Company Valuation: Enel Russia

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 31,835 30,484 16,943 16,943 16,943 16,943
Change - -4.24% -44.42% 0% 0% 0%
Enterprise Value (EV) 1 45,940 56,829 46,954 46,139 42,603 39,114
Change - 23.7% -17.38% -1.74% -7.66% -8.19%
P/E 8.76x 11.7x -0.84x 3.66x 3.73x 1.58x
PBR 0.78x 0.71x 0.68x 0.57x 0.5x 0.38x
PEG - -0.4x 0x -0x -1.91x 0x
Capitalization / Revenue 0.72x 0.63x 0.34x 0.28x 0.25x 0.21x
EV / Revenue 1.04x 1.18x 0.93x 0.76x 0.62x 0.48x
EV / EBITDA 5.45x 8.21x 5.15x 3.94x 3.07x 2.21x
EV / EBIT 7.48x 13.3x 7.98x 5.29x 3.93x 3.1x
EV / FCF -5.9x -4.82x -6.59x -38.6x 18.9x 123x
FCF Yield -16.9% -20.8% -15.2% -2.59% 5.3% 0.81%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1028 0.0735 -0.5712 0.131 0.1284 0.3025
Distribution rate - - - - - -
Net sales 1 44,037 48,249 50,481 60,815 68,557 81,081
EBITDA 1 8,432 6,923 9,119 11,712 13,865 17,727
EBIT 1 6,144 4,281 5,882 8,727 10,847 12,624
Net income 1 3,635 2,599 -20,205 4,634 4,543 10,701
Net Debt 1 14,105 26,345 30,011 29,196 25,660 22,171
Reference price 2 0.9000 0.8618 0.4790 0.4790 0.4790 0.4790
Nbr of stocks (in thousands) 35,371,898 35,371,898 35,371,898 35,371,898 35,371,898 35,371,898
Announcement Date 3/16/21 3/16/22 6/6/23 4/2/24 3/31/25 3/24/26
1RUB in Million2RUB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 212M
17.24x1.9x5.87x3.75% 20.45B
13.46x - - 4.69% 12.3B
59.39x6.75x12.59x-.--% 9.94B
15.24x - - 4.55% 5.57B
27.69x3.45x13.14x0.93% 5.22B
10.43x4.49x8.6x6.33% 4.29B
Average 23.91x 4.15x 10.05x 3.38% 8.28B
Weighted average by Cap. 23.94x 3.59x 8.79x 3.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ELFV Stock
  4. Valuation Enel Russia