25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

ROSINTER RESTAURANTS ao
Buy, Hold or Sell?

Let's analyze Rosinter together

I guess you are interested in ROSINTER RESTAURANTS ao. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of ROSINTER RESTAURANTS ao. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about ROSINTER RESTAURANTS ao

I send you an email if I find something interesting about ROSINTER RESTAURANTS ao.

1. Quick Overview

1.1. Quick analysis of Rosinter (30 sec.)










1.2. What can you expect buying and holding a share of Rosinter? (30 sec.)

How much money do you get?

How much money do you get?
₽0.00
When do you have the money?
1 year
How often do you get paid?
80.0%

What is your share worth?

Current worth
₽-155.44
Expected worth in 1 year
₽-115.60
How sure are you?
40.0%

+ What do you gain per year?

Total Gains per Share
₽39.84
Return On Investment
29.8%

For what price can you sell your share?

Current Price per Share
₽133.60
Expected price per share
₽91.60 - ₽143.20
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Rosinter (5 min.)




Live pricePrice per Share (EOD)
₽133.60
Intrinsic Value Per Share
₽61.35 - ₽1,321.15
Total Value Per Share
₽-94.09 - ₽1,165.71

2.2. Growth of Rosinter (5 min.)




Is Rosinter growing?

Current yearPrevious yearGrowGrow %
How rich?-$26.2m-$27.9m$1.6m6.4%

How much money is Rosinter making?

Current yearPrevious yearGrowGrow %
Making money$1.1m$3.4m-$2.2m-188.9%
Net Profit Margin1.6%5.2%--

How much money comes from the company's main activities?

2.3. Financial Health of Rosinter (5 min.)




2.4. Comparing to competitors in the Restaurants industry (5 min.)




  Industry Rankings (Restaurants)  


Richest
#156 / 169

Most Revenue
#94 / 169

Most Profit
#83 / 169
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Rosinter?

Welcome investor! Rosinter's management wants to use your money to grow the business. In return you get a share of Rosinter.

First you should know what it really means to hold a share of Rosinter. And how you can make/lose money.

Speculation

The Price per Share of Rosinter is ₽133.60. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Rosinter.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Rosinter, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ₽-155.44. Based on the TTM, the Book Value Change Per Share is ₽9.96 per quarter. Based on the YOY, the Book Value Change Per Share is ₽19.37 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ₽0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Rosinter.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps0.070.1%0.070.1%0.210.2%-0.22-0.2%-0.15-0.1%
Usd Book Value Change Per Share0.100.1%0.100.1%0.200.2%-0.22-0.2%-0.18-0.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.100.1%0.100.1%0.200.2%-0.21-0.2%-0.18-0.1%
Usd Price Per Share1.51-1.51-0.60-0.83-0.80-
Price to Earnings Ratio20.87-20.87-2.88-6.57--38.00-
Price-to-Total Gains Ratio14.60-14.60-2.99-5.22--6.77-
Price to Book Ratio-0.94--0.94--0.35--0.56--1.61-
Price-to-Total Gains Ratio14.60-14.60-2.99-5.22--6.77-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.38944
Number of shares719
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.10-0.22
Usd Total Gains Per Share0.10-0.21
Gains per Quarter (719 shares)74.47-154.58
Gains per Year (719 shares)297.88-618.34
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
102982881-619-628
205965862-1238-1246
308948843-1858-1864
40119211823-2477-2482
50148914804-3096-3100
60178717785-3715-3718
70208520766-4334-4336
80238323747-4954-4954
90268126728-5573-5572
100297929709-6192-6190

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%3.02.00.060.0%4.06.00.040.0%5.011.00.031.3%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%3.02.00.060.0%4.06.00.040.0%6.010.00.037.5%
Dividend per Share0.00.01.00.0%1.00.02.033.3%3.00.02.060.0%8.00.02.080.0%13.00.03.081.3%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%3.02.00.060.0%4.06.00.040.0%6.010.00.037.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of ROSINTER RESTAURANTS ao compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--9.9599.9590%19.368-49%-20.702+308%-17.032+271%
Book Value Per Share---155.441-155.4410%-165.400+6%-155.0720%-97.733-37%
Current Ratio--0.2710.2710%0.248+10%0.261+4%0.377-28%
Debt To Asset Ratio--1.3361.3360%1.400-5%1.301+3%1.246+7%
Debt To Equity Ratio----0%-0%-0%-0%
Dividend Per Share----0%-0%0.029-100%0.050-100%
Eps--6.9686.9680%20.130-65%-21.417+407%-14.848+313%
Free Cash Flow Per Share--52.91252.9120%59.195-11%34.168+55%2.147+2364%
Free Cash Flow To Equity Per Share--15.32015.3200%-10.619+169%3.054+402%1.067+1336%
Gross Profit Margin--1.0001.0000%0.548+82%0.692+45%13.943-93%
Intrinsic Value_10Y_max--1321.153--------
Intrinsic Value_10Y_min--61.352--------
Intrinsic Value_1Y_max--62.196--------
Intrinsic Value_1Y_min--3.188--------
Intrinsic Value_3Y_max--240.370--------
Intrinsic Value_3Y_min--12.199--------
Intrinsic Value_5Y_max--483.039--------
Intrinsic Value_5Y_min--24.013--------
Market Cap2171708080.000-9%2363523528.0002363523528.0000%942808618.000+151%1302401041.840+81%1250370878.920+89%
Net Profit Margin--0.0160.0160%0.052-70%-0.088+658%-0.053+432%
Operating Margin--0.1360.1360%0.109+24%0.082+66%0.048+185%
Operating Ratio--0.8640.8640%0.884-2%0.977-11%0.983-12%
Pb Ratio-0.859+8%-0.935-0.9350%-0.351-63%-0.561-40%-1.612+72%
Pe Ratio19.175-9%20.86820.8680%2.881+624%6.571+218%-38.002+282%
Price Per Share133.600-9%145.400145.4000%58.000+151%80.120+81%76.920+89%
Price To Free Cash Flow Ratio2.525-9%2.7482.7480%0.980+180%0.703+291%-2.851+204%
Price To Total Gains Ratio13.415-9%14.60014.6000%2.995+388%5.223+180%-6.770+146%
Quick Ratio--0.1760.1760%0.057+207%0.090+96%0.114+54%
Return On Assets--0.0150.0150%0.049-69%-0.031+306%-0.036+341%
Return On Equity----0%-0%-0%-0%
Total Gains Per Share--9.9599.9590%19.368-49%-20.673+308%-16.983+271%
Usd Book Value---26278127.200-26278127.2000%-27961752.000+6%-26216465.6000%-16522662.000-37%
Usd Book Value Change Per Share--0.1040.1040%0.201-49%-0.215+308%-0.177+271%
Usd Book Value Per Share---1.617-1.6170%-1.720+6%-1.6130%-1.016-37%
Usd Dividend Per Share----0%-0%0.000-100%0.001-100%
Usd Eps--0.0720.0720%0.209-65%-0.223+407%-0.154+313%
Usd Free Cash Flow--8945071.2008945071.2000%10007202.400-11%5776226.560+55%362998.480+2364%
Usd Free Cash Flow Per Share--0.5500.5500%0.616-11%0.355+55%0.022+2364%
Usd Free Cash Flow To Equity Per Share--0.1590.1590%-0.110+169%0.032+402%0.011+1336%
Usd Market Cap22585764.032-9%24580644.69124580644.6910%9805209.627+151%13544970.835+81%13003857.141+89%
Usd Price Per Share1.389-9%1.5121.5120%0.603+151%0.833+81%0.800+89%
Usd Profit--1177904.0001177904.0000%3403098.400-65%-3618885.920+407%-2509307.840+313%
Usd Revenue--74525828.00074525828.0000%65305957.600+14%65134692.480+14%72378568.080+3%
Usd Total Gains Per Share--0.1040.1040%0.201-49%-0.215+308%-0.177+271%
 EOD+3 -5MRQTTM+0 -0YOY+17 -155Y+25 -910Y+22 -12

3.3 Fundamental Score

Let's check the fundamental score of ROSINTER RESTAURANTS ao based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1519.175
Price to Book Ratio (EOD)Between0-1-0.859
Net Profit Margin (MRQ)Greater than00.016
Operating Margin (MRQ)Greater than00.136
Quick Ratio (MRQ)Greater than10.176
Current Ratio (MRQ)Greater than10.271
Debt to Asset Ratio (MRQ)Less than11.336
Debt to Equity Ratio (MRQ)Less than10.000
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.015
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of ROSINTER RESTAURANTS ao based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.070
Ma 20Greater thanMa 50132.320
Ma 50Greater thanMa 100132.628
Ma 100Greater thanMa 200141.352
OpenGreater thanClose134.000
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About ROSINTER RESTAURANTS ao

Public Joint Stock Company Rosinter Restaurants Holding, together with its subsidiaries, operates a chain of casual dining restaurants. It primarily operates Italian cuisine under the IL Patio brand; Pan Asian cuisine under the Shikary brand; Japanese cuisine under the Planet Sushi brand; American cuisine under the American Bar & Grill brand; and Russian cuisine under the Mama Russia brand. The company also develops the international brands, including American cuisine under the TGI Fridays brand. Public Joint Stock Company Rosinter Restaurants Holding was founded in 1990 and is headquartered in Moscow, Russia. Public Joint Stock Company Rosinter Restaurants Holding operates as a subsidiary of RIG Restaurants Limited

Fundamental data was last updated by Penke on 2024-10-04 15:15:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is unable to pay all its debts by selling its assets.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Rosinter earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Rosinter to the Restaurants industry mean.
  • A Net Profit Margin of 1.6% means that руб0.02 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of ROSINTER RESTAURANTS ao:

  • The MRQ is 1.6%. The company is making a profit. +1
  • The TTM is 1.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.6%TTM1.6%0.0%
TTM1.6%YOY5.2%-3.6%
TTM1.6%5Y-8.8%+10.4%
5Y-8.8%10Y-5.3%-3.6%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6%2.4%-0.8%
TTM1.6%2.5%-0.9%
YOY5.2%2.7%+2.5%
5Y-8.8%-0.6%-8.2%
10Y-5.3%0.8%-6.1%
4.3.1.2. Return on Assets

Shows how efficient Rosinter is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Rosinter to the Restaurants industry mean.
  • 1.5% Return on Assets means that Rosinter generated руб0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of ROSINTER RESTAURANTS ao:

  • The MRQ is 1.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.5%TTM1.5%0.0%
TTM1.5%YOY4.9%-3.4%
TTM1.5%5Y-3.1%+4.6%
5Y-3.1%10Y-3.6%+0.5%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%0.9%+0.6%
TTM1.5%1.0%+0.5%
YOY4.9%1.0%+3.9%
5Y-3.1%0.3%-3.4%
10Y-3.6%0.6%-4.2%
4.3.1.3. Return on Equity

Shows how efficient Rosinter is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Rosinter to the Restaurants industry mean.
  • 0.0% Return on Equity means Rosinter generated руб0.00 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of ROSINTER RESTAURANTS ao:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y-0.0%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.9%-2.9%
TTM-2.6%-2.6%
YOY-2.8%-2.8%
5Y--0.1%+0.1%
10Y-1.2%-1.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of ROSINTER RESTAURANTS ao.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Rosinter is operating .

  • Measures how much profit Rosinter makes for each руб1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Rosinter to the Restaurants industry mean.
  • An Operating Margin of 13.6% means the company generated руб0.14  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of ROSINTER RESTAURANTS ao:

  • The MRQ is 13.6%. The company is operating less efficient.
  • The TTM is 13.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ13.6%TTM13.6%0.0%
TTM13.6%YOY10.9%+2.6%
TTM13.6%5Y8.2%+5.4%
5Y8.2%10Y4.8%+3.4%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ13.6%6.6%+7.0%
TTM13.6%5.2%+8.4%
YOY10.9%5.1%+5.8%
5Y8.2%2.0%+6.2%
10Y4.8%3.3%+1.5%
4.3.2.2. Operating Ratio

Measures how efficient Rosinter is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Restaurants industry mean).
  • An Operation Ratio of 0.86 means that the operating costs are руб0.86 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of ROSINTER RESTAURANTS ao:

  • The MRQ is 0.864. The company is less efficient in keeping operating costs low.
  • The TTM is 0.864. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.864TTM0.8640.000
TTM0.864YOY0.884-0.019
TTM0.8645Y0.977-0.112
5Y0.97710Y0.983-0.006
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8641.017-0.153
TTM0.8641.022-0.158
YOY0.8841.047-0.163
5Y0.9771.094-0.117
10Y0.9831.041-0.058
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of ROSINTER RESTAURANTS ao.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Rosinter is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Restaurants industry mean).
  • A Current Ratio of 0.27 means the company has руб0.27 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of ROSINTER RESTAURANTS ao:

  • The MRQ is 0.271. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.271. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.271TTM0.2710.000
TTM0.271YOY0.248+0.024
TTM0.2715Y0.261+0.010
5Y0.26110Y0.377-0.116
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2710.711-0.440
TTM0.2710.749-0.478
YOY0.2480.852-0.604
5Y0.2610.898-0.637
10Y0.3771.025-0.648
4.4.3.2. Quick Ratio

Measures if Rosinter is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Rosinter to the Restaurants industry mean.
  • A Quick Ratio of 0.18 means the company can pay off руб0.18 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of ROSINTER RESTAURANTS ao:

  • The MRQ is 0.176. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.176. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.176TTM0.1760.000
TTM0.176YOY0.057+0.119
TTM0.1765Y0.090+0.086
5Y0.09010Y0.114-0.024
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1760.333-0.157
TTM0.1760.347-0.171
YOY0.0570.514-0.457
5Y0.0900.515-0.425
10Y0.1140.657-0.543
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of ROSINTER RESTAURANTS ao.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Rosinter assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Rosinter to Restaurants industry mean.
  • A Debt to Asset Ratio of 1.34 means that Rosinter assets are financed with 133.6% credit (debt) and the remaining percentage (100% - 133.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of ROSINTER RESTAURANTS ao:

  • The MRQ is 1.336. The company is unable to pay all its debts by selling its assets. -2
  • The TTM is 1.336. The company is unable to pay all its debts by selling its assets. -2
Trends
Current periodCompared to+/- 
MRQ1.336TTM1.3360.000
TTM1.336YOY1.400-0.064
TTM1.3365Y1.301+0.035
5Y1.30110Y1.246+0.055
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3360.699+0.637
TTM1.3360.697+0.639
YOY1.4000.679+0.721
5Y1.3010.682+0.619
10Y1.2460.586+0.660
4.5.4.2. Debt to Equity Ratio

Measures if Rosinter is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Rosinter to the Restaurants industry mean.
  • A Debt to Equity ratio of 0.0% means that company has руб0.00 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of ROSINTER RESTAURANTS ao:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y-0.000
5Y-10Y-0.000
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.654-1.654
TTM-1.674-1.674
YOY-1.859-1.859
5Y-1.920-1.920
10Y-1.627-1.627
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every руб1 in earnings Rosinter generates.

  • Above 15 is considered overpriced but always compare Rosinter to the Restaurants industry mean.
  • A PE ratio of 20.87 means the investor is paying руб20.87 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of ROSINTER RESTAURANTS ao:

  • The EOD is 19.175. Based on the earnings, the company is fair priced.
  • The MRQ is 20.868. Based on the earnings, the company is fair priced.
  • The TTM is 20.868. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD19.175MRQ20.868-1.694
MRQ20.868TTM20.8680.000
TTM20.868YOY2.881+17.987
TTM20.8685Y6.571+14.297
5Y6.57110Y-38.002+44.573
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
EOD19.17510.958+8.217
MRQ20.86812.154+8.714
TTM20.86811.775+9.093
YOY2.88112.827-9.946
5Y6.57111.721-5.150
10Y-38.00219.217-57.219
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of ROSINTER RESTAURANTS ao:

  • The EOD is 2.525. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.748. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 2.748. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.525MRQ2.748-0.223
MRQ2.748TTM2.7480.000
TTM2.748YOY0.980+1.768
TTM2.7485Y0.703+2.045
5Y0.70310Y-2.851+3.555
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
EOD2.5256.662-4.137
MRQ2.7487.474-4.726
TTM2.7487.002-4.254
YOY0.9807.936-6.956
5Y0.7034.906-4.203
10Y-2.8515.679-8.530
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Rosinter is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Restaurants industry mean).
  • A PB ratio of -0.94 means the investor is paying руб-0.94 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of ROSINTER RESTAURANTS ao:

  • The EOD is -0.859. Based on the equity, the company is expensive. -2
  • The MRQ is -0.935. Based on the equity, the company is expensive. -2
  • The TTM is -0.935. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.859MRQ-0.935+0.076
MRQ-0.935TTM-0.9350.000
TTM-0.935YOY-0.351-0.585
TTM-0.9355Y-0.561-0.374
5Y-0.56110Y-1.612+1.051
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
EOD-0.8591.689-2.548
MRQ-0.9351.777-2.712
TTM-0.9351.961-2.896
YOY-0.3512.331-2.682
5Y-0.5612.333-2.894
10Y-1.6123.081-4.693
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2023-12-31. All numbers in thousands.

Summary
Total Assets7,514,720
Total Liabilities10,041,463
Total Stockholder Equity-2,528,341
 As reported
Total Liabilities 10,041,463
Total Stockholder Equity+ -2,528,341
Total Assets = 7,514,720

Assets

Total Assets7,514,720
Total Current Assets1,316,648
Long-term Assets6,198,072
Total Current Assets
Cash And Cash Equivalents 408,662
Net Receivables 446,684
Inventory 452,726
Other Current Assets 8,576
Total Current Assets  (as reported)1,316,648
Total Current Assets  (calculated)1,316,648
+/-0
Long-term Assets
Property Plant Equipment 4,791,448
Goodwill 143,137
Long-term Assets Other 585,576
Long-term Assets  (as reported)6,198,072
Long-term Assets  (calculated)5,520,161
+/- 677,911

Liabilities & Shareholders' Equity

Total Current Liabilities4,852,487
Long-term Liabilities5,188,976
Total Stockholder Equity-2,528,341
Total Current Liabilities
Short-term Debt 2,974,407
Accounts payable 315,789
Other Current Liabilities 1,559,481
Total Current Liabilities  (as reported)4,852,487
Total Current Liabilities  (calculated)4,849,677
+/- 2,810
Long-term Liabilities
Long-term Liabilities  (as reported)5,188,976
Long-term Liabilities  (calculated)0
+/- 5,188,976
Total Stockholder Equity
Common Stock2,767,015
Retained Earnings -6,772,165
Accumulated Other Comprehensive Income -372,907
Other Stockholders Equity 1,849,716
Total Stockholder Equity (as reported)-2,528,341
Total Stockholder Equity (calculated)-2,528,341
+/-0
Other
Cash and Short Term Investments 408,662
Common Stock Shares Outstanding 16,255
Current Deferred Revenue2,810
Liabilities and Stockholders Equity 7,514,720
Net Debt 7,285,175
Net Working Capital -3,535,839
Short Long Term Debt Total 7,693,837



6.2. Balance Sheets Structured

All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-31
> Total Assets 
4,656,019
4,234,203
4,244,717
3,899,701
3,531,349
3,546,088
3,347,533
2,970,518
2,866,664
3,592,276
4,781,728
11,017,623
9,668,786
9,057,315
6,717,282
7,514,720
7,514,7206,717,2829,057,3159,668,78611,017,6234,781,7283,592,2762,866,6642,970,5183,347,5333,546,0883,531,3493,899,7014,244,7174,234,2034,656,019
   > Total Current Assets 
921,547
798,102
1,075,075
1,083,338
1,094,910
1,095,756
1,092,464
836,745
748,610
1,151,437
1,279,031
1,003,158
886,016
1,154,913
999,859
1,316,648
1,316,648999,8591,154,913886,0161,003,1581,279,0311,151,437748,610836,7451,092,4641,095,7561,094,9101,083,3381,075,075798,102921,547
       Cash And Cash Equivalents 
175,344
112,852
216,510
233,901
279,008
96,008
70,611
101,596
113,421
152,376
148,385
149,773
74,026
330,258
158,481
408,662
408,662158,481330,25874,026149,773148,385152,376113,421101,59670,61196,008279,008233,901216,510112,852175,344
       Net Receivables 
0
0
0
497,000
412,000
108,885
191,620
207,864
166,450
158,281
118,535
136,253
85,654
57,100
73,388
446,684
446,68473,38857,10085,654136,253118,535158,281166,450207,864191,620108,885412,000497,000000
       Inventory 
190,858
199,638
210,752
167,768
168,683
182,924
162,023
160,359
168,245
160,179
200,885
151,649
107,685
123,554
107,113
452,726
452,726107,113123,554107,685151,649200,885160,179168,245160,359162,023182,924168,683167,768210,752199,638190,858
       Other Current Assets 
555,345
485,611
647,813
681,669
647,219
707,939
668,210
366,926
300,494
680,601
959,611
565,483
618,651
644,001
660,877
8,576
8,576660,877644,001618,651565,483959,611680,601300,494366,926668,210707,939647,219681,669647,813485,611555,345
   > Long-term Assets 
3,734,472
3,436,101
3,169,642
2,816,363
2,436,439
2,450,332
2,255,069
2,133,773
2,118,054
2,440,839
3,502,697
10,014,465
8,782,770
7,902,402
5,717,423
6,198,072
6,198,0725,717,4237,902,4028,782,77010,014,4653,502,6972,440,8392,118,0542,133,7732,255,0692,450,3322,436,4392,816,3633,169,6423,436,1013,734,472
       Property Plant Equipment 
2,539,507
2,376,767
2,335,502
2,123,855
1,840,496
1,733,528
1,633,395
1,508,321
1,545,967
1,435,757
1,941,211
8,786,935
7,145,946
6,485,135
4,344,561
4,791,448
4,791,4484,344,5616,485,1357,145,9468,786,9351,941,2111,435,7571,545,9671,508,3211,633,3951,733,5281,840,4962,123,8552,335,5022,376,7672,539,507
       Goodwill 
575,941
465,723
414,378
312,101
257,981
176,153
143,137
143,137
143,137
143,137
143,137
143,137
143,137
143,137
143,137
143,137
143,137143,137143,137143,137143,137143,137143,137143,137143,137143,137176,153257,981312,101414,378465,723575,941
       Long Term Investments 
0
0
0
5,000
0
0
0
1,185
0
0
0
0
0
0
0
0
000000001,1850005,000000
       Intangible Assets 
0
0
0
0
0
107,131
55,331
42,306
49,520
84,887
479,806
570,317
488,161
414,913
355,682
0
0355,682414,913488,161570,317479,80684,88749,52042,30655,331107,13100000
       Long-term Assets Other 
147,627
138,707
174,203
143,451
337,962
433,520
423,206
174,016
379,430
777,058
938,543
170,235
217,570
178,932
225,368
585,576
585,576225,368178,932217,570170,235938,543777,058379,430174,016423,206433,520337,962143,451174,203138,707147,627
> Total Liabilities 
4,103,422
4,130,571
2,936,940
3,001,650
2,874,898
3,301,664
3,551,944
3,731,304
3,597,428
4,335,259
5,625,889
12,301,482
12,769,995
12,060,944
9,405,912
10,041,463
10,041,4639,405,91212,060,94412,769,99512,301,4825,625,8894,335,2593,597,4283,731,3043,551,9443,301,6642,874,8983,001,6502,936,9404,130,5714,103,422
   > Total Current Liabilities 
3,664,884
2,828,748
1,653,278
2,596,148
2,279,523
1,708,648
2,139,558
3,112,771
1,711,178
1,526,543
2,585,970
3,552,444
4,155,275
3,985,293
4,036,220
4,852,487
4,852,4874,036,2203,985,2934,155,2753,552,4442,585,9701,526,5431,711,1783,112,7712,139,5581,708,6482,279,5232,596,1481,653,2782,828,7483,664,884
       Short-term Debt 
2,345,695
1,169,022
284,187
1,210,931
745,503
36,316
545,305
1,346,083
91,641
323,005
994,386
1,988,593
2,201,331
2,101,898
2,169,596
2,974,407
2,974,4072,169,5962,101,8982,201,3311,988,593994,386323,00591,6411,346,083545,30536,316745,5031,210,931284,1871,169,0222,345,695
       Short Long Term Debt 
0
0
0
1,603,000
1,309,000
1,591,000
1,957,000
36,868
91,641
322,473
994,029
760,643
898,711
794,075
1,233,849
0
01,233,849794,075898,711760,643994,029322,47391,64136,8681,957,0001,591,0001,309,0001,603,000000
       Accounts payable 
1,078,512
1,409,221
1,158,131
1,149,909
1,373,484
1,540,365
1,458,486
1,540,151
1,412,327
319,500
438,535
471,936
325,155
285,676
245,408
315,789
315,789245,408285,676325,155471,936438,535319,5001,412,3271,540,1511,458,4861,540,3651,373,4841,149,9091,158,1311,409,2211,078,512
       Other Current Liabilities 
203,623
168,209
122,208
135,393
88,476
52,971
3,395
61,030
70,989
609,355
862,306
256
1,628,789
1,597,719
1,621,216
1,559,481
1,559,4811,621,2161,597,7191,628,789256862,306609,35570,98961,0303,39552,97188,476135,393122,208168,209203,623
   > Long-term Liabilities 
438,538
1,301,823
1,283,662
405,502
595,375
1,593,016
1,412,386
618,533
1,886,250
2,808,716
3,039,919
8,749,038
8,614,720
8,075,651
5,369,692
5,188,976
5,188,9765,369,6928,075,6518,614,7208,749,0383,039,9192,808,7161,886,250618,5331,412,3861,593,016595,375405,5021,283,6621,301,823438,538
       Long term Debt Total 
0
0
0
0
0
0
1,392,422
589,441
1,875,278
2,779,097
2,951,911
8,547,731
8,268,390
7,975,933
5,296,331
0
05,296,3317,975,9338,268,3908,547,7312,951,9112,779,0971,875,278589,4411,392,422000000
       Other Liabilities 
0
0
0
0
0
0
0
29,092
10,972
29,619
88,008
201,307
346,330
99,718
73,361
0
073,36199,718346,330201,30788,00829,61910,97229,0920000000
> Total Stockholder Equity
512,883
70,604
1,283,358
879,455
643,822
239,894
-198,770
-755,284
-724,683
-745,314
-846,867
-1,286,539
-3,103,542
-3,005,429
-2,691,701
-2,528,341
-2,528,341-2,691,701-3,005,429-3,103,542-1,286,539-846,867-745,314-724,683-755,284-198,770239,894643,822879,4551,283,35870,604512,883
   Common Stock
2,123,013
2,165,045
2,767,015
2,767,015
2,767,015
2,767,015
2,767,015
2,767,015
2,767,015
2,767,015
2,767,015
2,767,015
2,767,015
2,767,015
2,767,015
2,767,015
2,767,0152,767,0152,767,0152,767,0152,767,0152,767,0152,767,0152,767,0152,767,0152,767,0152,767,0152,767,0152,767,0152,767,0152,165,0452,123,013
   Retained Earnings -6,772,165-6,885,425-7,212,907-7,306,948-5,471,917-5,031,600-4,915,490-4,913,369-4,919,610-4,526,678-4,326,002-3,863,253-3,621,323-3,299,433-3,651,168-3,212,960
   Accumulated Other Comprehensive Income 
-1,192,867
-1,432,666
-1,672,695
-2,036,041
-2,253,667
7,776
-230,212
-432,239
-407,879
-417,719
-403,162
-426,857
-413,325
-409,253
-423,007
-372,907
-372,907-423,007-409,253-413,325-426,857-403,162-417,719-407,879-432,239-230,2127,776-2,253,667-2,036,041-1,672,695-1,432,666-1,192,867
   Capital Surplus 
0
0
0
0
0
0
2,204,190
2,090,217
2,090,217
2,090,217
2,090,217
1,885,061
1,885,685
1,885,685
1,885,685
0
01,885,6851,885,6851,885,6851,885,0612,090,2172,090,2172,090,2172,090,2172,204,190000000
   Treasury Stock000-35,969-39,841-269,337-269,337-260,667-260,667-413,085000000
   Other Stockholders Equity 
2,795,698
2,989,393
3,488,471
3,769,804
3,993,727
1,791,105
1,791,105
1,829,550
1,829,550
1,820,880
1,820,880
1,418,363
1,436,391
1,440,463
1,426,709
1,849,716
1,849,7161,426,7091,440,4631,436,3911,418,3631,820,8801,820,8801,829,5501,829,5501,791,1051,791,1053,993,7273,769,8043,488,4712,989,3932,795,698



6.3. Balance Sheets

All numbers in thousands.




6.4. Cash Flows

All numbers in thousands.




6.5. Income Statements

All numbers in thousands.