/y 54.8%
211.5
y/y 23.0%
130.6
y/y 66.9%
342.1
y/y 36.7%
122.1
y/y 156.3%
244.4-267.02484.7
y/y 14.6%
885.3
y/y 31.3%
27.0%83978.0—
2025-06-30Q2 2025 (3M)OK619.3
y/y 29.4%
100.0
y/y 23.2%
79.3
y/y 1.2%
179.3
y/y 12.4%
102.5
y/y 34.4%
41.5-150.92370.7
y/y 22.9%
777.0
y/y 21.9%
28.3%73890.0—
2024-12-31FY 2024 (12M)OK585.6
y/y 8.0%
172.0
y/y 53.2%
78.2
y/y 23.7%
250.2
y/y 42.6%
47.6
y/y -15.5%
229.5-602.32168.7
y/y 28.4%
674.4
y/y 47.6%
18.9%72670.0—
2024-06-30Q2 2024 (3M)OK478.7
y/y 17.2%
81.1
y/y -0.8%
78.4
y/y 11.2%
159.5
y/y 4.8%
76.3
y/y 263.3%
101.1-163.71928.6
y/y 24.1%
637.2
y/y 103.0%
27.9%54192.0—
2023-12-31FY 2023 (12M)OK542.2
y/y —
112.3
y/y —
63.3
y/y —
175.5
y/y —
56.4
y/y —
138.2-165.51689.4
y/y —
457.1
y/y —
2.5%61069.0—
2023-06-30Q2 2023 (3M)OK408.5
y/y —
81.8
y/y —
70.5
y/y —
152.2
y/y —
-46.7
y/y —
116.1-120.41554.2
y/y —
313.8
y/y —
—60792.0—
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

02004006008001 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)