CBOM-27

Yield per half year: 0%
Category: Еврооблигации

Profitability chart

Yield to maturity

Denomination: 1000 usd
Price % of denomination: 0 %
NKD: 1 usd
Yield to maturity: 0%
Coupon yield: 7.48%
Coupon: 37.5 usd
Coupon once of year: 1.99

Grade

Quality: 4.33/10
BQ = (R(ROE) + R(NetDebt/Equity) + R(Earnings variability)) / 3
Liquidity index: -36.83/10
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 = (0 - 0.89399686822825) / (1.1367098806984 - 0.89399686822825)

Credit rating

Credit rating Акра: A(RU)
Credit rating Эксперт: ruA+
Credit rating Fitch: BB
Credit rating S&P: BB-

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-Score = 1.2 * 0.05 + 1.4 * 0.01 + 3.3 * 0 + 0.6 * 0.18 + 0.03 = 0.2292

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 - 1.0.8 * -0.03 - 130.08 * 0.94 = -122.3981
P = 1 / (1 + e^122.3981) = 0%

Based on sources: porti.ru