Valuation Polyus

Stocks

End-of-day quote Moscow Micex - RTS 2022-07-08			5-day change	1st Jan Change
837.60 ^RUB	+1.84%		-.--%	-

Aug. 31	Public Joint Stock Company Polyus Reports Earnings Results for the Half Year Ended June 30, 2026	CI
Jul. 08	Russia's Polyus plans to halt dividends until 2030 to invest	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	27,688	23,609	17,998	17,998	12,591	17,998
Change	-	-14.73%	-23.77%	0%	-30.04%	42.94%
Enterprise Value (EV) ¹	30,169	25,829	20,213	25,308	18,787	25,077
Change	-	-14.38%	-21.74%	25.21%	-25.77%	33.48%
P/E	17.3x	10.4x	11.6x	8.98x	3.92x	3.34x
PBR	11.7x	6.8x	3.4x	-19.8x	10.1x	3.63x
PEG	-	0.3x	-0.4x	0.3x	0x	0.2x
Capitalization / Revenue	5.54x	4.75x	4.23x	3.31x	1.71x	2.06x
EV / Revenue	6.04x	5.2x	4.75x	4.66x	2.56x	2.87x
EV / EBITDA	8.46x	7.58x	8.5x	6.84x	3.59x	4.39x
EV / EBIT	9.35x	8.43x	10.4x	7.89x	3.96x	4.84x
EV / FCF	18.7x	24.4x	-91.8x	21.7x	17.7x	25.2x
FCF Yield	5.35%	4.1%	-1.09%	4.61%	5.65%	3.96%
Dividend per Share ²	0.8483	0.772	0.5993	-	1.861	1.351
Rate of return	4.15%	4.41%	4.51%	-	14%	10.2%
EPS ²	1.185	1.677	1.147	1.48	3.388	3.98
Distribution rate	71.6%	46%	52.2%	-	54.9%	33.9%
Net sales ¹	4,998	4,966	4,257	5,436	7,343	8,723
EBITDA ¹	3,564	3,408	2,379	3,699	5,229	5,715
EBIT ¹	3,227	3,065	1,935	3,209	4,746	5,176
Net income ¹	1,598	2,270	1,560	1,729	3,219	3,789
Net Debt ¹	2,481	2,220	2,215	7,310	6,196	7,079
Reference price ²	20.46	17.49	13.29	13.29	13.29	13.29
Nbr of stocks (in thousands)	1,353,100	1,350,050	1,354,240	1,354,240	947,420	1,354,244
Announcement Date	2/25/21	3/1/22	3/15/23	2/29/24	3/5/25	3/13/26

¹USD in Million²USD

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.($)
POLYUS	-	-	-	-	14.12B
NEWMONT CORPORATION	11.98x	4.34x	6.78x	0.94%	116B
ZIJIN MINING GROUP COMPANY LIMITED	9.61x	1.67x	5.54x	3.49%	108B
AGNICO EAGLE MINES LIMITED	14.67x	5.57x	7.83x	0.99%	88.94B
BARRICK MINING CORPORATION	11.15x	2.91x	4.49x	2.27%	63.69B
WHEATON PRECIOUS METALS CORP.	26.9x	15.83x	18.95x	0.63%	55.95B
FRANCO-NEVADA CORPORATION	29.77x	18.03x	19.43x	0.76%	44.63B
ANGLOGOLD ASHANTI PLC	10.57x	3.35x	5.02x	4.3%	43.03B
ZIJIN GOLD INTERNATIONAL COMPANY LIMITED	13.67x	4.41x	6.35x	2.24%	42.19B
GOLD FIELDS LIMITED	7.72x	2.71x	4.01x	5.43%	31.67B
Average	15.12x	6.53x	8.71x	2.34%	60.81B
Weighted average by Cap.	14.40x	5.84x	8.26x	2.09%