Stock MVID M.VIDEO
Add to a list
To use this feature you must be a member
Log inSign up

Financials M.video

Equities

MVID

RU000A0JPGA0

Computer & Electronics Retailers

End-of-day quote Moscow Micex - RTS
Other stock markets
 06:00:00 2022-07-07 pm EDT 		5-day change 1st Jan Change
202 RUB +0.75% Intraday chart for M.video -.--% -.--%
Mar. 11 Public Joint Stock Company "M.video" Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Feb. 21 At hefty premium, Russian resellers hawk Apple Vision Pro goggles RE

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 72,895 92,203 126,588 78,042 36,033 36,033
Enterprise Value (EV) 1 107,066 205,334 247,824 219,646 174,835 170,591
P/E ratio 8.53 x 12.9 x 19.4 x 32.9 x -3.5 x -5.45 x
Yield - 12.2% 5.34% 8% - -
Capitalization / Revenue 0.23 x 0.25 x 0.3 x 0.16 x 0.09 x 0.08 x
EV / Revenue 0.33 x 0.56 x 0.59 x 0.46 x 0.43 x 0.39 x
EV / EBITDA 5.76 x 7.18 x 8.97 x 15.6 x 14.1 x 8.44 x
EV / FCF 6.05 x 123 x 11.1 x 17.2 x 115 x 13.8 x
FCF Yield 16.5% 0.81% 8.99% 5.8% 0.87% 7.24%
Price to Book 2.36 x 2.87 x 3.76 x 3.36 x 5.65 x -155 x
Nbr of stocks (in thousands) 177,792 177,792 177,792 178,299 178,380 178,380
Reference price 2 410.0 518.6 712.0 437.7 202.0 202.0
Announcement Date 3/20/19 3/24/20 3/4/21 5/5/22 5/2/23 3/11/24
1RUB in Million2RUB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 321,102 365,216 417,857 476,364 402,462 434,390
EBITDA 1 18,572 28,606 27,638 14,113 12,432 20,203
EBIT 1 14,878 24,230 22,950 9,291 7,748 16,297
Operating Margin 4.63% 6.63% 5.49% 1.95% 1.93% 3.75%
Earnings before Tax (EBT) 1 11,575 9,493 8,217 3,120 -13,370 -7,774
Net income 1 8,582 7,134 6,541 2,380 -10,299 -6,613
Net margin 2.67% 1.95% 1.57% 0.5% -2.56% -1.52%
EPS 2 48.04 40.13 36.74 13.32 -57.75 -37.07
Free Cash Flow 1 17,692 1,670 22,273 12,747 1,522 12,344
FCF margin 5.51% 0.46% 5.33% 2.68% 0.38% 2.84%
FCF Conversion (EBITDA) 95.26% 5.84% 80.59% 90.32% 12.25% 61.1%
FCF Conversion (Net income) 206.16% 23.4% 340.51% 535.6% - -
Dividend per Share - 63.37 38.00 35.00 - -
Announcement Date 3/20/19 3/24/20 3/4/21 5/5/22 5/2/23 3/11/24
1RUB in Million2RUB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 34,171 113,131 121,236 141,604 138,802 134,558
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.84 x 3.955 x 4.387 x 10.03 x 11.16 x 6.66 x
Free Cash Flow 1 17,692 1,670 22,273 12,747 1,523 12,344
ROE (net income / shareholders' equity) 30.7% 22.6% 19.9% 8.37% -88.8% -215%
ROA (Net income/ Total Assets) 4.57% 4.78% 3.84% 1.39% 1.26% 2.94%
Assets 1 187,798 149,325 170,175 170,817 -819,788 -225,231
Book Value Per Share 2 174.0 181.0 189.0 130.0 35.80 -1.310
Cash Flow per Share 2 144.0 26.60 41.90 67.60 169.0 105.0
Capex 1 4,251 4,763 3,186 5,662 762 2,355
Capex / Sales 1.32% 1.3% 0.76% 1.19% 0.19% 0.54%
Announcement Date 3/20/19 3/24/20 3/4/21 5/5/22 5/2/23 3/11/24
1RUB in Million2RUB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Computer & Electronics Retailers

1st Jan change Capi.
M.VIDEO Stock M.video
-.--% 391M
BEST BUY CO., INC. Stock Best Buy Co., Inc.
-4.13% 16.16B
JB HI-FI LIMITED Stock JB Hi-Fi Limited
+14.12% 4.32B
MOBILE WORLD INVESTMENT CORPORATION Stock Mobile World Investment Corporation
+28.27% 3.17B
UNITED ELECTRONICS COMPANY Stock United Electronics Company
+7.02% 1.95B
BIC CAMERA INC. Stock Bic Camera Inc.
+10.04% 1.61B
NOJIMA CORPORATION Stock Nojima Corporation
+6.62% 1.16B
CECONOMY AG Stock Ceconomy AG
-12.84% 1.12B
ARLO TECHNOLOGIES, INC. Stock Arlo Technologies, Inc.
+23.95% 1.13B
EDION CORPORATION Stock EDION Corporation
+2.10% 1.03B
Other Computer & Electronics Retailers
  1. Stock Market
  2. Equities
  3. MVID Stock
  4. Financials M.video