Valuation PhosAgro

Equities

End-of-day quote Moscow Micex - RTS Other stock markets 2022-07-08			5-day change	1st Jan Change
7,929.00 ^RUB	+0.11%		-.--%	-.--%

Aug. 07	Public Joint-Stock Company PhosAgro Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI
Jul. 10	Russian producer urges India to drop fertilizer import duty	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	5,032	5,452	10,103	16,292	16,292	16,292	-	-
Change	-	8.35%	85.31%	61.26%	0%	0%	-	-
Enterprise Value (EV)	7,088	7,571	12,161	18,641	16,292	16,292	16,292	16,292
Change	-	6.82%	60.63%	53.29%	-12.6%	0%	0%	0%
P/E ratio	6.55x	23.8x	5.81x	-	-	-	-	-
PBR	2.57x	3.82x	4.59x	-	-	-	-	-
PEG	-	-0.3x	0x	-	-	-	-	-
Capitalization / Revenue	1.3x	1.59x	1.79x	2.15x	-	3.01x	2.76x	2.58x
EV / Revenue	0x	0x	0x	0x	-	3.01x	2.76x	2.58x
EV / EBITDA	0x	0x	0x	0x	-	9.82x	8.17x	7.53x
EV / EBIT	0x	0x	0x	0x	-	13x	10.7x	9.95x
EV / FCF	0x	0x	0x	0x	-	22.2x	25.4x	20.1x
FCF Yield	8.97%	10.6%	10.4%	16.5%	-	4.5%	3.93%	4.97%
Dividend per Share ²	2.999	4.019	11.85	10.37	-	-	-	-
Rate of return	7.72%	9.55%	15.2%	8.24%	-	-	-	-
EPS ²	5.932	1.772	13.43	-	-	-	-	-
Distribution rate	50.6%	227%	88.2%	-	-	-	-	-
Net sales ¹	3,863	3,433	5,635	7,571	-	5,416	5,897	6,306
EBITDA ¹	1,177	1,140	2,571	3,428	-	1,659	1,995	2,163
EBIT ¹	804.2	779.7	2,204	3,149	-	1,254	1,526	1,638
Net income	768.4	229	1,738	2,455	934.8	-	-	-
Net Debt	2,056	2,119	2,058	2,349	-	-	-	-
Reference price ²	38.86	42.11	78.02	125.81	125.81	125.81	125.81	125.81
Nbr of stocks (in thousands)	129,500	129,479	129,500	129,500	129,500	129,500	-	-
Announcement Date	2/21/20	2/19/21	2/10/22	3/3/23	4/26/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CORTEVA, INC.	32.17x	2.24x	11.1x	+1.17%	39.2B
PI INDUSTRIES LIMITED	41.45x	7.55x	28.64x	+0.30%	8.43B
FMC CORPORATION	14.4x	2.57x	12.39x	+3.67%	7.93B
OCI N.V.	1.41x	1.22x	11.2x	+1.74%	6.32B
UPL LIMITED	31.65x	1.47x	8.23x	+1.41%	5.47B
ICL GROUP LTD	11.61x	1.02x	4.99x	+4.22%	5.32B
YUNNAN YUNTIANHUA CO., LTD.	7.09x	-	-	+5.65%	4.77B
Average	19.97x	2.68x	12.76x	+2.59%	11.06B
Weighted average by Cap.	25.85x	2.65x	12.62x	+1.88%