End-of-day quote
Moscow Micex - RTS
06:00:00 2022-07-07 pm EDT
|
5-day change
|
1st Jan Change
|
8,376
RUB
|
+1.84%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,269
|
27,708
|
23,641
|
18,005
|
12,576
|
-
|
-
|
Enterprise Value (EV)
1 |
18,478
|
30,172
|
25,570
|
18,005
|
12,576
|
12,576
|
12,576
|
P/E ratio
|
7.92
x
|
17.3
x
|
10.4
x
|
8.98
x
|
9.1
x
|
10.7
x
|
13.8
x
|
Yield
|
-
|
4.97%
|
4.41%
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.81
x
|
5.54
x
|
4.76
x
|
-
|
2.33
x
|
2.35
x
|
2.47
x
|
EV / Revenue
|
3.81
x
|
5.54
x
|
4.76
x
|
-
|
2.33
x
|
2.35
x
|
2.47
x
|
EV / EBITDA
|
5.7
x
|
7.51
x
|
6.72
x
|
-
|
3.44
x
|
3.35
x
|
3.59
x
|
EV / FCF
|
10.9
x
|
12.3
x
|
13.1
x
|
-
|
11.5
x
|
9.34
x
|
12.5
x
|
FCF Yield
|
9.15%
|
8.11%
|
7.64%
|
-
|
8.67%
|
10.7%
|
7.98%
|
Price to Book
|
8.64
x
|
11.7
x
|
6.81
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
133,197
|
135,310
|
135,005
|
135,424
|
94,625
|
-
|
-
|
Reference price
2 |
114.6
|
204.8
|
175.1
|
133.0
|
132.9
|
132.9
|
132.9
|
Announcement Date
|
2/11/20
|
2/25/21
|
3/1/22
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,005
|
4,998
|
4,966
|
-
|
5,390
|
5,341
|
5,091
|
EBITDA
1 |
2,680
|
3,690
|
3,518
|
-
|
3,660
|
3,753
|
3,502
|
EBIT
|
2,217
|
3,066
|
2,959
|
-
|
-
|
-
|
-
|
Operating Margin
|
55.36%
|
61.34%
|
59.59%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
2,377
|
2,062
|
2,758
|
-
|
2,466
|
2,106
|
1,620
|
Net income
1 |
1,944
|
1,646
|
2,270
|
1,729
|
1,973
|
1,684
|
1,296
|
Net margin
|
48.54%
|
32.93%
|
45.71%
|
-
|
36.6%
|
31.53%
|
25.46%
|
EPS
2 |
14.48
|
11.85
|
16.77
|
14.80
|
14.60
|
12.40
|
9.600
|
Free Cash Flow
1 |
1,397
|
2,246
|
1,806
|
-
|
1,090
|
1,346
|
1,004
|
FCF margin
|
34.88%
|
44.94%
|
36.37%
|
-
|
20.22%
|
25.2%
|
19.72%
|
FCF Conversion (EBITDA)
|
52.13%
|
60.87%
|
51.34%
|
-
|
29.78%
|
35.86%
|
28.67%
|
FCF Conversion (Net income)
|
71.86%
|
136.45%
|
79.56%
|
-
|
55.25%
|
79.93%
|
77.47%
|
Dividend per Share
|
-
|
10.18
|
7.720
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/20
|
2/25/21
|
3/1/22
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
3,209
|
2,464
|
1,929
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.197
x
|
0.6678
x
|
0.5483
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,397
|
2,246
|
1,806
|
-
|
1,090
|
1,346
|
1,004
|
ROE (net income / shareholders' equity)
|
181%
|
112%
|
77.9%
|
-
|
852%
|
221%
|
134%
|
ROA (Net income/ Total Assets)
|
26.6%
|
21.1%
|
29.7%
|
-
|
19.7%
|
16%
|
12.1%
|
Assets
1 |
7,309
|
7,811
|
7,653
|
-
|
10,015
|
10,525
|
10,711
|
Book Value Per Share
|
13.30
|
17.50
|
25.70
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
16.60
|
22.60
|
21.70
|
-
|
-
|
-
|
-
|
Capex
1 |
810
|
800
|
1,130
|
-
|
1,800
|
2,000
|
2,000
|
Capex / Sales
|
20.23%
|
16.01%
|
22.75%
|
-
|
33.4%
|
37.45%
|
39.29%
|
Announcement Date
|
2/11/20
|
2/25/21
|
3/1/22
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
132.9
USD Average target price
154
USD Spread / Average Target +15.88% Consensus |
1st Jan change
|
Capi.
|
---|
| -.--% | 8.9B | | -2.49% | 46.54B | | +16.32% | 31.8B | | -7.14% | 28.38B | | +10.68% | 23.86B | | +6.67% | 11.01B | | +22.36% | 9.54B | | +26.93% | 9.1B | | +2.27% | 8.13B | | +55.51% | 6.58B |
Gold Mining
|