Raspadskaya 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	198,056	-	198,056	198,056	198,056	312,429
Market Cap Growth	-	-	-	-	-36.61%	193.70%
Enterprise Value	200,382	-	178,995	171,385	192,606	325,518
Last Close Price	297.50	-	297.50	297.50	297.50	441.15
PE Ratio	-	-	-	5.01	3.48	4.76
PS Ratio	1.66	-	1.23	1.00	0.96	1.99
PB Ratio	1.44	-	1.04	0.98	1.14	2.87
P/TBV Ratio	1.45	-	1.04	0.98	1.15	2.89
P/FCF Ratio	-	-	-	35.54	3.97	6.40
P/OCF Ratio	10.49	-	-	7.95	2.97	4.79
EV/Sales Ratio	1.68	-	1.12	0.86	0.93	2.07
EV/EBITDA Ratio	-	-	6.98	2.80	2.05	3.27
EV/EBIT Ratio	-	-	-	3.88	2.49	3.93
EV/FCF Ratio	-71.72	-	-	30.75	3.86	6.66
Debt / Equity Ratio	0.03	0.03	0.03	0.01	0.01	0.29
Debt / EBITDA Ratio	-	-	0.19	0.04	0.02	0.32
Debt / FCF Ratio	-	-	-	0.45	0.03	0.65
Net Debt / Equity Ratio	-0.05	-0.05	-0.02	-0.13	-0.15	0.01
Net Debt / EBITDA Ratio	0.44	0.44	-0.16	-0.45	-0.28	0.02
Net Debt / FCF Ratio	2.69	2.69	0.15	-4.92	-0.53	0.03
Asset Turnover	0.53	0.53	0.57	0.74	0.95	0.75
Inventory Turnover	5.91	5.91	4.09	4.51	6.39	8.45
Quick Ratio	1.58	1.58	2.46	2.48	2.10	1.43
Current Ratio	1.98	1.98	3.53	3.16	3.01	1.61
Return on Equity (ROE)	-32.30%	-32.30%	-5.39%	18.98%	40.86%	69.28%
Return on Assets (ROA)	-15.68%	-15.68%	-1.91%	10.20%	22.24%	24.66%
Return on Invested Capital (ROIC)	-43.86%	-35.99%	-4.78%	21.36%	47.09%	74.32%
Return on Capital Employed (ROCE)	-34.90%	-34.90%	-4.00%	19.60%	39.10%	50.50%
Earnings Yield	-26.79%	-	-5.95%	19.97%	28.70%	20.99%
FCF Yield	-1.41%	-	-14.07%	2.81%	25.17%	15.64%
Dividend Yield	-	-	-	-	-	11.91%
Payout Ratio	-	-	-	-	31.67%	30.44%
Buyback Yield / Dilution	-	-	-	-	0.39%	2.12%
Total Shareholder Return	-	-	-	-	0.39%	14.03%

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