Profitability chart
Yield to maturity chart compared to Federal 26230
Yield to maturity
- Denomination: 1000 ₽
- Price % of denomination: 101.08 %
- NKD: 27.1 ₽
- Yield to maturity: 21.59%
- Coupon yield: 23%
- Profitability coupon from current price: 22.75%
- Current yield on coupons with reinvestment: 24.05%
- Coupon: 114.68 ₽
- Coupon once of year: 2.01
Credit rating
-
Credit rating Акра: AA-(RU)
-
Credit rating Эксперт: ruAA-
-
Credit rating Fitch: BB
-
Credit rating S&P: BB
Grade
-
Quality: 6.67/10
BQ = (R(ROE) + R(NetDebt/Equity) + R(Earnings variability)) / 3 -
Liquidity index: 10/10
Li = (Lbasei - min(Lbase)) / (max(Lbase) - (min(Lbase))
Lbasei = (𝑉𝑖 / 𝑉)^2, where
Li - final value of the liquidity index
𝑉𝑖 - average daily trading volume for the i-th instrument for the previous 30 trading days
𝑉 - average daily trading volume for all instruments for the previous 30 trading days
Li = (1.41 - 0.9017) / (1.15 - 0.9017)
Altman index
In 1968, Professor Edward Altman proposed his now classic five-factor model for predicting the likelihood of enterprise bankruptcy. The formula for calculating the integral indicator is as follows:
Z = 1.2 * X1 + 1.4 * X2 + 3.3 * X3 + 0.6 * X4 + X5
X1 = Working capital/Assets, X2 = Retained earnings/Assets, X3 = Operating profit/Assets, X4 = Market value of shares/Liabilities, X5 = Revenue/Assets
If Z > 2.9 – zone of financial stability (“green” zone).
If 1.8 < Z <= 2.9 – zone of uncertainty (“gray” zone).
If Z <= 1.8 – financial risk zone (“red” zone).
Altman index, Z = 1.2 * 0.05 + 1.4 * -0.004 + 3.3 * 0.0844 + 0.6 * 0.5082 + 0.446 = 1.09
Evstropov index
Y = 0.25 - 14.64 * R1 - 1.08 * R2 - 130.08 * R3
where Y is the calculated coefficient; R1 - the ratio of profit before taxes and interest to total assets; R2 is the growth rate of sales revenue in the reporting year; R3 - absolute liquidity ratio (ratio of cash to current liabilities).
P = 1 / (1 + e-Y) - probability of opening a bankruptcy procedure
Evstropov index, Y = 0.25 - 14.64 * 0.0844 - 1.0.8 * 0.2598 - 130.08 * 0.1065 = -15.13
P = 1 / (1 + e15.13) = 2.7E-5%
Based on sources: en.porti.ru