MOEX: LVHK - левенгук

Yield per half year: -15.9%
Dividend yield: +2.81%
Sector: Ритейл

Reporting левенгук

Reports

IFRS RAS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022
Дата отчета 04.07.2018 04.07.2018 04.07.2018 28.04.2020 28.04.2020 29.04.2021 05.05.2022 11.05.2023
Финансовый отчет link link link link link link link
Годовой отчет link link link link link link


Capitalization

IFRS RAS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд ₽
0.4054 0.4109 0.3842 0.3642 0.3975 0.4254 0.7146 0.6895 1.59 2.44 0.7634 31.95
Выручка, млрд ₽
0.5017 0.5186 0.5796 0.6826 0.7679 1.02 1.42 1.25 1.31 1.31 1.15 11.27
Чистая прибыль, млрд ₽
0.0402 0.0377 0.0437 0.0345 0.042 0.1038 0.0284 0.0777 -0.3783 -0.3494 -0.0253 -255.21
EV, млрд ₽
0.117 0.5022 0.5318 0.5732 0.6302 0.5744 1.17 0.939 2.53 2.37 1.17 32.05
EBIT, млрд ₽
0.0725 0.0696 0.0716 0.078 0.086 0.1583 0.0845 0.1261 -0.3273 0.165 0.0255 -230.64
EBITDA, млрд ₽
0.0736 0.0708 0.0722 0.0764 0.0874 0.1554 0.0872 0.1508 -0.2995 0.1928 0.0363 -227.93
Баланс стоимость, млрд ₽
0.7413 0.761 0.7997 0.8337 0.8633 0.9612 0.9946 1 0.937 0.803 0.9512 1.65
FCF, млрд ₽
-0.1251 -0.0127 -0.0288 -0.0202 -0.0516 0.0792 -0.3569 0.2349 0.1177 0.1177 0.0047 -217.93
Операционный денежный поток, млрд ₽
-0.1251 -0.0127 -0.0288 -0.0202 -0.0516 0.0792 -0.3441 0.2735 0.1904 0.1904 0.0295 -229.84
Операционная прибыль, млрд ₽
0.0515 0.0756 0.0667 0.0836 0.1062 0.1531 0.0845 0.5262 0.5173 0.165 0.2775 37.25
Операционные расходы, млрд ₽
0.4292 0.4431 0.5128 0.5991 0.6617 0.8668 1.22 1.12 0.7924 0.3523 0.9322 3.67
CAPEX, млрд ₽
0.0073 0 0 0.0128 0.0128 0 0.0128 0.0385 0.0727 0.0727 0.0299 41.54


Balance sheet

IFRS RAS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд ₽
0.0415 0.0283 0.0465 0.1175 0.103 0.1421 0.0643 0.0689 0.081 0.081 0.0919 -4.69
Short Term Investments ₽
0.0477 0.0509 0.0346 0.0404 0.0507 0.009 0.0217 0.00024 0.0176 0.0259 0.0198 -19.07
Total Receivables ₽
0.0818 0.0665 0.0769 0.1012 0.2133 0.431 0.6287 0.5051 0.4214 0.2748 0.4399 14.59
Total Current Assets ₽
0.6722 0.6774 0.7897 1.02 1.16 1.35 1.71 1.38 1.2 1.2 1.36 0.68
Чистые активы, млрд ₽
0.0061 0.0049 0.004 0.0029 0.0018 0.0011 0.000468 0.0284 0.0101 1.05 0.0084 41.19
Активы, млрд ₽
1.07 1.08 1.19 1.42 1.56 1.75 2.01 1.74 1.36 1.36 1.68 -2.71
Short Term Debt ₽
0.1582 0.1489 0.164 0.2265 0.2357 0.1911 0.4166 0.1864 0.1819 0.1819 0.2423 -5.05
Long Term Debt ₽
0.03 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1000 0.00
Задолженность, млрд ₽
0.3327 0.3175 0.3905 0.5912 0.696 0.7887 0.8591 0.7348 0.4195 0.4195 0.6996 -9.63
Чистый долг, млрд ₽
0.1167 0.1206 0.1476 0.209 0.2327 0.149 0.4523 0.2175 0.2009 0.2009 0.2505 -2.90
Долг, млрд ₽
0.158 0.149 0.194 0.3265 0.3357 0.2911 0.5166 0.2864 0.2819 0.2819 0.3423 -3.43
Interest income ₽
0.0185 0.0217 0.0174 0.0337 0.0352 0.0267 0.0014 0.0309 0.0256 -1.72
Расходы на обслуживание долга ₽
0.0075 0.021 0.0239 0.0182 0.0343 0.0359 0.0289 0.0293 0.0306 0.0238 0.0318 -2.26
Чист. проц. доходы, млрд ₽
-0.0248 -0.0205 -0.0369 -0.0385 -0.0316 -0.0348 -0.0355 0.0588 -0.0355 -0.77
Goodwill ₽
0.3956 0.3949 0.3949 0.3949 0.3949 0.3949 0.3949 0.2804 0.2804 0.0304 0.2762 -40.12
Амортизация, млрд ₽
0.0011 0.0012 0.00059 -0.0016 0.0015 -0.0029 0.0028 0.0247 0.0278 0.0278 0.0108 79.30
Себестоимость, млрд ₽
0.284 0.2983 0.335 0.3797 0.425 0.5834 0.807 0.7217 0.7924 0.7924 0.6659 13.27
Товарно материальные запасы ₽
0.498 0.5228 0.5692 0.659 0.8332 0.7515 1.02 0.7844 0.4567 0.6033 0.7692 -11.33


Share

IFRS RAS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.85 0.7127 0.8253 0.6523 0.7937 1.96 0.5369 1.47 -7.15 -6.6 -0.4779 -255.21
Цена акции ао 7.6 9.9 6.6 8.28 15.98 13.39 37.8 34.1 32.8 32.8 26.81 15.47
Число акций ао, млн 47.31 52.94 52.94 52.94 52.94 52.94 52.94 52.94 52.94 52.94 52.94 0.00
FCF/акцию -2.64 -0.2398 -0.5439 -0.3818 -0.9744 1.5 -6.74 4.44 2.22 2.22 0.0891 -217.90


Efficiency

IFRS RAS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 5.43 4.96 5.46 4.14 4.87 10.8 2.86 7.21 -38.99 -42.67 9.67 -2.6500 -251.59
ROA, % 3.74 3.5 3.67 2.42 2.69 5.93 1.41 4.14 -24.45 -22.58 11.16 -2.0560 -255.49
ROIC, % 5.76 6.55 6.15 4.6 3.17 3.69 8.48 2.93 9.87 3.67 9.71 5.63 25.50
ROS, % 7.54 5.06 5.47 10.18 2 6.23 -28.88 -26.68 -26.68 -26.68 3.43 -14.8020 -267.89
ROCE, % 9.15 8.95 9.35 9.96 16.47 7.34 11.42 -31.56 17.6 17.6 -858.40 4.25 1.34
Ebit margin, % 10.1 -24.99 12.59 12.59 -0.7667 7.62
Рентаб EBITDA, % 13.66 12.45 11.19 11.39 15.23 6.13 12.08 -22.87 14.72 14.72 10.74 5.06 -0.68
Чистая рентаб, % 8.02 7.27 7.54 5.06 5.47 10.18 2 6.23 -28.88 -26.68 16.01 -1.0000 -239.48
Operation Margin, % 11.51 12.24 13.83 15.02 5.94 42.17 39.5 12.59 12.59 12.59 7.41 22.56 16.21
Чистая процентная маржа, % 13.2 7.42 8.02 7.27 7.54 5.06 5.47 10.18 2 2 -1.88 6.05 -23.31
Доходность FCF, % -30.85 -3.09 -7.49 -5.55 -12.98 18.62 -49.95 34.07 7.4 1.07 -5.55 -0.5680 -189.37


Coefficients

IFRS RAS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
10.08 10.89 8.79 10.55 9.46 4.1 25.14 9.29 -4.55 32.98 7.16 8.69 -186.38
P/BV
0.5469 0.5399 0.4805 0.4369 0.4605 0.4425 0.7185 0.7189 2.49 2.32 -14.12 0.9661 40.15
P/S
0.8081 0.7922 0.663 0.5335 0.5177 0.4171 0.5023 0.5782 1.78 1.66 1.65 0.7591 28.02
P/FCF
-13.34 -18.02 -7.71 5.37 -2 2.93 13.51 20.74 20.74 20.74 8.09 11.18 -259.65
E/P
0.1137 0.0948 0.1057 0.244 0.0398 0.1127 -0.2197 -0.1432 -0.1432 -0.1432 0.04 -0.0707 -229.18
EV/EBITDA
0 2.27 7.37 7.51 7.21 3.7 13.38 6.23 -8.45 12.32 24.69 4.41 -203.22
EV/EBIT
7.45 -7.73 14.39 14.39 14.39 7.13 17.89
EV/S
0.9176 0.8397 0.8207 0.5632 0.8202 0.7525 1.93 1.81 1.81 1.81 0.86 1.42 17.15
EV/FCF
-18.47 -28.36 -12.22 7.25 -3.27 4 21.5 20.17 20.17 20.17 2.11 12.51 -243.89
Debt/EBITDA
2.69 4.28 3.84 1.87 5.92 1.9 -0.9411 1.46 1.46 1.46 2.17 1.96 -24.42
Netdebt/Ebitda
2.05 2.74 2.66 0.9591 5.18 1.44 -0.6707 1.04 1.04 1.04 1.39 1.61 -27.47
Debt/Ratio
0.163 0.2291 0.2153 0.1663 0.2569 0.1648 0.2078 0.2078 0.2078 0.2078 0.25 0.2090 -4.15
Debt/Equity
0.2426 0.3916 0.3889 0.3028 0.5194 0.2854 0.3008 0.2684 0.2684 0.2684 97.02 0.3285 -12.37
Debt/Net Income
4.44 9.45 7.99 2.8 18.17 3.69 -0.745 -0.8066 -0.8066 -0.8066 3.66 3.90 -153.64
Бета
-0.49 0.688 0.2554 0.3536 0.5961 0.3424 0.3424 0.63 0.4471 -13.03
Индекс Альтмана
1.14 1.01 1.03 1.26 1.3 1.58 4.25 6.09 6.11 6.11 2.56 3.87 36.28


Dividends

IFRS RAS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.002 0.002 0.0022 0.0022 0.0024 0.0159 0.033 0.04 0.064 0.064 0.0311 92.84
Дивиденд
0.0377 0.0377 0.0416 0.042 0.045 0.3 0.756 1.22 1.22 0.9445 0.7082 93.48
Див доход, ао, %
0.9902 0.5194 0.6047 0.5593 0.56 2.22 2.7 2.81 3.2 2.81 15.95 2.30 41.71
Дивиденды / прибыль, %
5.29 4.57 6.37 5.29 2.3 55.87 42.42 51 0 87 33.52 31.38 57.33


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS RAS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM CAGR 5
BV/акцию
14 14.37 14.73 8.22 8.76 10.54 16.09 12.58 0 19.83 8.88
CAPEX/Выручка, %
0 0 0 0 0 0 0.9142 3.12 0 6.27 84.74
R&D/CAPEX, %
0 0 0 0 0 0
Расх на персонал, млрд
0.103 0.119 7.49
Расходы на обслуживание долга
0.0238 0.00