The Likhachov Plant Ratios and Metrics

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

Millions RUB. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2014 - 2018
Period Ending	Jul '22 Jul 7, 2022	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2014 - 2018
Market Capitalization	7,834	7,833	7,834	10,666	6,849	4,336	Upgrade
Market Cap Growth	-5.16%	-0.01%	-26.56%	55.73%	57.98%	90.42%	Upgrade
Enterprise Value	13,302	5,704	7,147	16,134	21,795	25,128	Upgrade
Last Close Price	2945.00	2945.00	2945.00	4010.00	2575.00	1630.00	Upgrade
PE Ratio	-	-	2.31	18.46	0.25	-	Upgrade
PS Ratio	4.58	4.58	2.30	12.29	104.84	62.20	Upgrade
PB Ratio	0.22	0.22	0.22	0.34	0.26	-20.91	Upgrade
P/TBV Ratio	0.22	0.22	0.22	0.35	0.26	-	Upgrade
P/FCF Ratio	-	-	4.23	-	-	-	Upgrade
P/OCF Ratio	0.80	0.80	4.23	-	-	-	Upgrade
EV/Sales Ratio	7.78	3.34	2.10	18.59	333.60	360.49	Upgrade
EV/EBITDA Ratio	-	-	3.95	27.97	-	-	Upgrade
EV/EBIT Ratio	-	-	4.10	28.24	-	-	Upgrade
EV/FCF Ratio	-1.73	-	3.86	-	-	-	Upgrade
Debt / Equity Ratio	0.14	0.14	0.17	0.19	0.50	-89.49	Upgrade
Debt / EBITDA Ratio	-	-	3.11	10.40	-	-	Upgrade
Debt / FCF Ratio	-	-	3.12	-	-	-	Upgrade
Asset Turnover	0.04	0.04	0.08	0.02	0.00	0.00	Upgrade
Inventory Turnover	2.06	2.06	2.63	119.85	262.77	226.55	Upgrade
Quick Ratio	5.96	5.96	5.68	4.50	2.51	0.57	Upgrade
Current Ratio	6.20	6.20	6.04	4.50	2.51	0.60	Upgrade
Return on Equity (ROE)	-3.32%	-3.32%	10.29%	2.00%	203.13%	-3914.39%	Upgrade
Return on Assets (ROA)	-2.14%	-2.14%	2.64%	0.89%	-0.83%	-1.18%	Upgrade
Return on Capital (ROIC)	-2.54%	-2.54%	2.81%	0.93%	-0.85%	-1.19%	Upgrade
Return on Capital Employed (ROCE)	-	-	4.60%	1.80%	-	-	Upgrade
Earnings Yield	-13.98%	-13.98%	43.26%	5.42%	393.66%	-10.08%	Upgrade
FCF Yield	-98.11%	-98.11%	23.66%	-5.87%	-24.93%	-9.19%	Upgrade
Buyback Yield / Dilution	-	6.70%	-0.31%	-	-	-	Upgrade

Updated Mar 27, 2023. Source: S&P Global Market Intelligence. Standard template. Financial Sources.