Investor Presentaiton
4
...Imminently Shared with our Shareholders
via Consistent Dividend Payments Flow
Comments
■ Asset-light cash generative model underpinning significant dividend paying
capacity
Adjusted Net Income¹
(RUBm)
Detsky Mir
RETAIL
CHAIN
5,7%
4,8%
3,2%
3,7%
3,6%
-
Dividends as major differentiator from the majority of Russian high-
growth food retailers
5 501
Ability to consistently maintain sound leverage levels despite
significant dividend payout
3 827
2 189
Dividend policy: payout of at least 50% of consolidated IFRS net profit of
1 685
the previous year
1 153
Historically, up to 100% of net income under RAS paid out
Typically two dividend payments per year
(9M interim and full year)
4.8bn RUB distributed in dividends in 2017 with respect to
Q4 2016 and 9m 2017
Dividends as % of Adjusted EBITDA and Adjusted Net Income
36%
15%
136%
116%
110%
87%
54%
48%
42%
45%
2013
2014
Adjusted Net Income
1
2015
2016
2017
Adjusted Net Income margin
History of Dividend Payments (cash flow basis)
(RUBm)
6.8%
1 856
420
CAGR 2013-2017: 83%
4 427
4 767
2 973
2013
Source: Company datal
2014
2015
2016
2017
1
2
As % of current year Adjusted Net Income
As % of current year Adjusted EBITDA
2013
2014
■Total Dividends, RUBm
2015
2016
2017
Average dividend yield³
Note: The Company's consolidated financial statements for 2013 under US GAAP and 2014-2017 under IFRS. For the line items and the years presented, there was no difference between the calculation of numbers or presentation under GAAP vs IFRS.
1 Adjusted for the one-off effect relating to disposal of the building occupied by the Yakimanka Gallery in 2014 (together with related tax effects), as well as additional bonus accruals and Income received from partial termination of employees' right to receive
shares under the LTI program
2 Adj. EBITDA is calculated as profit for the year before income tax, FX gain/loss, gain on acquisition of controlling interest in associate, impairment of goodwill, net finance expense, D&A, adjusted for the one-off effect relating to disposal of the Yakimanka
building in 2014, as well as share-based compensation and cash bonuses under the LTI program
3 Calculated as dividend per share paid in 2017 (based on total dividends paid in 2017 of RUB4,767m, shares outstanding of 738.6m) divided by average share price in 2017.
24View entire presentation