Frontierby eninvs

Language: EN · RU

← Region

Yandex USD

Update

Sector: Information Technology

RU_YDEX

Price chart

4 063 RUBDay 1.73%

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
4 063 RUB · 1.73%
Market cap
22.5 bn USD

Growth

Δ revenue y/y
31.7%
Δ EBITDA y/y
111.9%

Multiples

P/E (LTM)
139.9x
3y avg: 80.3x
P/B (FY)
4.6x
P/E (ann.)
13.9x
EV/EBITDA (LTM)
60.8x
3y avg: 83.5x
EV/EBITDA (ann.)
25.9x

Cash return

Dividend yield
4.7%
FCF yield (LTM)
—

Liquidity

Daily turnover (MOEX)
60.6 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: 1 / Err: 1 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-06-30 Q2✓OK
2023-12-31 FY✓OK
2023-12-31 Q4✓OK
2024-06-30 H1✗Errors 1Warn 2
2024-12-31 FY✓OK
2024-12-31 H2✓OK
2025-06-30 H1✓OK
2025-12-31 FY✓OK
2025-12-31 H2✓OK
2026-03-31 Q1⚠Warn 1
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in B 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.

DatePeriodStatusRevenueB USDOperating profitB USDD&AB USDEBITDAB USDNet profitB USDOperating CFB USDCapex + M&AB USDAssetsB USDEquityB USDROE (annualized)Net debtB USDSource
2026-03-31Q1 2026 (3M)OK5.2
y/y —
0.6
y/y —
0.4
y/y —
1.1
y/y —
0.4
y/y —
0.3-18.919.6
y/y —
5.4
y/y —
31.4%87.0Link
2025-12-31Q4 2025 (3M)PARTIAL11.2
y/y -5.1%
1.6
y/y 69.1%
0.7
y/y 25.9%
2.3
y/y 52.5%
1.0
y/y 71.6%
2.8-108.4—
y/y —
4.9
y/y 19.5%
24.8%94.8Report (PDF)
2025-06-30Q2 2025 (3M)OK9.0
y/y 156.3%
0.9
y/y —
0.6
y/y 30.8%
1.5
y/y 439.7%
0.1
y/y —
1.1-47.216.1
y/y 38.1%
4.1
y/y 7.0%
3.7%—Report (PDF)
2024-12-31Q4 2024 (3M)OK11.9
y/y —
0.9
y/y —
0.6
y/y —
1.5
y/y —
0.6
y/y —
1.7-96.915.4
y/y —
4.1
y/y —
4.0%222.0Report (PDF)
2024-06-30Q2 2024 (3M)OK3.5
y/y —
-0.2
y/y —
0.5
y/y —
0.3
y/y —
-0.4
y/y —
1.2-40.911.6
y/y —
3.8
y/y —
—-15.4Report (PDF)
2023-12-31FY 2023 (12M)PARTIAL11.2
y/y —
0.9
y/y —
0.8
y/y —
1.7
y/y —
0.8
y/y —
0.8-84.2—
y/y —
—
y/y —
—120.2Link
2023-06-30Q2 2023 (3M)PARTIAL2.6
y/y —
0.3
y/y —
0.2
y/y —
0.5
y/y —
0.3
y/y —
0.2-11.8—
y/y —
—
y/y —
—74.4Link
Data quality — review suggested

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

02 5005 0007 50010 00012 5002023 q22023 q42024 H12024 H22025 H12025 H22026 q1

Year-over-year change

-200%0%200%400%2023 q22023 q42024 H12024 H22025 H12025 H22026 q1

Cash flow

FCF ($ mln)

02505007501 0002023 q22023 q42024 H12024 H22025 H12025 H22026 q1

Net debt / cash ($ mln)

-50 000050 000100 000150 000200 0002023 H12023 FY2024 H12024 FY2025 H12025 FY2026 q1

Dividend potential

Dividend-model upside: -30%

The payout is forecast from smoothed profit × payout ratio, capped by free cash flow (developers exempt — escrow) and floored at the recent actual dividend (companies hold payouts while profitable). Fair yield = key rate + the historical yield-spread to the rate (so growers that historically traded below the rate score higher). Upside = fair price / current − 1.

1 · Forecast dividend (per policy)
Smoothed net profit (median YTD-ann./LTM/FY)98 bn RUB
Payout ratio60%
Free cash flow (FY, OCF − capex)136 bn RUB
Recent actual dividend (3-yr median)190.00 ₽
= Forecast dividend per share190.00 ₽
2 · Fair yield (spread to key rate)
CBR key rate14.5%
Historical yield spread to rate (3-yr median)-15.2 pp
= Fair dividend yield7.0%
3 · Valuation → upside
Current price3998 ₽
Forecast dividend yield4.8%
Fair price (dividend-based)2809 ₽

Forecast, not investment advice. Earnings annualization and policy assumptions are estimates.

Dividends

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)