Valuation Interregional Distribution Grid Company of the North-West

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 2022-07-08			5-day change	1st Jan Change
0.0275 ^RUB	+0.73%		-.--%	-

May. 26	Public Joint Stock Company "Rosseti North-West" Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
Mar. 17	Public Joint Stock Company "Rosseti North-West" Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,201	4,986	2,634	2,634	2,634	2,634
Change	-	-4.14%	-47.17%	0%	0%	0%
Enterprise Value (EV) ¹	20,990	21,349	18,378	14,763	8,346	6,946
Change	-	1.71%	-13.92%	-19.67%	-43.47%	-16.77%
P/E	-4.56x	-5.65x	-10.2x	-4.78x	1.47x	0.51x
PBR	0.28x	0.28x	0.15x	0.16x	0.14x	0.11x
PEG	-	0.3x	0.1x	-0x	-0x	0x
Capitalization / Revenue	0.11x	0.1x	0.05x	0.05x	0.04x	0.03x
EV / Revenue	0.44x	0.42x	0.34x	0.27x	0.13x	0.08x
EV / EBITDA	4.07x	3.01x	2.13x	2.07x	1.22x	0.63x
EV / EBIT	27.8x	7.53x	4.46x	5.65x	3.51x	1.21x
EV / FCF	51.1x	1,116x	25.8x	-6.14x	-8.81x	-1.82x
FCF Yield	1.96%	0.09%	3.87%	-16.3%	-11.4%	-54.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0119	-0.009216	-0.002705	-0.005752	0.0187	0.0538
Distribution rate	-	-	-	-	-	-
Net sales ¹	48,253	50,352	53,307	53,710	62,720	81,736
EBITDA ¹	5,160	7,089	8,645	7,139	6,864	11,029
EBIT ¹	755.6	2,834	4,119	2,615	2,375	5,747
Net income ¹	-1,141	-882.8	-259.2	-551	1,787	5,156
Net Debt ¹	15,789	16,364	15,744	12,129	5,712	4,312
Reference price ²	0.0543	0.0520	0.0275	0.0275	0.0275	0.0275
Nbr of stocks (in thousands)	95,785,923	95,785,923	95,785,923	95,785,923	95,785,923	95,785,923
Announcement Date	3/11/21	3/15/22	3/22/23	3/18/24	3/1/25	3/18/26

¹RUB in Million²RUB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTERREGIONAL DISTRIBUTION GRID COMPANY OF THE NORTH-WEST	-	-	-	-	33.6M
GE VERNOVA INC.	35.05x	6.18x	45.24x	0.19%	289B
NEXTERA ENERGY	22.1x	9.26x	15.32x	2.79%	185B
IBERDROLA, S.A.	20.89x	4.33x	11.74x	3.45%	160B
ENEL S.P.A.	14.04x	1.99x	6.99x	5.08%	116B
SOUTHERN COMPANY	21.88x	6.04x	13.34x	3.12%	110B
DUKE ENERGY CORPORATION	18.99x	5.72x	11.4x	3.42%	99.96B
CONSTELLATION ENERGY CORPORATION	19.57x	3.03x	11.9x	0.7%	85.6B
AMERICAN ELECTRIC POWER COMPANY, INC.	21.57x	5.39x	12.95x	2.81%	74.83B
DOMINION ENERGY, INC.	19.4x	6.4x	13.7x	3.82%	61.42B
Average	21.50x	5.37x	15.84x	2.82%	118.2B
Weighted average by Cap.	23.67x	5.68x	20.35x	2.46%