Valuation PJSC LSR Group OTC Markets

Stocks

Delayed OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

Aug. 27	PJSC LSR Group Reports Earnings Results for the Half Year Ended June 30, 2026	CI
Jul. 16	Pjsc Lsr Group Reports Sales Results for the Second Quarter and First Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	86,814	61,022	56,337	56,337	56,337	56,337
Change	-	-29.71%	-7.68%	0%	0%	0%
Enterprise Value (EV) ¹	116,755	170,455	246,496	232,769	281,281	393,318
Change	-	45.99%	44.61%	-5.57%	20.84%	39.83%
P/E	7.22x	3.56x	4.04x	1.98x	1.93x	5.08x
PBR	0.95x	0.59x	0.58x	0.47x	0.4x	0.42x
PEG	-	0.1x	-0.2x	0x	0.75x	-0.1x
Capitalization / Revenue	0.74x	0.47x	0.4x	0.24x	0.24x	0.22x
EV / Revenue	0.99x	1.31x	1.76x	0.99x	1.18x	1.56x
EV / EBITDA	4.86x	5.05x	6.8x	3.5x	4.16x	6.56x
EV / EBIT	5.28x	5.36x	7.17x	3.6x	4.3x	6.82x
EV / FCF	-14.9x	-2.42x	-3.08x	16.9x	-4.99x	-3.43x
FCF Yield	-6.73%	-41.3%	-32.5%	5.9%	-20%	-29.2%
Dividend per Share ²	59	-	78	100	78	78
Rate of return	6.81%	-	14.3%	18.3%	14.3%	14.3%
EPS ²	120	170.8	135.4	276.3	283.4	107.6
Distribution rate	49.2%	-	57.6%	36.2%	27.5%	72.5%
Net sales ¹	118,052	130,515	139,662	236,197	239,227	252,074
EBITDA ¹	24,039	33,726	36,243	66,547	67,629	59,953
EBIT ¹	22,119	31,786	34,380	64,642	65,490	57,653
Net income ¹	12,025	16,266	13,366	28,345	28,604	10,783
Net Debt ¹	29,941	109,433	190,159	176,432	224,944	336,981
Reference price ²	866.40	609.00	546.80	546.80	546.80	546.80
Nbr of stocks (in thousands)	100,201	100,201	103,030	103,030	103,030	103,030
Announcement Date	3/22/21	3/25/22	6/27/23	3/16/24	3/19/25	3/25/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DR HORTON	13.37x	1.28x	9.86x	1.29%	38.99B
PULTEGROUP, INC.	11.31x	1.31x	7.89x	0.91%	21.29B
LENNAR CORPORATION	15.89x	0.7x	10.84x	2.59%	18.33B
DAIWA HOUSE INDUSTRY CO., LTD.	9.95x	0.92x	8.73x	4.01%	17.42B
NVR, INC.	16.52x	1.71x	11.55x	-.--%	15.78B
SEKISUI HOUSE, LTD.	9.74x	0.81x	8.77x	4.28%	13.92B
TOLL BROTHERS, INC.	10.52x	1.26x	7.66x	0.77%	12.32B
SEKISUI CHEMICAL CO., LTD.	13.19x	0.81x	6.51x	3.18%	6.59B
Average	12.56x	1.10x	8.98x	2.13%	18.08B
Weighted average by Cap.	12.72x	1.15x	9.30x	1.91%