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: Information Technology
RU_YDEX
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 Q2 | ✓OK |
| 2023-12-31 FY | ✓OK |
| 2023-12-31 Q4 | ✓OK |
| 2024-03-31 Q1 | ✗Errors 2Warn 1 |
| 2024-06-30 Q2 | ✗Errors 2Warn 2 |
| 2024-09-30 Q3 | ⚠Warn 1 |
| 2024-12-31 FY | ⚠Warn 1 |
| 2024-12-31 Q4 | ⚠Warn 1 |
| 2025-03-31 Q1 | ✗Errors 3 |
| 2025-06-30 Q2 | ✓OK |
| 2025-09-30 Q3 | ✓OK |
| 2025-12-31 FY | ✓OK |
| 2025-12-31 Q4 | ✓OK |
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) | PARTIAL | 340.0 y/y 32.9% | 47.3 y/y -21.0% | 27.5 y/y 24.6% | 74.8 y/y -8.7% | 26.0 y/y -57.1% | — | -61.5 | — y/y — | — y/y — | — | 94.8 | Link |
| 2025-09-30 | Q3 2025 (3M) | PARTIAL | 436.0 y/y 28.2% | 44.2 y/y 98.4% | 25.2 y/y 27.3% | 69.4 y/y 64.9% | 21.1 y/y 46.6% | 70.6 | -43.4 | — y/y — | — y/y — | — | 130.1 | Link |
| 2025-06-30 | Q2 2025 (3M) | OK | 332.5 y/y 33.4% | 41.1 y/y 369.3% | 22.9 y/y 30.8% | 64.0 y/y 2772.3% | 16.2 y/y 151.1% | — | -25.3 | 1145.7 y/y 38.1% | 291.6 y/y 7.0% | — | 313.2 | Link |
| 2025-03-31 | Q1 2025 (3M) | PARTIAL | 332.5 y/y 33.4% | 41.1 y/y 369.3% | 22.9 y/y 30.8% | 64.0 y/y 2772.3% | 16.2 y/y 151.1% | — | -25.3 | — y/y — | — y/y — | — | 135.4 | Link |
| 2024-12-31 | FY 2024 (12M) | OK | 255.8 y/y — | 59.8 y/y — | 22.1 y/y — | 81.9 y/y — | 60.6 y/y — | — | -55.9 | 1098.7 y/y — | 293.8 y/y — | — | 222.0 | Link |
| 2024-09-30 | Q3 2024 (3M) | PARTIAL | 340.1 y/y — | 22.3 y/y — | 19.8 y/y — | 42.1 y/y — | 14.4 y/y — | 5.8 | -38.8 | — y/y — | — y/y — | — | 134.2 | Link |
| 2024-06-30 | Q2 2024 (3M) | OK | 249.3 y/y 36.9% | -15.3 y/y -178.7% | 17.5 y/y 28.8% | 2.2 y/y -93.2% | -31.8 y/y -241.3% | -5.8 | -21.6 | 829.6 y/y — | 272.6 y/y — | — | 146.1 | Link |
| 2024-03-31 | Q1 2024 (3M) | PARTIAL | 249.3 y/y — | -15.3 y/y — | 17.5 y/y — | 2.2 y/y — | -31.8 y/y — | — | -21.6 | — y/y — | — y/y — | — | 114.6 | Link |
| 2023-12-31 | FY 2023 (12M) | PARTIAL | — y/y — | — y/y — | — y/y — | — y/y — | — y/y — | — | — | — y/y — | — y/y — | — | 120.2 | Link |
| 2023-06-30 | Q2 2023 (3M) | PARTIAL | 182.1 y/y — | 19.4 y/y — | 13.6 y/y — | 33.0 y/y — | 22.5 y/y — | 17.3 | -11.8 | — y/y — | — y/y — | — | 74.4 | Link |
2024-12-31 Q4: Missing metrics: investing_cash_flow.2024-09-30 Q3: Missing metrics: investing_cash_flow.2023-12-31 Q4: Missing metrics: operating_profit,net_profit,investing_cash_flow.2023-12-31 FY: Missing metrics: investing_cash_flow.2025-12-31 Q4: Status PARTIAL (incomplete extraction or legacy OCR warnings).2025-12-31 FY: Status PARTIAL (incomplete extraction or legacy OCR warnings).2025-09-30 Q3: Status PARTIAL (incomplete extraction or legacy OCR warnings).2025-03-31 Q1: Status PARTIAL (incomplete extraction or legacy OCR warnings).2024-12-31 Q4: Status PARTIAL (incomplete extraction or legacy OCR warnings).2024-09-30 Q3: Status PARTIAL (incomplete extraction or legacy OCR warnings).2024-03-31 Q1: Status PARTIAL (incomplete extraction or legacy OCR warnings).2023-12-31 Q4: Status PARTIAL (incomplete extraction or legacy OCR warnings).2023-12-31 FY: Status PARTIAL (incomplete extraction or legacy OCR warnings).2023-06-30 Q2: Status PARTIAL (incomplete extraction or legacy OCR warnings).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: +55.4%
| 1. EBITDA growth (latest quarter YoY, annualised) [EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2025-12-31 vs 2024-12-31) = (69 391 − 42 069) × 3.84 | 105 039 |
| 2. Current EV/EBITDA (LTM) (Market cap + Net debt) ÷ EBITDA (LTM) = (1 532 673 + 94 800) ÷ 266 770 | 6.1x |
| 3. Target multiple (Current EV/EBITDA + 6.5) ÷ 2 = (6.1 + 6.5) ÷ 2 | 6.3x |
| 4. Cash flow (balance method, LTM) Net-debt reduction + dividends + buybacks − equity issuance = 127 217 + 60 401 + 0 − 0 | 187 618 |
| 5. Value created per year (EBITDA growth × Target multiple + Cash flow) ÷ Market cap = (105 039 × 6.3 + 187 618) ÷ 1 532 673 | +55.4% |
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.
Investor reporting (IR): https://www.e-disclosure.ru/portal/files.aspx?id=39059
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)