MOBILE TELESYSTEMS P

MBT
Real-time Estimate Quote. Real-time Estimate  - 07/02 12:17:19 pm
9.315USD +2.14%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2019 2020
Net sales1 476 106483 135
EBITDA1 210 467210 767
Operating profit (EBIT)1 114 188118 727
Operating Margin 24,0%24,6%
Pre-Tax Profit (EBT)1 66 87382 862
Net income1 54 24164 325
Net margin 11,4%13,3%
EPS2 60,868,9
Dividend per Share2 83,868,1
Last update 03/12/202006/29/2020
1 RUB in Million
2 RUB
Estimates
Finances - Leverage
Fiscal Period: December 2019 2020
Net Debt1 381 011384 163
Net Cash position1 --
Leverage (Debt / EBITDA) 1,81x1,82x
Free Cash Flow1 38 18762 072
ROE (Net Profit / Equities) 102%228%
Shareholders' equity1 53 06028 226
ROA (Net Profit / Asset) 5,78%7,51%
Assets1 938 765856 718
Book Value Per Share2 37,317,5
Cash Flow per Share2 120214
Capex1 91 48187 970
Capex / Sales 19,2%18,2%
Last update 03/12/202006/29/2020
1 RUB in Million
2 RUB
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2020e 2021e
Capitalization 570 264 M RUB -
Entreprise Value (EV) 954 428 M RUB 972 531 M RUB
Valuation 2020e 2021e
P/E ratio (Price / EPS) 9,36x 9,28x
Capitalization / Revenue 1,18x 1,12x
EV / Revenue 1,98x 1,87x
EV / EBITDA 4,53x 4,27x
Yield (DPS / Price) 10,6% 8,93%
Price to book (Price / BVPS) 36,9x 17,3x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 24,6% 25,1%
Operating Leverage (Delta EBIT / Delta Sales) 2,69x 1,40x
Net Margin (Net Profit / Revenue) 13,3% 13,1%
ROA (Net Profit / Asset) 7,51% 8,41%
ROE (Net Profit / Equities) 228% 182%
Rate of Dividend 98,9% 82,9%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   18,2% 18,1%
Cash Flow / Sales 39,2% 32,4%
Capital Intensity (Assets / Sales) 1,77x 1,56x
Financial Leverage (Net Debt / EBITDA) 1,82x 1,80x
Price Earning Ratio
BNA & Dividende