Valuation Sollers

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 2022-07-08			5-day change	1st Jan Change
177.50 ^RUB	+3.20%		-.--%	-

Jun. 04	Russian car sales up 20.5% on year in May, Autostat says	RE
May. 06	Russian car sales rose 15.1% y/y in April - Autostat	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2023	2024
Market Cap ¹	9,510	9,082	7,000	5,589	5,589
Change	-	-4.5%	-22.92%	-	-0%
Enterprise Value (EV) ¹	10,124	12,194	2,028	8,829	11,960
Change	-	20.44%	-83.37%	-	35.46%
P/E Ratio	74.4x	-4.27x	2.89x	1.12x	1.5x
PBR	0.51x	0.55x	0.38x	0.37x	0.35x
PEG	-	0x	-0x	-	-0.1x
Capitalization / Revenue	0.16x	0.14x	0.08x	0.07x	0.06x
EV / Revenue	0.18x	0.18x	0.02x	0.11x	0.13x
EV / EBITDA	4.3x	4.28x	0.25x	0.97x	2.36x
EV / EBIT	64.5x	-78.2x	0.37x	1.28x	4.2x
EV / FCF	0.88x	-7.14x	0.26x	-	-2.19x
FCF Yield	113%	-14%	391%	-	-45.7%
Dividend per Share ²	-	-	-	89	70
Rate of return	-	-	-	50.1%	39.4%
EPS ²	3.73	-62.02	74.44	158	118.4
Distribution rate	-	-	-	56.3%	59.1%
Net sales ¹	57,839	65,985	91,709	82,289	91,761
EBITDA ¹	2,353	2,851	8,197	9,093	5,058
EBIT ¹	157	-156	5,478	6,885	2,848
Net income ¹	128	-2,125	2,429	4,931	3,727
Net Debt ¹	614	3,112	-4,972	3,240	6,371
Reference price ²	277.50	265.00	215.00	177.50	177.50
Nbr of stocks (in thousands)	34,270	34,270	32,557	31,486	31,486
Announcement Date	6/30/20	5/1/21	4/29/22	4/27/24	4/22/25

¹RUB in Million²RUB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SOLLERS	-	-	-	-	68.67M
TOYOTA MOTOR CORPORATION	9.1x	1.33x	12.08x	3.68%	226B
HYUNDAI MOTOR COMPANY	13.45x	1.43x	15.33x	1.87%	90.64B
GENERAL MOTORS COMPANY	6.83x	0.35x	2.8x	0.92%	73.49B
FORD MOTOR COMPANY	22.9x	0.31x	4.18x	4.06%	59.13B
VOLKSWAGEN AG	4.48x	0.02x	0.22x	6.78%	51.59B
MERCEDES-BENZ GROUP AG	8.13x	0.12x	1.13x	7.17%	51.39B
BMW AG	6.33x	-0.05x	-0.36x	5.98%	47.11B
MAHINDRA & MAHINDRA LIMITED	23.61x	2.21x	15.19x	0.96%	35.78B
HONDA MOTOR CO., LTD.	16.69x	0.59x	6.94x	4.97%	34.29B
Average	12.39x	0.70x	6.39x	4.04%	66.93B
Weighted average by Cap.	11.20x	0.87x	8.08x	3.75%