Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

PUBLIC JOINT-STOCK COMPANY MOSCOW EXCHANGE MICEX-RTS

(MOEX)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 182 281242 852359 741405 379--
Entreprise Value (EV)1 92 547100 957-112 052283 820273 582252 498
P/E ratio 9,27x12,0x14,3x15,8x14,1x12,7x
Yield 9,51%7,36%5,92%5,81%6,21%7,04%
Capitalization / Revenue 4,57x5,62x7,40x7,95x7,39x6,46x
EV / Revenue 2,32x2,34x-2,31x5,57x4,99x4,02x
EV / EBITDA 3,21x3,24x-3,18x7,52x6,76x5,60x
Price to Book 1,45x1,84x2,59x2,85x2,68x2,52x
Nbr of stocks (in thousands) 2 250 3872 253 8472 254 4412 256 493--
Reference price (RUB) 81,0108160180180180
Announcement Date 03/06/201903/06/202003/05/2021---
1 RUB in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 39 90143 23048 59150 99354 82462 790
EBITDA1 28 78731 12335 19037 71940 49045 088
Operating profit (EBIT)1 25 44827 79431 84134 23436 55141 635
Operating Margin 63,8%64,3%65,5%67,1%66,7%66,3%
Pre-Tax Profit (EBT)1 24 37325 17931 84033 70636 68043 110
Net income1 19 71720 18925 15827 14229 25133 252
Net margin 49,4%46,7%51,8%53,2%53,4%53,0%
EPS2 8,748,9611,111,412,714,2
Dividend per Share2 7,707,939,4510,411,212,7
Announcement Date 03/06/201903/06/202003/05/2021---
1 RUB in Million
2 RUB
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q1 2021 Q2 2021 S1 2021 Q3 2021 Q4 2022 Q1
Net sales1 12 85613 19626 05211 40712 17313 521
EBITDA1 9 2249 006-9 2409 707-
Operating profit (EBIT)1 8 3328 252-8 2328 8238 658
Operating Margin 64,8%62,5%-72,2%72,5%64,0%
Pre-Tax Profit (EBT) ------
Net income1 6 8376 96813 8065 8516 767-
Net margin 53,2%52,8%53,0%51,3%55,6%-
EPS2 -3,07-2,593,00-
Dividend per Share ------
Announcement Date 04/30/202108/20/202108/20/2021---
1 RUB in Million
2 RUB
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 ------
Net Cash position1 89 734141 895471 793121 559131 797152 881
Leverage (Debt / EBITDA) -3,12x-4,56x-13,4x-3,22x-3,26x-3,39x
Free Cash Flow1 85 241106 210-52 33828 63326 65527 427
ROE (Net Profit / Equities) 16,0%15,7%18,6%19,1%19,8%21,2%
Shareholders' equity1 123 262128 545135 425142 346147 481157 162
ROA (Net Profit / Asset) 0,55%0,50%0,56%1,00%0,68%0,80%
Assets1 3 555 0854 055 5634 480 4992 714 1954 333 4274 156 487
Book Value Per Share2 55,758,561,663,167,171,2
Cash Flow per Share2 38,748,0-21,741,120,515,5
Capex1 1 9762 0723 4194 1813 3053 453
Capex / Sales 4,95%4,79%7,04%8,20%6,03%5,50%
Announcement Date 03/06/201903/06/202003/05/2021---
1 RUB in Million
2 RUB
Key data
Capitalization (RUB) 405 378 925 950
Capitalization (USD) 5 583 039 650
Net sales (RUB) 48 591 000 000
Net sales (USD) 669 778 344
Number of employees 2 045
Sales / Employee (RUB) 23 760 880
Sales / Employee (USD) 327 520
Free-Float 77,4%
Free-Float capitalization (RUB) 313 832 721 180
Free-Float capitalization (USD) 4 322 228 941
Avg. Exchange 20 sessions (RUB) 1 211 283 119
Avg. Exchange 20 sessions (USD) 16 696 327
Average Daily Capital Traded 0,3%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA