PAO NOVATEK 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 2021	FY 2020
Period Ending	Jul '22 Jul 7, 2022	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	2,972,659	-	2,972,659	2,972,659	5,152,351	3,781,087
Market Cap Growth	-	-	-	-42.30%	36.27%	-0.50%
Enterprise Value	3,070,687	-	3,214,756	2,980,850	5,191,820	3,796,580
Last Close Price	876.65	-	876.65	876.65	1456.70	1033.50
PE Ratio	16.24	-	6.02	6.42	11.90	55.74
Forward PE	-	8.61	8.61	8.61	12.44	20.56
PS Ratio	2.06	-	1.92	2.17	4.85	5.76
PB Ratio	1.05	-	1.04	1.14	2.70	2.31
P/TBV Ratio	1.05	-	1.05	1.15	2.72	2.34
P/FCF Ratio	-	-	8.32	6.86	22.58	-
P/OCF Ratio	5.91	-	8.32	6.86	12.28	22.00
PEG Ratio	-	0.15	0.15	0.15	0.25	-
EV/Sales Ratio	2.12	-	2.08	2.17	4.89	5.79
EV/EBITDA Ratio	7.91	-	8.04	6.74	15.62	25.49
EV/EBIT Ratio	10.93	-	9.90	8.12	18.61	33.65
EV/FCF Ratio	-	-	9.00	6.88	22.75	-
Debt / Equity Ratio	0.11	0.11	0.11	0.06	0.10	0.14
Debt / EBITDA Ratio	0.77	0.77	0.80	0.38	0.56	1.53
Debt / FCF Ratio	0.59	0.59	0.90	0.39	0.82	-
Net Debt / Equity Ratio	-0.01	-0.01	0.05	0.00	0.04	0.03
Net Debt / EBITDA Ratio	-0.10	-0.10	0.35	0.02	0.24	0.34
Net Debt / FCF Ratio	-0.08	-0.08	0.40	0.02	0.36	-1.53
Asset Turnover	0.39	0.39	0.44	-	0.47	0.32
Inventory Turnover	-	-	-	-	42.33	32.40
Quick Ratio	0.80	0.80	0.36	0.52	0.68	1.75
Current Ratio	1.82	1.82	1.28	1.86	1.48	2.27
Return on Equity (ROE)	6.54%	6.54%	18.34%	-	25.44%	4.75%
Return on Assets (ROA)	4.79%	4.79%	5.83%	-	7.72%	3.46%
Return on Invested Capital (ROIC)	7.80%	7.55%	10.11%	13.05%	13.66%	4.05%
Return on Capital Employed (ROCE)	8.90%	8.90%	10.00%	12.60%	13.50%	5.90%
Earnings Yield	6.16%	-	16.60%	15.58%	8.40%	1.79%
FCF Yield	-	-	12.01%	14.58%	4.43%	-0.86%
Dividend Yield	8.82%	-	-	-	4.90%	3.44%
Payout Ratio	-	-	-	-	35.65%	132.47%
Buyback Yield / Dilution	-	-	-	-	0.10%	0.23%
Total Shareholder Return	8.82%	-	-	-	5.00%	3.67%

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