Мультипликаторы

Компания	Тикер	Текущая цена	MCap (B RUB)	ND / EBITDA	EV / EBITDA'24	EV / EBITDA'25	EV / EBITDA'26	P/E'24	P/E'25	P/E'26	FCF Yield '24	FCF Yield '25	FCF Yield '26	ДД'24	ДД'25	ДД'26	Рост выручки 2024	Рост выручки 2025	Рост выручки 2026
Яндекс	YDEX	4 049	1 583	0.7	9.2	6.9	5.0	15.6	12.2	8.7	3%	4%	8%	2%	5%	7%	37%	30%	22%
Ozon	OZON	3 446	727	6.1	25.3	11.8	7.3	-	-	66.8	6%	4%	8%	0%	0%	6%	45%	38%	32%
VK	VKCO	253	57	60.0	92.5	14.8	10.0	-	-	-	-60%	-62%	-65%	0%	0%	0%	21%	19%	21%
HeadHunter	HEAD	3 028	156	-0.2	6.3	5.7	4.8	6.4	6.3	5.5	17%	19%	21%	23%	16%	18%	35%	14%	21%
Циан	CIAN	518	37	-2.9	11.5	10.4	6.7	15.1	11.2	10.9	7%	10%	10%	0%	26%	9%	12%	12%	31%
Whoosh	WUSH	179	20	1.7	4.9	4.3	3.2	10.0	8.2	4.2	-3%	6%	3%	1%	3%	12%	33%	32%	36%
Делимобиль	DELI	174	31	5.1	11.3	7.9	6.7	3817.0	55.5	13.2	-23%	-21%	-16%	0%	0%	0%	34%	30%	14%
Positive	POSI	1 276	91	-7.0	-	22.4	9.5	-	52.6	11.4	-4%	5%	9%	5%	0%	2%	10%	26%	35%
Астра	ASTR	415	84	0.4	20.1	21.3	8.1	17.3	26.1	9.5	2%	3%	8%	2%	1%	2%	80%	30%	46%
Диасофт	DIAS	3 262	35	-1.5	12.0	10.4	8.3	13.2	11.6	9.5	7%	9%	11%	6%	10%	11%	20%	27%	22%
Аренадата	DATA	129	27	-0.5	12.1	9.4	6.6	12.1	10.4	7.8	6%	8%	11%	5%	7%	7%	52%	40%	33%
IVA	IVAT	155	16	-0.8	12.0	11.8	9.4	14.2	11.9	10.1	8%	7%	9%	1%	4%	8%	36%	27%	20%
Софтлайн	SOFL	106	42	0.4	10.7	8.2	4.8	-	-	26.4	-8%	0%	4%	0%	2%	2%	20%	36%	21%

Сообщить об опечатке