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 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Jul '22 Jul 7, 2022	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2016 - 2020
Market Capitalization	2,634	2,634	2,634	2,634	4,986	5,201	Upgrade
Market Cap Growth	-	-	-	-47.17%	-4.14%	1.59%	Upgrade
Enterprise Value	18,631	13,541	15,189	20,047	21,001	21,799	Upgrade
PE Ratio	1.97	1.47	-	-	-	-	Upgrade
PS Ratio	0.04	0.04	0.05	0.06	0.10	0.11	Upgrade
PB Ratio	0.13	0.14	0.16	0.15	0.28	0.28	Upgrade
P/FCF Ratio	0.37	0.36	0.78	4.49	-	48.91	Upgrade
P/OCF Ratio	0.18	0.18	0.24	0.42	0.98	1.20	Upgrade
EV/Sales Ratio	0.28	0.22	0.28	0.42	0.42	0.45	Upgrade
EV/EBITDA Ratio	2.20	1.97	2.13	2.55	2.96	4.22	Upgrade
EV/EBIT Ratio	5.28	5.70	5.81	5.98	7.41	28.85	Upgrade
EV/FCF Ratio	2.61	1.84	4.49	34.15	-	204.99	Upgrade
Debt / Equity Ratio	0.66	0.85	0.93	1.12	0.97	0.90	Upgrade
Debt / EBITDA Ratio	1.62	2.22	2.14	2.40	2.35	3.08	Upgrade
Debt / FCF Ratio	1.92	2.15	4.67	33.31	-	156.40	Upgrade
Quick Ratio	0.54	0.57	0.32	0.39	0.44	0.30	Upgrade
Current Ratio	0.71	0.69	0.49	0.47	0.57	0.39	Upgrade
Asset Turnover	1.06	0.99	0.97	0.92	1.02	0.99	Upgrade
Return on Equity (ROE)	6.65%	2.61%	-5.95%	-3.71%	-4.87%	-5.94%	Upgrade
Return on Assets (ROA)	3.45%	2.34%	2.95%	4.00%	3.59%	0.96%	Upgrade
Return on Capital (ROIC)	6.47%	4.40%	4.69%	5.83%	5.05%	1.34%	Upgrade
Return on Capital Employed (ROCE)	8.00%	5.60%	8.80%	11.90%	8.40%	2.60%	Upgrade
Earnings Yield	50.88%	67.86%	-20.92%	-9.84%	-17.71%	-21.93%	Upgrade
Earnings Yield	50.88%	67.86%	-20.92%	-9.84%	-17.71%	-21.93%	Upgrade
FCF Yield	271.06%	280.06%	128.51%	22.29%	-6.95%	2.04%	Upgrade

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