Magnit Ratios and Metrics

Market cap in millions RUB. Fiscal year is January - December.

Millions RUB. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul '22 Jul 7, 2022	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	434,702	-	301,177	435,439	435,439	532,875
Market Cap Growth	-	-	-30.83%	-	-18.29%	-3.75%
Enterprise Value	1,088,036	-	1,050,831	1,011,168	1,063,804	1,031,817
Last Close Price	4439.00	-	4439.00	4439.00	4439.00	5441.50
PE Ratio	-	-	6.83	7.42	15.59	11.07
Forward PE	-	7.83	7.83	7.83	7.83	10.14
PS Ratio	0.12	-	0.10	0.17	0.19	0.29
PB Ratio	2.90	-	1.66	2.75	2.10	2.98
P/TBV Ratio	-	-	5.53	6.19	3.39	7.93
P/FCF Ratio	-	-	8.07	5.25	2.27	4.57
P/OCF Ratio	9.66	-	1.55	3.04	1.84	3.14
PEG Ratio	-	0.26	0.26	0.26	0.26	0.46
EV/Sales Ratio	0.31	-	0.35	0.40	0.45	0.56
EV/EBITDA Ratio	3.47	-	4.91	5.05	5.51	6.59
EV/EBIT Ratio	7.75	-	7.06	7.01	7.72	9.48
EV/FCF Ratio	-7.70	-	28.15	12.20	5.53	8.84
Debt / Equity Ratio	8.98	8.98	5.23	5.65	4.18	4.06
Debt / EBITDA Ratio	4.30	4.30	3.32	3.36	3.36	3.47
Debt / FCF Ratio	-	-	25.41	10.79	4.51	6.23
Net Debt / Equity Ratio	7.32	7.32	4.35	4.15	2.66	3.65
Net Debt / EBITDA Ratio	3.56	3.56	3.69	3.29	2.86	4.17
Net Debt / FCF Ratio	-7.75	-7.75	21.13	7.94	2.87	5.60
Asset Turnover	2.00	2.00	2.03	1.80	1.81	1.72
Inventory Turnover	9.37	9.37	9.40	8.72	8.21	6.64
Quick Ratio	0.37	0.37	0.25	0.45	0.64	0.21
Current Ratio	0.95	0.95	0.72	0.98	1.09	0.77
Return on Equity (ROE)	-19.07%	-19.07%	26.10%	32.08%	14.46%	26.59%
Return on Assets (ROA)	4.99%	4.99%	6.21%	6.38%	6.61%	6.32%
Return on Invested Capital (ROIC)	11.26%	12.66%	12.29%	12.98%	11.28%	11.20%
Return on Capital Employed (ROCE)	11.80%	11.80%	17.90%	16.50%	15.80%	13.70%
Earnings Yield	-7.11%	-	14.64%	13.48%	6.42%	9.03%
FCF Yield	-32.52%	-	12.39%	19.03%	44.15%	21.90%
Dividend Yield	-	-	12.62%	9.28%	-	5.41%
Payout Ratio	-	-	120.20%	-	103.21%	99.99%
Buyback Yield / Dilution	0.13%	0.13%	23.47%	10.01%	-0.23%	-0.25%
Total Shareholder Return	0.13%	0.13%	36.09%	19.30%	-0.23%	5.16%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.