Etalon Group

    Etalon Group

    MMOEX:ETLN
    20.26
    RUB
    +0.32
    (+1.60%)
    Etalon Group
    MOEX:ETLN
    (Russian Exchange)

    Recent

    price

    20.26

    P/E

    ratio

    - -

    div

    yld

    - -

    ROIC.AI

    2009
    2010
    2011
    2012
    2013
    2014
    2015
    2016
    2017
    2018
    2019
    2020
    2021
    2022
    RUB
    68.62
    90.89
    83.21
    92.09
    136.7
    176.23
    145.12
    167.75
    243.12
    247.87
    285.91
    266.67
    248.98
    - -
    Revenue per Share
    16.77
    20.7
    26.83
    17.05
    22.7
    28.57
    18.48
    16.77
    27.15
    -2.41
    2.7
    6.9
    8.59
    - -
    Basic EPS, GAAP
    6.66
    -6.77
    -16.83
    -17.01
    -5.06
    -0.49
    -21.16
    2.48
    -0.97
    50.06
    27.18
    -4.38
    -63.9
    - -
    Free Cash Flow per Basic Share
    0.11
    0.17
    - -
    - -
    - -
    3.85
    8.39
    5.15
    8.75
    12.22
    12.2
    11.96
    10.32
    - -
    Dividend per Share
    18.1
    45.44
    119.59
    128.94
    151.69
    176.36
    187.19
    147.33
    152.47
    136.41
    125.75
    120.66
    99.99
    - -
    Book Value per Share
    27.36
    56.23
    120.95
    130.34
    153.02
    177.56
    187.69
    198.99
    201
    189.49
    178.25
    173.16
    175.32
    - -
    Tangible Book Value per Share
    294
    224
    273
    292
    292
    292
    292
    292
    291
    292
    295
    295
    350
    - -
    Basic Weighted Avg Shares
    20,193
    20,316
    22,741
    26,894
    39,921
    51,481
    42,404
    49,022
    70,645
    72,327
    84,330
    78,655
    87,138
    80,556
    Sales/Revenue/Turnover
    36.89
    31.96
    33.93
    23
    20.71
    19.93
    17.27
    11.9
    14.34
    8.41
    9.03
    15.16
    19.55
    19.39
    Operating Margin (%)
    208
    286
    265
    417
    343
    417
    406
    434
    340
    365
    542
    481
    521
    541
    Depreciation Expense
    4,936
    4,628
    7,332
    4,979
    6,629
    8,345
    5,399
    4,902
    7,890
    -702
    795
    2,036
    3,007
    12,948
    Net Income, GAAP
    21.79
    22.43
    17.56
    23.38
    21.57
    19.49
    26.94
    25.23
    24.23
    265.48
    89.5
    56.88
    48.59
    18.17
    Effective Tax Rate (%)
    24.44
    22.78
    32.24
    18.51
    16.61
    16.21
    12.73
    10
    11.17
    -0.97
    0.94
    2.59
    3.45
    16.07
    Profit Margin (%)
    8,308
    16,753
    38,316
    48,827
    51,281
    60,943
    62,769
    62,616
    72,224
    63,723
    91,211
    104,934
    150,620
    157,952
    Working Capital
    2,572
    6,702
    8,459
    12,975
    10,373
    12,537
    13,199
    12,415
    21,418
    17,559
    43,623
    35,634
    73,991
    78,566
    LT Debt
    8,051
    12,568
    33,056
    38,063
    44,686
    51,871
    54,843
    58,150
    58,405
    55,291
    52,576
    51,073
    61,360
    74,189
    Total Equity
    - -
    28.49
    19.18
    9.32
    10.96
    12.47
    7.3
    5.64
    9.36
    -12.24
    0.84
    4.74
    6.61
    7.54
    Return on Invested Capital (%)
    - -
    32.58
    23.2
    10.09
    11.99
    13.54
    7.54
    7.25
    13.25
    -13.75
    2.86
    5.82
    7.25
    16.98
    Return on Capital (%)
    - -
    59.78
    34.23
    14.16
    16.18
    17.42
    10.17
    10.03
    18.06
    -1.67
    2.07
    5.6
    8.52
    31.27
    Return on Common Equity (%)

    Capital Structure

    RUB

    •

    in mil. unless spec.
    No data availableFinancial data will appear here once available

    Working Capital

    RUB

    •

    in mil. unless spec.
    No data availableFinancial data will appear here once available

    Growth Rates

    RUB

    •

    in mil. unless spec.

    (avg. rate of change)

    10 years
    5 years
    1 year
    Total Equity
    7.36%
    5.59%
    20.91%
    Free Cash Flow
    18.16%
    -732.12%
    132.6%
    Net Income, GAAP
    28.77%
    42.45%
    330.6%
    Sales/Revenue/Turnover
    13.5%
    3.1%
    -7.55%
    Total Cash Common Dividend
    - -
    - -
    - -

    Quarterly Revenue

    RUB

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2020
    - -
    - -
    - -
    - -
    78,655
    2021
    - -
    - -
    - -
    - -
    87,138
    2022
    - -
    - -
    - -
    - -
    80,556

    Quarterly Earnings Per Share

    RUB

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2020
    - -
    - -
    - -
    - -
    6.9
    2021
    - -
    - -
    - -
    - -
    8.59
    2022
    - -
    - -
    - -
    - -
    - -

    Quarterly Dividends Per Share

    RUB

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2020
    - -
    - -
    - -
    - -
    11.96
    2021
    - -
    - -
    - -
    - -
    10.32
    2022
    - -
    - -
    - -
    - -
    - -
    Similar Companies
    Business
    Etalon Group PLC (ETLN.ME) is a leading Russian real estate development and construction company focused on residential, commercial, and infrastructure projects. The company develops and sells residential properties including multi-apartment complexes, townhouses, and premium housing under brands such as Leader Group, Estima, and LSR; provides construction services for third parties including civil engineering, road construction, and building materials production through subsidiaries like Etalon-Invest, SME-3, and brick plants; and offers property management, sales brokerage, and mortgage facilitation services. Etalon operates primarily in the Moscow and Leningrad regions, with projects spanning over 10 million square meters of total developable area, targeting middle- and upper-income buyers, corporate clients, and government contracts. Founded in 1989 as part of the LSR Group and headquartered in St. Petersburg, Russia, the company restructured in 2011 through a spin-off to focus on growth-oriented development. In recent developments, Etalon Group completed the acquisition of SME-3, a major road construction firm, in 2023, expanding its infrastructure capabilities and diversifying revenue streams amid Russia's urbanization push. The company launched several new residential projects in 2024-2025, including premium complexes in Moscow's high-demand districts, boosting its sales pipeline to over 1 million square meters. Additionally, Etalon secured strategic partnerships with major Russian banks for preferential mortgage programs and announced expansions into sustainable building practices, aligning with national green construction standards.