Profitability chart
Yield to maturity chart compared to Federal 26230
Yield to maturity
- Denomination: 1000 ₽
- Price % of denomination: 105.73 %
- NKD: 8.98 ₽
- Yield to maturity: 17.48%
- Coupon yield: 21.85%
- Profitability coupon from current price: 20.67%
- Current yield on coupons with reinvestment: 22.74%
- Coupon: 17.96 ₽
- Coupon once of year: 12.17
Credit rating
-
Credit rating Акра: A-(RU)
Grade
-
Quality: 8.33/10
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 = (1.36 - 0.8909) / (1.14 - 0.8909)
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 * 0.51 + 1.4 * 0.0085 + 3.3 * 0.0367 + 0.6 * 0.2768 + 2.17 = 3.08
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 * 0.0367 - 1.0.8 * 0.0753 - 130.08 * 0.4246 = -55.6
P = 1 / (1 + e55.6) = 0%
Based on sources: en.porti.ru