Rosseti North-West 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	2,634	-	2,634	2,634	2,634	4,986
Market Cap Growth	-	-	-	-	-47.17%	-4.14%
Enterprise Value	18,631	-	13,541	15,189	20,047	21,001
PE Ratio	0.51	-	1.47	-	-	-
PS Ratio	0.03	-	0.04	0.05	0.06	0.10
PB Ratio	0.11	-	0.14	0.16	0.15	0.28
P/FCF Ratio	-	-	0.36	0.78	4.49	-
P/OCF Ratio	0.31	-	0.18	0.24	0.42	0.98
EV/Sales Ratio	0.23	-	0.22	0.28	0.42	0.42
EV/EBITDA Ratio	1.64	-	1.97	2.13	2.55	2.96
EV/EBIT Ratio	3.24	-	5.70	5.81	5.98	7.41
EV/FCF Ratio	-8.34	-	1.84	4.49	34.15	-
Debt / Equity Ratio	0.76	0.76	0.85	0.93	1.12	0.97
Debt / EBITDA Ratio	1.60	1.60	2.22	2.14	2.40	2.35
Debt / FCF Ratio	-	-	2.15	4.67	33.31	-
Net Debt / Equity Ratio	0.18	0.18	0.30	0.72	0.90	0.92
Net Debt / EBITDA Ratio	0.39	0.39	0.83	1.70	2.00	2.31
Net Debt / FCF Ratio	-1.93	-1.93	0.77	3.58	26.82	-47.25
Quick Ratio	0.80	0.80	0.57	0.32	0.39	0.44
Current Ratio	0.97	0.97	0.69	0.49	0.47	0.57
Asset Turnover	1.06	1.06	0.99	0.97	0.92	1.02
Return on Equity (ROE)	24.15%	24.15%	2.61%	-5.95%	-3.71%	-4.87%
Return on Assets (ROA)	4.64%	4.64%	2.34%	2.95%	4.00%	3.59%
Return on Capital Employed (ROCE)	10.00%	10.00%	5.60%	8.80%	11.90%	8.40%
Earnings Yield	195.74%	-	67.86%	-20.92%	-9.84%	-17.71%
FCF Yield	-84.80%	-	280.06%	128.51%	22.29%	-6.95%
Buyback Yield / Dilution	0.04%	0.04%	-	-	-	-
Total Shareholder Return	0.04%	0.04%	-	-	-	-

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