Stock SMLT SAMOLET GROUP
Add to a list
To use this feature you must be a member
Log inSign up

Financials Samolet Group

Equities

SMLT

RU000A0ZZG02

Real Estate Development & Operations

End-of-day quote Moscow Micex - RTS
Other stock markets
 06:00:00 2022-07-07 pm EDT 		5-day change 1st Jan Change
2,695 RUB +1.70% Intraday chart for Samolet Group -.--% -.--%
2023 Samolet Group Public Joint Stock Company Reports Earnings Results for the Half Year Ended June 30, 2023 CI
2023 Samolet Group Public Joint Stock Company signed an agreement to acquire MIC Group. CI

Valuation

Fiscal Period: December 2020 2021 2022
Capitalization 1 58,993 298,660 164,939
Enterprise Value (EV) 1 88,275 428,050 436,785
P/E ratio 17.9 x 45.7 x 14.5 x
Yield 4.28% 1.69% -
Capitalization / Revenue 0.98 x 3.21 x 0.96 x
EV / Revenue 1.47 x 4.6 x 2.54 x
EV / EBITDA 9.86 x 28.7 x 11.9 x
EV / FCF -5.67 x -4.06 x -3.36 x
FCF Yield -17.6% -24.6% -29.8%
Price to Book 6.4 x 28.1 x 9.3 x
Nbr of stocks (in thousands) 61,579 61,579 61,202
Reference price 2 958.0 4,850 2,695
Announcement Date 4/29/21 5/24/22 4/28/23
1RUB in Million2RUB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 41,872 38,717 51,145 60,183 93,014 172,210
EBITDA 1 3,385 4,164 5,652 8,948 14,910 36,805
EBIT 1 3,293 4,079 5,516 8,777 14,714 36,106
Operating Margin 7.86% 10.53% 10.79% 14.58% 15.82% 20.97%
Earnings before Tax (EBT) 1 4,230 4,004 1,181 5,745 10,830 19,257
Net income 1 3,212 2,591 -31.27 3,232 6,533 11,391
Net margin 7.67% 6.69% -0.06% 5.37% 7.02% 6.61%
EPS - - -0.5211 53.63 106.1 185.9
Free Cash Flow 1 5,027 2,680 356.9 -15,580 -105,339 -130,020
FCF margin 12.01% 6.92% 0.7% -25.89% -113.25% -75.5%
FCF Conversion (EBITDA) 148.51% 64.36% 6.32% - - -
FCF Conversion (Net income) 156.53% 103.45% - - - -
Dividend per Share - 1.700 5.000 41.00 82.00 -
Announcement Date 3/18/18 5/17/19 5/20/20 4/29/21 5/24/22 4/28/23
1RUB in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 388 1,261 13,193 29,282 129,390 271,846
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.1146 x 0.3027 x 2.334 x 3.272 x 8.678 x 7.386 x
Free Cash Flow 1 5,027 2,680 357 -15,580 -105,339 -130,020
ROE (net income / shareholders' equity) 124% 59.1% 15.9% 56.3% 63.2% 70.3%
ROA (Net income/ Total Assets) 4.04% 4.57% 4.86% 6.29% 6.07% 7.32%
Assets 1 79,487 56,709 -643.6 51,397 107,688 155,706
Book Value Per Share - - 76.30 150.0 172.0 290.0
Cash Flow per Share - - 66.90 76.80 60.70 161.0
Capex 1 238 - 271 329 2,380 1,173
Capex / Sales 0.57% - 0.53% 0.55% 2.56% 0.68%
Announcement Date 3/18/18 5/17/19 5/20/20 4/29/21 5/24/22 4/28/23
1RUB in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Chiffre d''affaires - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
SAMOLET GROUP Stock Samolet Group
-.--% 1.75B
VONOVIA SE Stock Vonovia SE
-9.36% 22.5B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+9.02% 10.79B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-34.32% 10.32B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-28.99% 7.2B
VINHOMES Stock Vinhomes
-5.56% 7.01B
VINGROUP Stock Vingroup
-0.34% 6.53B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-3.03% 6.09B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+12.96% 3.57B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-5.92% 3.54B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. SMLT Stock
  4. Financials Samolet Group