25 XP   0   0   10

Yandex NV
Buy, Hold or Sell?

Let's analyse Yandex together

PenkeI guess you are interested in Yandex NV. 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 Yandex NV. 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Yandex NV

I send you an email if I find something interesting about Yandex NV.

Quick analysis of Yandex (30 sec.)










What can you expect buying and holding a share of Yandex? (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?
2.5%

What is your share worth?

Current worth
₽811.16
Expected worth in 1 year
₽742.64
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
₽-68.52
Return On Investment
-2.9%

For what price can you sell your share?

Current Price per Share
₽2,394.80
Expected price per share
₽2,296 - ₽2,659
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Yandex (5 min.)




Live pricePrice per Share (EOD)

₽2,394.80

Intrinsic Value Per Share

₽-3,250.38 - ₽-393.72

Total Value Per Share

₽-2,439.22 - ₽417.43

2. Growth of Yandex (5 min.)




Is Yandex growing?

Current yearPrevious yearGrowGrow %
How rich?$3.2b$3b$404m11.6%

How much money is Yandex making?

Current yearPrevious yearGrowGrow %
Making money$94.6m$91.9m$2.7m2.9%
Net Profit Margin4.8%5.7%--

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

3. Financial Health of Yandex (5 min.)




4. Comparing to competitors in the Internet Content & Information industry (5 min.)




  Industry Rankings (Internet Content & Information)  


Richest
#21 / 154

Most Revenue
#13 / 154

Most Profit
#20 / 154
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Yandex? (5 min.)

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

What can you expect buying and holding a share of Yandex?

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

Speculation

The Price per Share of Yandex is ₽2,395. 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 Yandex.
  • 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 Yandex, 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 ₽811.16. Based on the TTM, the Book Value Change Per Share is ₽-17.13 per quarter. Based on the YOY, the Book Value Change Per Share is ₽32.06 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 Yandex.

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 Eps0.220.0%0.230.0%0.220.0%0.140.0%0.140.0%
Usd Book Value Change Per Share0.200.0%-0.190.0%0.350.0%0.120.0%0.190.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.200.0%-0.190.0%0.350.0%0.120.0%0.190.0%
Usd Price Per Share26.33-23.35-27.90-34.19-23.97-
Price to Earnings Ratio29.27-30.14--19.18-29.20-41.49-
Price-to-Total Gains Ratio132.86-77.58--446.90--718.88--225.24-
Price to Book Ratio2.98-2.53-3.39-3.95-4.50-
Price-to-Total Gains Ratio132.86-77.58--446.90--718.88--225.24-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share26.10332
Number of shares38
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.190.12
Usd Total Gains Per Share-0.190.12
Gains per Quarter (38 shares)-7.094.42
Gains per Year (38 shares)-28.3817.69
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-28-380188
20-57-6603526
30-85-9405344
40-114-12207162
50-142-15008880
60-170-178010698
70-199-2060124116
80-227-2340142134
90-255-2620159152
100-284-2900177170

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 Share4.00.00.0100.0%7.05.00.058.3%14.06.00.070.0%34.06.00.085.0%49.06.00.089.1%
Book Value Change Per Share3.01.00.075.0%6.06.00.050.0%13.07.00.065.0%31.09.00.077.5%43.09.03.078.2%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%1.00.039.02.5%1.00.054.01.8%
Total Gains per Share3.01.00.075.0%6.06.00.050.0%13.07.00.065.0%31.09.00.077.5%43.09.03.078.2%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Yandex

About Yandex NV

Yandex N.V., a technology company, builds intelligent products and services powered by machine learning and other technologies to help consumers and businesses navigate the online and offline world. The company operates through Search and Portal, Ride-Hailing, Yandex Drive, FoodTech, Yandex Delivery, Yandex Market, Media Services, Classifieds, and Other Business Units and Initiatives segments. It provides locally relevant search and information services. The company also develops on-demand transportation, delivery, and navigation services and products, as well as operates in the e-commerce, online entertainment, and cloud computing markets to address the needs of customers in Russia and various international markets. In addition, it engages in the digital advertising, ride-hailing, on-demand video, auto classifieds, maps and navigation, and smart speakers. Further, the company operates subscription loyalty program, Yandex.Plus; and develops FinTech offerings to integrate payment and financial services across its services. The company was founded in 1989 and is based in Schiphol, the Netherlands.

Fundamental data was last updated by Penke on 2023-12-04 05:30:04.

Financial Health

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.
Using its investors money, the company is inefficient 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 just able 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 able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Yandex NV.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Yandex to the Internet Content & Information industry mean.
  • A Net Profit Margin of 3.8% means that руб0.04 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Yandex NV:

  • The MRQ is 3.8%. The company is making a profit. +1
  • The TTM is 4.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.8%TTM4.8%-1.1%
TTM4.8%YOY5.7%-0.9%
TTM4.8%5Y6.0%-1.1%
5Y6.0%10Y13.8%-7.8%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8%1.3%+2.5%
TTM4.8%-0.8%+5.6%
YOY5.7%2.1%+3.6%
5Y6.0%-1.8%+7.8%
10Y13.8%-3.4%+17.2%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Yandex to the Internet Content & Information industry mean.
  • 1.1% Return on Assets means that Yandex generated руб0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Yandex NV:

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.3%-0.2%
TTM1.3%YOY1.5%-0.2%
TTM1.3%5Y1.1%+0.2%
5Y1.1%10Y2.1%-1.1%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%0.2%+0.9%
TTM1.3%-0.6%+1.9%
YOY1.5%0.4%+1.1%
5Y1.1%-0.5%+1.6%
10Y2.1%-0.5%+2.6%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Yandex to the Internet Content & Information industry mean.
  • 2.5% Return on Equity means Yandex generated руб0.03 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Yandex NV:

  • The MRQ is 2.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.5%TTM2.9%-0.3%
TTM2.9%YOY2.5%+0.4%
TTM2.9%5Y1.8%+1.0%
5Y1.8%10Y3.4%-1.6%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5%0.8%+1.7%
TTM2.9%-0.8%+3.7%
YOY2.5%0.8%+1.7%
5Y1.8%0.3%+1.5%
10Y3.4%0.3%+3.1%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Yandex NV.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Yandex is operating .

  • Measures how much profit Yandex 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 Yandex to the Internet Content & Information industry mean.
  • An Operating Margin of 9.4% means the company generated руб0.09  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Yandex NV:

  • The MRQ is 9.4%. The company is operating less efficient.
  • The TTM is 9.5%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ9.4%TTM9.5%-0.1%
TTM9.5%YOY0.2%+9.3%
TTM9.5%5Y9.4%+0.1%
5Y9.4%10Y19.2%-9.7%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ9.4%1.3%+8.1%
TTM9.5%1.6%+7.9%
YOY0.2%0.5%-0.3%
5Y9.4%0.5%+8.9%
10Y19.2%0.3%+18.9%
1.2.2. Operating Ratio

Measures how efficient Yandex is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Internet Content & Information industry mean).
  • An Operation Ratio of 0.94 means that the operating costs are руб0.94 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of Yandex NV:

  • The MRQ is 0.941. The company is less efficient in keeping operating costs low.
  • The TTM is 0.956. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.941TTM0.956-0.015
TTM0.956YOY0.996-0.041
TTM0.9565Y0.943+0.012
5Y0.94310Y0.875+0.068
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9411.103-0.162
TTM0.9561.135-0.179
YOY0.9961.161-0.165
5Y0.9431.160-0.217
10Y0.8751.124-0.249
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Yandex NV.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Internet Content & Information industry mean).
  • A Current Ratio of 0.89 means the company has руб0.89 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of Yandex NV:

  • The MRQ is 0.893. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.080. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.893TTM1.080-0.187
TTM1.080YOY1.308-0.228
TTM1.0805Y2.718-1.638
5Y2.71810Y3.526-0.808
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8931.836-0.943
TTM1.0801.900-0.820
YOY1.3082.093-0.785
5Y2.7182.362+0.356
10Y3.5262.304+1.222
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Yandex to the Internet Content & Information industry mean.
  • A Quick Ratio of 0.67 means the company can pay off руб0.67 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Yandex NV:

  • The MRQ is 0.667. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.811. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.667TTM0.811-0.144
TTM0.811YOY1.154-0.343
TTM0.8115Y3.219-2.407
5Y3.21910Y4.350-1.131
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6671.483-0.816
TTM0.8111.478-0.667
YOY1.1541.760-0.606
5Y3.2191.926+1.293
10Y4.3501.840+2.510
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Yandex NV.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Yandex to Internet Content & Information industry mean.
  • A Debt to Asset Ratio of 0.58 means that Yandex assets are financed with 57.6% credit (debt) and the remaining percentage (100% - 57.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Yandex NV:

  • The MRQ is 0.576. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.514. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.576TTM0.514+0.062
TTM0.514YOY0.455+0.060
TTM0.5145Y0.381+0.133
5Y0.38110Y0.360+0.021
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5760.385+0.191
TTM0.5140.377+0.137
YOY0.4550.379+0.076
5Y0.3810.409-0.028
10Y0.3600.423-0.063
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Yandex to the Internet Content & Information industry mean.
  • A Debt to Equity ratio of 135.8% means that company has руб1.36 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Yandex NV:

  • The MRQ is 1.358. The company is able to pay all its debts with equity. +1
  • The TTM is 1.111. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.358TTM1.111+0.247
TTM1.111YOY0.897+0.215
TTM1.1115Y0.710+0.401
5Y0.71010Y0.620+0.090
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3580.514+0.844
TTM1.1110.521+0.590
YOY0.8970.619+0.278
5Y0.7100.657+0.053
10Y0.6200.672-0.052
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Yandex NV

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Yandex to the Internet Content & Information industry mean.
  • A PE ratio of 29.27 means the investor is paying руб29.27 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Yandex NV:

  • The EOD is 29.019. Based on the earnings, the company is overpriced. -1
  • The MRQ is 29.266. Based on the earnings, the company is overpriced. -1
  • The TTM is 30.138. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD29.019MRQ29.266-0.247
MRQ29.266TTM30.138-0.872
TTM30.138YOY-19.176+49.314
TTM30.1385Y29.202+0.937
5Y29.20210Y41.491-12.289
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD29.0193.958+25.061
MRQ29.2663.877+25.389
TTM30.1381.891+28.247
YOY-19.1762.123-21.299
5Y29.2028.242+20.960
10Y41.4916.944+34.547
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Yandex NV:

  • The EOD is -25.523. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -25.740. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -16.498. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-25.523MRQ-25.740+0.217
MRQ-25.740TTM-16.498-9.242
TTM-16.498YOY-4.118-12.380
TTM-16.4985Y-17.723+1.224
5Y-17.72310Y7.052-24.774
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD-25.5236.906-32.429
MRQ-25.7407.317-33.057
TTM-16.4986.042-22.540
YOY-4.1181.602-5.720
5Y-17.7235.105-22.828
10Y7.0525.622+1.430
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Internet Content & Information industry mean).
  • A PB ratio of 2.98 means the investor is paying руб2.98 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of Yandex NV:

  • The EOD is 2.952. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.977. Based on the equity, the company is underpriced. +1
  • The TTM is 2.527. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.952MRQ2.977-0.025
MRQ2.977TTM2.527+0.451
TTM2.527YOY3.395-0.868
TTM2.5275Y3.946-1.419
5Y3.94610Y4.502-0.556
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD2.9521.956+0.996
MRQ2.9771.775+1.202
TTM2.5271.770+0.757
YOY3.3952.554+0.841
5Y3.9463.470+0.476
10Y4.5023.873+0.629
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Yandex NV 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--18.179-17.129+194%32.058-43%10.679+70%16.993+7%
Book Value Per Share--811.157858.918-6%765.923+6%790.500+3%522.701+55%
Current Ratio--0.8931.080-17%1.308-32%2.718-67%3.526-75%
Debt To Asset Ratio--0.5760.514+12%0.455+27%0.381+51%0.360+60%
Debt To Equity Ratio--1.3581.111+22%0.897+51%0.710+91%0.620+119%
Dividend Per Share----0%-0%-0%0.002-100%
Eps--20.63220.918-1%19.953+3%13.183+57%13.149+57%
Free Cash Flow Per Share---23.457-16.050-32%-2.294-90%-2.613-89%2.322-1110%
Free Cash Flow To Equity Per Share--40.804-16.038+139%-16.661+141%2.255+1709%3.290+1140%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---393.723--------
Intrinsic Value_10Y_min---3250.381--------
Intrinsic Value_1Y_max--2.235--------
Intrinsic Value_1Y_min---92.303--------
Intrinsic Value_3Y_max---25.056--------
Intrinsic Value_3Y_min---481.137--------
Intrinsic Value_5Y_max---90.651--------
Intrinsic Value_5Y_min---1090.350--------
Market Cap780410220441.600-15%899162198512.000797290982715.200+13%939645130410.900-4%1116804522448.560-19%766375455880.020+17%
Net Profit Margin--0.0380.048-23%0.057-35%0.060-37%0.138-73%
Operating Margin--0.0940.095-1%0.002+5574%0.094-1%0.192-51%
Operating Ratio--0.9410.956-2%0.996-6%0.9430%0.875+8%
Pb Ratio2.952-1%2.9772.527+18%3.395-12%3.946-25%4.502-34%
Pe Ratio29.019-1%29.26630.138-3%-19.176+166%29.202+0%41.491-29%
Price Per Share2394.800-1%2415.2002141.900+13%2560.050-6%3137.070-23%2199.130+10%
Price To Free Cash Flow Ratio-25.523+1%-25.740-16.498-36%-4.118-84%-17.723-31%7.052-465%
Price To Total Gains Ratio131.738-1%132.86077.579+71%-446.896+436%-718.877+641%-225.237+270%
Quick Ratio--0.6670.811-18%1.154-42%3.219-79%4.350-85%
Return On Assets--0.0110.013-18%0.015-27%0.0110%0.021-49%
Return On Equity--0.0250.029-11%0.025+3%0.018+38%0.034-25%
Total Gains Per Share--18.179-17.129+194%32.058-43%10.679+70%16.995+7%
Usd Book Value--3291669200.0003484893500.000-6%3080860475.000+7%3076346240.000+7%1997725567.500+65%
Usd Book Value Change Per Share--0.198-0.187+194%0.349-43%0.116+70%0.185+7%
Usd Book Value Per Share--8.8429.362-6%8.349+6%8.616+3%5.697+55%
Usd Dividend Per Share----0%-0%-0%0.000-100%
Usd Eps--0.2250.228-1%0.217+3%0.144+57%0.143+57%
Usd Free Cash Flow---95189700.000-65111150.000-32%-6771625.000-93%-10677640.000-89%7704937.500-1335%
Usd Free Cash Flow Per Share---0.256-0.175-32%-0.025-90%-0.028-89%0.025-1110%
Usd Free Cash Flow To Equity Per Share--0.445-0.175+139%-0.182+141%0.025+1709%0.036+1140%
Usd Market Cap8506471402.813-15%9800867963.7818690471711.596+13%10242131921.479-4%12173169294.689-19%8353492469.092+17%
Usd Price Per Share26.103-1%26.32623.347+13%27.905-6%34.194-23%23.971+10%
Usd Profit--83722900.00094693750.000-12%91993275.000-9%55952425.000+50%51723497.500+62%
Usd Revenue--2231982100.0001949238825.000+15%1273253525.000+75%1014237370.000+120%611060812.500+265%
Usd Total Gains Per Share--0.198-0.187+194%0.349-43%0.116+70%0.185+7%
 EOD+3 -5MRQTTM+14 -19YOY+15 -185Y+19 -1410Y+20 -15

3.2. Fundamental Score

Let's check the fundamental score of Yandex NV based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1529.019
Price to Book Ratio (EOD)Between0-12.952
Net Profit Margin (MRQ)Greater than00.038
Operating Margin (MRQ)Greater than00.094
Quick Ratio (MRQ)Greater than10.667
Current Ratio (MRQ)Greater than10.893
Debt to Asset Ratio (MRQ)Less than10.576
Debt to Equity Ratio (MRQ)Less than11.358
Return on Equity (MRQ)Greater than0.150.025
Return on Assets (MRQ)Greater than0.050.011
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Yandex NV based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5026.487
Ma 20Greater thanMa 502,568.540
Ma 50Greater thanMa 1002,559.936
Ma 100Greater thanMa 2002,585.598
OpenGreater thanClose2,419.800
Total3/5 (60.0%)



Latest Balance Sheet

Balance Sheet of 2023-09-30. Currency in RUB. All numbers in thousands.

Summary
Total Assets712,067,000
Total Liabilities410,079,000
Total Stockholder Equity301,972,000
 As reported
Total Liabilities 410,079,000
Total Stockholder Equity+ 301,972,000
Total Assets = 712,067,000

Assets

Total Assets712,067,000
Total Current Assets266,706,000
Long-term Assets266,706,000
Total Current Assets
Cash And Cash Equivalents 85,411,000
Net Receivables 113,892,000
Inventory 22,745,000
Other Current Assets 19,070,000
Total Current Assets  (as reported)266,706,000
Total Current Assets  (calculated)241,118,000
+/- 25,588,000
Long-term Assets
Property Plant Equipment 200,009,000
Goodwill 142,840,000
Long Term Investments 10,193,000
Intangible Assets 35,493,000
Long-term Assets Other 49,356,000
Long-term Assets  (as reported)445,361,000
Long-term Assets  (calculated)437,891,000
+/- 7,470,000

Liabilities & Shareholders' Equity

Total Current Liabilities298,608,000
Long-term Liabilities111,471,000
Total Stockholder Equity301,972,000
Total Current Liabilities
Short-term Debt 82,654,000
Short Long Term Debt 82,654,000
Accounts payable 162,573,000
Other Current Liabilities 33,311,000
Total Current Liabilities  (as reported)298,608,000
Total Current Liabilities  (calculated)361,192,000
+/- 62,584,000
Long-term Liabilities
Long term Debt 26,703,000
Capital Lease Obligations 50,760,000
Long-term Liabilities  (as reported)111,471,000
Long-term Liabilities  (calculated)77,463,000
+/- 34,008,000
Total Stockholder Equity
Common Stock282,000
Retained Earnings 199,887,000
Accumulated Other Comprehensive Income 18,199,000
Other Stockholders Equity 83,604,000
Total Stockholder Equity (as reported)301,972,000
Total Stockholder Equity (calculated)301,972,000
+/-0
Other
Capital Stock282,000
Cash and Short Term Investments 85,411,000
Common Stock Shares Outstanding 372,293
Current Deferred Revenue20,070,000
Liabilities and Stockholders Equity 712,067,000
Net Debt 74,706,000
Net Invested Capital 411,329,000
Net Working Capital -31,902,000
Property Plant and Equipment Gross 200,009,000
Short Long Term Debt Total 160,117,000



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-31
> Total Assets 
0
0
0
0
12,617,000
13,587,000
26,642,000
30,798,000
34,076,000
34,080,000
38,691,000
40,934,000
44,285,000
46,543,000
48,815,000
50,142,000
71,311,000
75,538,000
73,903,000
82,984,000
94,924,000
95,787,000
94,882,000
105,701,000
111,818,000
109,052,000
112,649,000
115,441,000
114,108,000
114,165,000
122,676,000
124,618,000
130,544,000
212,905,000
250,012,000
252,789,000
241,698,000
268,573,000
270,519,000
283,499,000
291,126,000
390,948,000
444,866,000
517,032,000
515,612,000
553,425,000
557,452,000
512,593,000
515,496,000
511,170,000
482,421,000
563,093,000
616,719,000
663,138,000
651,975,000
712,067,000
712,067,000651,975,000663,138,000616,719,000563,093,000482,421,000511,170,000515,496,000512,593,000557,452,000553,425,000515,612,000517,032,000444,866,000390,948,000291,126,000283,499,000270,519,000268,573,000241,698,000252,789,000250,012,000212,905,000130,544,000124,618,000122,676,000114,165,000114,108,000115,441,000112,649,000109,052,000111,818,000105,701,00094,882,00095,787,00094,924,00082,984,00073,903,00075,538,00071,311,00050,142,00048,815,00046,543,00044,285,00040,934,00038,691,00034,080,00034,076,00030,798,00026,642,00013,587,00012,617,0000000
   > Total Current Assets 
0
0
0
0
8,195,000
8,643,000
20,731,000
16,300,000
14,505,000
13,312,000
15,524,000
17,273,000
18,191,000
16,845,000
13,520,000
16,543,000
38,883,000
31,990,000
30,016,000
28,109,000
35,807,000
38,410,000
43,129,000
48,338,000
53,229,000
70,325,000
73,460,000
76,698,000
74,970,000
71,006,000
73,383,000
74,613,000
80,756,000
106,579,000
113,472,000
113,998,000
92,420,000
99,896,000
107,398,000
117,589,000
120,284,000
228,109,000
275,560,000
292,461,000
290,401,000
291,665,000
283,159,000
213,067,000
199,975,000
179,796,000
166,334,000
208,645,000
239,934,000
275,401,000
238,128,000
266,706,000
266,706,000238,128,000275,401,000239,934,000208,645,000166,334,000179,796,000199,975,000213,067,000283,159,000291,665,000290,401,000292,461,000275,560,000228,109,000120,284,000117,589,000107,398,00099,896,00092,420,000113,998,000113,472,000106,579,00080,756,00074,613,00073,383,00071,006,00074,970,00076,698,00073,460,00070,325,00053,229,00048,338,00043,129,00038,410,00035,807,00028,109,00030,016,00031,990,00038,883,00016,543,00013,520,00016,845,00018,191,00017,273,00015,524,00013,312,00014,505,00016,300,00020,731,0008,643,0008,195,0000000
       Cash And Cash Equivalents 
0
0
0
0
6,732,000
6,678,000
18,646,000
13,939,000
11,491,000
10,269,000
11,930,000
11,861,000
7,425,000
7,757,000
6,161,000
11,382,000
33,394,000
25,751,000
20,836,000
12,919,000
17,645,000
18,434,000
9,430,000
18,039,000
24,238,000
28,075,000
29,506,000
51,695,000
28,232,000
19,983,000
14,606,000
23,591,000
42,662,000
46,443,000
35,930,000
49,388,000
68,798,000
53,825,000
33,809,000
43,528,000
56,415,000
125,142,000
184,292,000
93,463,000
132,398,000
92,878,000
87,867,000
81,425,000
79,275,000
86,047,000
75,592,000
99,866,000
83,131,000
119,398,000
71,885,000
85,411,000
85,411,00071,885,000119,398,00083,131,00099,866,00075,592,00086,047,00079,275,00081,425,00087,867,00092,878,000132,398,00093,463,000184,292,000125,142,00056,415,00043,528,00033,809,00053,825,00068,798,00049,388,00035,930,00046,443,00042,662,00023,591,00014,606,00019,983,00028,232,00051,695,00029,506,00028,075,00024,238,00018,039,0009,430,00018,434,00017,645,00012,919,00020,836,00025,751,00033,394,00011,382,0006,161,0007,757,0007,425,00011,861,00011,930,00010,269,00011,491,00013,939,00018,646,0006,678,0006,732,0000000
       Short-term Investments 
0
0
0
0
0
124,000
0
0
0
0
0
63,000
4,705,000
3,061,000
936,000
549,000
87,000
0
1,682,000
7,158,000
8,987,000
8,448,000
23,560,000
20,163,000
18,065,000
32,438,000
33,368,000
14,549,000
34,802,000
38,716,000
46,437,000
38,015,000
23,040,000
44,667,000
60,121,000
44,077,000
0
19,809,000
45,670,000
44,911,000
31,891,000
72,050,000
57,582,000
158,432,000
105,787,000
138,181,000
125,821,000
57,638,000
27,916,000
2,153,000
0
1,232,000
154,000
0
3,439,000
0
03,439,0000154,0001,232,00002,153,00027,916,00057,638,000125,821,000138,181,000105,787,000158,432,00057,582,00072,050,00031,891,00044,911,00045,670,00019,809,000044,077,00060,121,00044,667,00023,040,00038,015,00046,437,00038,716,00034,802,00014,549,00033,368,00032,438,00018,065,00020,163,00023,560,0008,448,0008,987,0007,158,0001,682,000087,000549,000936,0003,061,0004,705,00063,00000000124,00000000
       Net Receivables 
0
0
0
0
847,000
895,000
927,000
1,037,000
1,424,000
1,319,000
1,640,000
1,456,000
2,912,000
1,850,000
2,127,000
3,195,000
3,993,000
2,733,000
2,872,000
3,196,000
6,585,000
4,568,000
4,502,000
4,641,000
8,129,000
5,608,000
5,637,000
6,293,000
9,968,000
7,556,000
7,784,000
8,417,000
13,054,000
10,303,000
10,772,000
12,123,000
20,377,000
17,339,000
19,086,000
17,198,000
25,686,000
23,986,000
17,299,000
21,047,000
38,319,000
44,247,000
48,591,000
47,106,000
63,246,000
60,538,000
58,512,000
71,930,000
94,644,000
92,540,000
101,697,000
113,892,000
113,892,000101,697,00092,540,00094,644,00071,930,00058,512,00060,538,00063,246,00047,106,00048,591,00044,247,00038,319,00021,047,00017,299,00023,986,00025,686,00017,198,00019,086,00017,339,00020,377,00012,123,00010,772,00010,303,00013,054,0008,417,0007,784,0007,556,0009,968,0006,293,0005,637,0005,608,0008,129,0004,641,0004,502,0004,568,0006,585,0003,196,0002,872,0002,733,0003,993,0003,195,0002,127,0001,850,0002,912,0001,456,0001,640,0001,319,0001,424,0001,037,000927,000895,000847,0000000
       Other Current Assets 
0
0
0
0
616,000
1,070,000
1,158,000
1,324,000
1,590,000
1,724,000
1,954,000
3,893,000
3,141,000
4,177,000
4,296,000
1,414,000
1,409,000
3,506,000
4,626,000
4,836,000
2,590,000
6,960,000
5,637,000
5,495,000
2,797,000
4,204,000
4,949,000
4,161,000
1,968,000
4,751,000
4,556,000
4,590,000
2,000,000
5,166,000
6,649,000
8,410,000
2,980,000
8,923,000
8,833,000
11,952,000
5,484,000
6,106,000
16,387,000
19,519,000
9,087,000
9,950,000
14,115,000
19,859,000
19,951,000
242,000
548,000
1,294,000
16,817,000
17,991,000
20,750,000
19,070,000
19,070,00020,750,00017,991,00016,817,0001,294,000548,000242,00019,951,00019,859,00014,115,0009,950,0009,087,00019,519,00016,387,0006,106,0005,484,00011,952,0008,833,0008,923,0002,980,0008,410,0006,649,0005,166,0002,000,0004,590,0004,556,0004,751,0001,968,0004,161,0004,949,0004,204,0002,797,0005,495,0005,637,0006,960,0002,590,0004,836,0004,626,0003,506,0001,409,0001,414,0004,296,0004,177,0003,141,0003,893,0001,954,0001,724,0001,590,0001,324,0001,158,0001,070,000616,0000000
   > Long-term Assets 
0
0
0
0
4,422,000
4,944,000
5,911,000
14,498,000
19,571,000
20,768,000
23,167,000
23,661,000
26,094,000
29,698,000
35,295,000
33,599,000
32,428,000
43,548,000
43,887,000
54,875,000
59,117,000
57,377,000
51,753,000
57,363,000
58,589,000
38,727,000
39,189,000
38,743,000
39,138,000
43,159,000
49,293,000
50,005,000
49,788,000
106,326,000
136,540,000
138,791,000
149,278,000
168,677,000
163,121,000
165,910,000
170,842,000
162,839,000
169,306,000
224,571,000
225,211,000
261,760,000
274,293,000
299,526,000
315,521,000
331,374,000
316,087,000
354,448,000
376,785,000
387,737,000
413,847,000
445,361,000
445,361,000413,847,000387,737,000376,785,000354,448,000316,087,000331,374,000315,521,000299,526,000274,293,000261,760,000225,211,000224,571,000169,306,000162,839,000170,842,000165,910,000163,121,000168,677,000149,278,000138,791,000136,540,000106,326,00049,788,00050,005,00049,293,00043,159,00039,138,00038,743,00039,189,00038,727,00058,589,00057,363,00051,753,00057,377,00059,117,00054,875,00043,887,00043,548,00032,428,00033,599,00035,295,00029,698,00026,094,00023,661,00023,167,00020,768,00019,571,00014,498,0005,911,0004,944,0004,422,0000000
       Property Plant Equipment 
0
0
0
0
2,983,000
3,674,000
4,342,000
5,713,000
6,973,000
6,990,000
7,114,000
8,119,000
8,095,000
8,183,000
7,955,000
8,970,000
9,729,000
10,599,000
11,631,000
13,341,000
17,107,000
20,132,000
21,693,000
24,208,000
20,860,000
19,279,000
19,638,000
18,844,000
18,817,000
20,276,000
22,355,000
22,450,000
21,171,000
24,180,000
26,757,000
29,339,000
39,740,000
59,674,000
59,717,000
63,523,000
69,074,000
61,407,000
69,324,000
79,933,000
82,572,000
92,080,000
107,578,000
125,885,000
134,570,000
145,538,000
138,835,000
139,057,000
156,352,000
162,309,000
176,262,000
200,009,000
200,009,000176,262,000162,309,000156,352,000139,057,000138,835,000145,538,000134,570,000125,885,000107,578,00092,080,00082,572,00079,933,00069,324,00061,407,00069,074,00063,523,00059,717,00059,674,00039,740,00029,339,00026,757,00024,180,00021,171,00022,450,00022,355,00020,276,00018,817,00018,844,00019,638,00019,279,00020,860,00024,208,00021,693,00020,132,00017,107,00013,341,00011,631,00010,599,0009,729,0008,970,0007,955,0008,183,0008,095,0008,119,0007,114,0006,990,0006,973,0005,713,0004,342,0003,674,0002,983,0000000
       Goodwill 
0
0
0
0
662,000
662,000
662,000
662,000
1,132,000
1,115,000
1,157,000
756,000
750,000
755,000
775,000
770,000
2,915,000
3,015,000
3,001,000
8,554,000
8,920,000
9,166,000
9,131,000
9,004,000
8,581,000
8,519,000
8,479,000
8,466,000
8,436,000
8,385,000
8,689,000
8,689,000
9,328,000
51,471,000
51,639,000
52,667,000
52,662,000
52,967,000
52,967,000
52,967,000
52,205,000
52,205,000
52,247,000
106,017,000
104,275,000
116,525,000
116,571,000
117,701,000
117,864,000
118,965,000
118,521,000
143,125,000
143,778,000
143,845,000
142,784,000
142,840,000
142,840,000142,784,000143,845,000143,778,000143,125,000118,521,000118,965,000117,864,000117,701,000116,571,000116,525,000104,275,000106,017,00052,247,00052,205,00052,205,00052,967,00052,967,00052,967,00052,662,00052,667,00051,639,00051,471,0009,328,0008,689,0008,689,0008,385,0008,436,0008,466,0008,479,0008,519,0008,581,0009,004,0009,131,0009,166,0008,920,0008,554,0003,001,0003,015,0002,915,000770,000775,000755,000750,000756,0001,157,0001,115,0001,132,000662,000662,000662,000662,0000000
       Long Term Investments 
0
0
0
0
0
3,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,534,000
22,293,000
15,451,000
17,954,000
0
0
0
0
0
0
0
0
0
0
0
36,910,000
36,484,000
35,768,000
30,473,000
29,500,000
28,073,000
27,173,000
26,097,000
1,092,000
1,135,000
10,136,000
1,248,000
3,923,000
10,215,000
11,464,000
6,489,000
6,441,000
8,864,000
9,751,000
10,880,000
10,193,000
10,193,00010,880,0009,751,0008,864,0006,441,0006,489,00011,464,00010,215,0003,923,0001,248,00010,136,0001,135,0001,092,00026,097,00027,173,00028,073,00029,500,00030,473,00035,768,00036,484,00036,910,0000000000000017,954,00015,451,00022,293,00026,534,000000000000000003,00000000
       Intangible Assets 
0
0
0
0
129,000
119,000
112,000
106,000
486,000
432,000
448,000
396,000
323,000
306,000
299,000
275,000
664,000
713,000
659,000
2,299,000
2,425,000
2,379,000
2,244,000
2,568,000
5,988,000
5,923,000
6,102,000
5,975,000
5,514,000
5,093,000
5,549,000
5,160,000
5,023,000
12,184,000
11,974,000
11,191,000
11,545,000
11,257,000
10,893,000
10,608,000
10,365,000
10,151,000
9,838,000
22,604,000
21,842,000
22,757,000
22,677,000
22,946,000
22,359,000
23,562,000
18,929,000
31,881,000
48,610,000
30,678,000
36,227,000
35,493,000
35,493,00036,227,00030,678,00048,610,00031,881,00018,929,00023,562,00022,359,00022,946,00022,677,00022,757,00021,842,00022,604,0009,838,00010,151,00010,365,00010,608,00010,893,00011,257,00011,545,00011,191,00011,974,00012,184,0005,023,0005,160,0005,549,0005,093,0005,514,0005,975,0006,102,0005,923,0005,988,0002,568,0002,244,0002,379,0002,425,0002,299,000659,000713,000664,000275,000299,000306,000323,000396,000448,000432,000486,000106,000112,000119,000129,0000000
       Other Assets 
0
0
0
0
0
13,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,684,000
8,847,000
9,011,000
9,071,000
7,503,000
11,125,000
11,903,000
11,800,000
14,925,000
15,387,000
20,262,000
26,219,000
29,071,000
30,513,000
31,845,000
33,313,000
33,944,000
35,892,000
40,809,000
0
0
0040,809,00035,892,00033,944,00033,313,00031,845,00030,513,00029,071,00026,219,00020,262,00015,387,00014,925,00011,800,00011,903,00011,125,0007,503,0009,071,0009,011,0008,847,0008,684,0000000000000000000000000000000013,70000000
> Total Liabilities 
0
0
0
0
3,002,000
3,225,000
3,674,000
4,256,000
5,123,000
4,998,000
5,777,000
6,486,000
7,238,000
6,873,000
7,802,000
6,278,000
24,714,000
28,734,000
28,173,000
32,851,000
39,188,000
38,906,000
35,716,000
40,018,000
41,721,000
37,245,000
38,503,000
38,764,000
37,022,000
35,743,000
42,032,000
42,305,000
47,718,000
48,594,000
48,537,000
52,892,000
38,913,000
64,703,000
61,986,000
67,447,000
75,937,000
159,752,000
146,820,000
174,617,000
169,520,000
203,701,000
209,200,000
239,526,000
243,440,000
261,031,000
200,727,000
236,391,000
278,541,000
319,610,000
356,809,000
410,079,000
410,079,000356,809,000319,610,000278,541,000236,391,000200,727,000261,031,000243,440,000239,526,000209,200,000203,701,000169,520,000174,617,000146,820,000159,752,00075,937,00067,447,00061,986,00064,703,00038,913,00052,892,00048,537,00048,594,00047,718,00042,305,00042,032,00035,743,00037,022,00038,764,00038,503,00037,245,00041,721,00040,018,00035,716,00038,906,00039,188,00032,851,00028,173,00028,734,00024,714,0006,278,0007,802,0006,873,0007,238,0006,486,0005,777,0004,998,0005,123,0004,256,0003,674,0003,225,0003,002,0000000
   > Total Current Liabilities 
0
0
0
0
2,937,000
3,161,000
3,480,000
4,013,000
4,712,000
4,554,000
5,379,000
5,987,000
6,682,000
6,348,000
7,302,000
5,823,000
6,915,000
6,407,000
6,940,000
8,944,000
9,796,000
10,068,000
9,378,000
11,087,000
11,669,000
10,548,000
12,853,000
12,760,000
14,622,000
14,718,000
16,764,000
16,695,000
35,622,000
40,034,000
39,804,000
43,393,000
23,737,000
38,392,000
35,418,000
42,451,000
46,540,000
47,699,000
41,269,000
58,344,000
61,719,000
84,029,000
85,869,000
107,844,000
111,106,000
215,128,000
132,174,000
156,116,000
187,844,000
224,237,000
258,340,000
298,608,000
298,608,000258,340,000224,237,000187,844,000156,116,000132,174,000215,128,000111,106,000107,844,00085,869,00084,029,00061,719,00058,344,00041,269,00047,699,00046,540,00042,451,00035,418,00038,392,00023,737,00043,393,00039,804,00040,034,00035,622,00016,695,00016,764,00014,718,00014,622,00012,760,00012,853,00010,548,00011,669,00011,087,0009,378,00010,068,0009,796,0008,944,0006,940,0006,407,0006,915,0005,823,0007,302,0006,348,0006,682,0005,987,0005,379,0004,554,0004,712,0004,013,0003,480,0003,161,0002,937,0000000
       Short-term Debt 
0
0
0
0
0
30,900
0
0
0
0
0
63,000
4,705,000
3,061,000
936,000
549,000
87,000
0
1,682,000
7,158,000
8,987,000
8,448,000
23,560,000
20,163,000
18,065,000
32,438,000
33,368,000
14,549,000
34,802,000
38,716,000
46,437,000
38,015,000
17,834,000
17,903,000
19,809,000
20,904,000
0
19,809,000
45,670,000
44,911,000
10,603,000
6,714,000
57,582,000
158,432,000
8,941,000
9,705,000
10,525,000
0
0
117,459,000
35,912,000
33,904,000
21,306,000
41,681,000
68,764,000
82,654,000
82,654,00068,764,00041,681,00021,306,00033,904,00035,912,000117,459,0000010,525,0009,705,0008,941,000158,432,00057,582,0006,714,00010,603,00044,911,00045,670,00019,809,000020,904,00019,809,00017,903,00017,834,00038,015,00046,437,00038,716,00034,802,00014,549,00033,368,00032,438,00018,065,00020,163,00023,560,0008,448,0008,987,0007,158,0001,682,000087,000549,000936,0003,061,0004,705,00063,0000000030,90000000
       Short Long Term Debt 
0
0
0
0
0
30,900
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,325,000
26,180,000
23,895,000
26,260,000
0
0
0
0
0
0
0
0
0
0
0
20,904,000
0
0
0
0
0
0
0
0
0
0
0
0
0
104,460,000
23,358,000
20,946,000
21,306,000
41,681,000
68,764,000
82,654,000
82,654,00068,764,00041,681,00021,306,00020,946,00023,358,000104,460,000000000000000020,904,0000000000000026,260,00023,895,00026,180,00026,325,0000000000000000030,90000000
       Accounts payable 
0
0
0
0
979,000
1,305,000
2,249,000
2,600,000
2,638,000
2,946,000
3,587,000
2,817,000
2,081,000
2,622,000
2,863,000
2,572,000
3,298,000
3,858,000
4,181,000
5,188,000
4,449,000
6,427,000
6,214,000
6,853,000
6,015,000
6,700,000
8,174,000
7,917,000
7,852,000
10,142,000
10,840,000
11,404,000
9,202,000
16,837,000
13,474,000
16,528,000
15,213,000
30,085,000
26,072,000
31,866,000
21,916,000
25,357,000
32,562,000
44,364,000
30,647,000
48,287,000
41,558,000
87,172,000
84,495,000
53,485,000
44,574,000
54,208,000
122,816,000
137,569,000
139,970,000
162,573,000
162,573,000139,970,000137,569,000122,816,00054,208,00044,574,00053,485,00084,495,00087,172,00041,558,00048,287,00030,647,00044,364,00032,562,00025,357,00021,916,00031,866,00026,072,00030,085,00015,213,00016,528,00013,474,00016,837,0009,202,00011,404,00010,840,00010,142,0007,852,0007,917,0008,174,0006,700,0006,015,0006,853,0006,214,0006,427,0004,449,0005,188,0004,181,0003,858,0003,298,0002,572,0002,863,0002,622,0002,081,0002,817,0003,587,0002,946,0002,638,0002,600,0002,249,0001,305,000979,0000000
       Other Current Liabilities 
0
0
0
0
1,408,000
1,332,000
592,000
688,000
1,174,000
796,000
921,000
2,246,000
3,509,000
2,756,000
3,296,000
1,959,000
2,116,000
1,227,000
1,453,000
2,225,000
3,539,000
1,770,000
1,426,000
2,588,000
3,779,000
2,122,000
2,865,000
3,003,000
4,643,000
2,600,000
3,774,000
3,057,000
6,122,000
3,103,000
4,256,000
3,774,000
5,732,000
5,761,000
6,550,000
7,779,000
10,479,000
12,004,000
4,884,000
9,210,000
15,486,000
19,600,000
26,903,000
91,000
16,196,000
33,928,000
40,905,000
56,225,000
28,137,000
28,615,000
31,124,000
33,311,000
33,311,00031,124,00028,615,00028,137,00056,225,00040,905,00033,928,00016,196,00091,00026,903,00019,600,00015,486,0009,210,0004,884,00012,004,00010,479,0007,779,0006,550,0005,761,0005,732,0003,774,0004,256,0003,103,0006,122,0003,057,0003,774,0002,600,0004,643,0003,003,0002,865,0002,122,0003,779,0002,588,0001,426,0001,770,0003,539,0002,225,0001,453,0001,227,0002,116,0001,959,0003,296,0002,756,0003,509,0002,246,000921,000796,0001,174,000688,000592,0001,332,0001,408,0000000
   > Long-term Liabilities 
0
0
0
0
65,000
64,000
194,000
243,000
411,000
444,000
398,000
499,000
556,000
525,000
500,000
455,000
17,799,000
22,327,000
21,233,000
23,907,000
29,392,000
28,838,000
26,338,000
28,931,000
30,052,000
26,697,000
25,650,000
26,004,000
22,400,000
21,025,000
25,268,000
25,610,000
12,096,000
8,560,000
8,733,000
9,499,000
15,176,000
26,311,000
26,568,000
24,996,000
29,397,000
112,053,000
105,551,000
116,273,000
107,801,000
119,672,000
123,331,000
131,682,000
132,334,000
45,903,000
68,553,000
80,275,000
90,697,000
95,373,000
98,469,000
111,471,000
111,471,00098,469,00095,373,00090,697,00080,275,00068,553,00045,903,000132,334,000131,682,000123,331,000119,672,000107,801,000116,273,000105,551,000112,053,00029,397,00024,996,00026,568,00026,311,00015,176,0009,499,0008,733,0008,560,00012,096,00025,610,00025,268,00021,025,00022,400,00026,004,00025,650,00026,697,00030,052,00028,931,00026,338,00028,838,00029,392,00023,907,00021,233,00022,327,00017,799,000455,000500,000525,000556,000499,000398,000444,000411,000243,000194,00064,00065,0000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
86,029,000
77,893,000
89,275,000
83,277,000
85,863,000
82,593,000
97,246,000
101,185,000
0
0
0
0
0
0
0
0000000101,185,00097,246,00082,593,00085,863,00083,277,00089,275,00077,893,00086,029,00000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,177,000
2,141,000
2,818,000
3,164,000
3,216,000
3,216,000
3,997,000
5,106,000
10,700,000
5,140,000
8,113,000
16,869,000
7,160,000
5,638,000
6,211,000
5,831,000
13,312,000
22,018,000
24,603,000
0
0
0024,603,00022,018,00013,312,0005,831,0006,211,0005,638,0007,160,00016,869,0008,113,0005,140,00010,700,0005,106,0003,997,0003,216,0003,216,0003,164,0002,818,0002,141,0002,177,0000000000000000000000000000000050000000
       Deferred Long Term Liability 
0
0
0
0
0
1,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000001,70000000
> Total Stockholder Equity
0
0
0
0
9,615,000
10,362,000
22,968,000
26,542,000
28,953,000
29,082,000
32,914,000
34,448,000
37,047,000
39,670,000
41,013,000
43,864,000
46,597,000
46,804,000
45,730,000
50,133,000
55,736,000
56,881,000
59,166,000
65,683,000
70,097,000
71,807,000
74,146,000
76,677,000
77,086,000
78,422,000
80,644,000
82,313,000
82,826,000
141,615,000
179,475,000
178,213,000
180,049,000
182,121,000
187,253,000
194,852,000
194,928,000
209,458,000
277,522,000
321,238,000
325,998,000
329,720,000
329,017,000
258,214,000
258,176,000
234,387,000
264,119,000
306,982,000
316,308,000
320,144,000
295,150,000
301,972,000
301,972,000295,150,000320,144,000316,308,000306,982,000264,119,000234,387,000258,176,000258,214,000329,017,000329,720,000325,998,000321,238,000277,522,000209,458,000194,928,000194,852,000187,253,000182,121,000180,049,000178,213,000179,475,000141,615,00082,826,00082,313,00080,644,00078,422,00077,086,00076,677,00074,146,00071,807,00070,097,00065,683,00059,166,00056,881,00055,736,00050,133,00045,730,00046,804,00046,597,00043,864,00041,013,00039,670,00037,047,00034,448,00032,914,00029,082,00028,953,00026,542,00022,968,00010,362,0009,615,0000000
   Common Stock
0
0
0
0
972,000
972,000
690,000
658,000
595,000
570,000
535,000
499,000
445,000
336,000
333,000
245,000
242,000
233,000
233,000
227,000
182,000
173,000
140,000
116,000
75,000
285,000
285,000
286,000
284,000
284,000
284,000
284,000
271,000
264,000
264,000
264,000
263,000
263,000
263,000
263,000
261,000
262,000
275,000
278,000
278,000
279,000
280,000
281,000
281,000
281,000
281,000
282,000
282,000
282,000
282,000
282,000
282,000282,000282,000282,000282,000281,000281,000281,000281,000280,000279,000278,000278,000275,000262,000261,000263,000263,000263,000263,000264,000264,000264,000271,000284,000284,000284,000284,000286,000285,000285,00075,000116,000140,000173,000182,000227,000233,000233,000242,000245,000333,000336,000445,000499,000535,000570,000595,000658,000690,000972,000972,0000000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
148,000
13,000
-120,000
1,698,000
1,828,000
478,000
2,163,000
1,221,000
961,000
1,287,000
1,969,000
1,888,000
2,042,000
2,577,000
2,375,000
2,177,000
1,023,000
-345,000
889,000
2,451,000
3,099,000
2,803,000
2,067,000
2,056,000
896,000
780,000
1,511,000
1,845,000
1,864,000
2,480,000
5,568,000
7,753,000
8,182,000
5,854,000
5,692,000
6,042,000
4,841,000
13,155,000
11,561,000
22,056,000
17,976,000
18,381,000
16,332,000
16,570,000
16,193,000
10,413,000
23,304,000
22,579,000
24,258,000
23,107,000
22,550,000
18,199,000
18,199,00022,550,00023,107,00024,258,00022,579,00023,304,00010,413,00016,193,00016,570,00016,332,00018,381,00017,976,00022,056,00011,561,00013,155,0004,841,0006,042,0005,692,0005,854,0008,182,0007,753,0005,568,0002,480,0001,864,0001,845,0001,511,000780,000896,0002,056,0002,067,0002,803,0003,099,0002,451,000889,000-345,0001,023,0002,177,0002,375,0002,577,0002,042,0001,888,0001,969,0001,287,000961,0001,221,0002,163,000478,0001,828,0001,698,000-120,00013,000148,0000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
70,366,000
70,016,000
69,417,000
68,050,000
74,074,000
145,880,000
155,080,000
160,762,000
167,848,000
173,080,000
108,804,000
112,942,000
0
0
0
0
0
0
0
0000000112,942,000108,804,000173,080,000167,848,000160,762,000155,080,000145,880,00074,074,00068,050,00069,417,00070,016,00070,366,0000000000000000000000000000000000000000
   Treasury Stock0000000-2,728,000-3,361,000-5,000-5,000-6,000-8,000-3,689,000-5,730,000-411,000-3,236,000-6,638,000-9,278,0000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
467,000
529,000
12,425,000
12,507,000
12,729,000
12,975,000
13,174,000
13,395,000
13,617,000
13,777,000
11,526,000
9,578,000
8,815,000
5,816,000
2,548,000
2,783,000
2,013,000
2,408,000
3,069,000
3,770,000
4,726,000
5,453,000
6,470,000
7,357,000
8,211,000
9,249,000
10,315,000
11,235,000
12,655,000
64,702,000
66,073,000
58,217,000
58,960,000
61,088,000
63,378,000
66,181,000
67,639,000
68,344,000
142,191,000
155,072,000
160,756,000
167,831,000
173,075,000
105,443,000
110,214,000
104,207,000
115,241,000
115,362,000
118,071,000
118,778,000
80,112,000
83,604,000
83,604,00080,112,000118,778,000118,071,000115,362,000115,241,000104,207,000110,214,000105,443,000173,075,000167,831,000160,756,000155,072,000142,191,00068,344,00067,639,00066,181,00063,378,00061,088,00058,960,00058,217,00066,073,00064,702,00012,655,00011,235,00010,315,0009,249,0008,211,0007,357,0006,470,0005,453,0004,726,0003,770,0003,069,0002,408,0002,013,0002,783,0002,548,0005,816,0008,815,0009,578,00011,526,00013,777,00013,617,00013,395,00013,174,00012,975,00012,729,00012,507,00012,425,000529,000467,0000000



Balance Sheet

Currency in RUB. All numbers in thousands.




Cash Flow

Currency in RUB. All numbers in thousands.