End-of-day quote
Moscow Micex - RTS
06:00:00 2022-07-07 pm EDT
|
5-day change
|
1st Jan Change
|
4,439
RUB
|
+0.43%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
5,129
|
5,392
|
7,446
|
7,137
|
6,912
|
6,909
|
6,909
|
-
|
Enterprise Value (EV)
1 |
7,217
|
12,545
|
14,005
|
15,716
|
6,912
|
6,909
|
6,909
|
6,909
|
P/E ratio
|
9.84
x
|
42
x
|
16.6
x
|
18.2
x
|
20.9
x
|
8.36
x
|
9.89
x
|
8.76
x
|
Yield
|
9.3%
|
8.69%
|
8.82%
|
3.3%
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.27
x
|
0.25
x
|
0.36
x
|
0.29
x
|
-
|
0.25
x
|
0.22
x
|
0.2
x
|
EV / Revenue
|
0.27
x
|
0.25
x
|
0.36
x
|
0.29
x
|
-
|
0.25
x
|
0.22
x
|
0.2
x
|
EV / EBITDA
|
3.69
x
|
2.7
x
|
3.18
x
|
2.54
x
|
-
|
2.21
x
|
2.1
x
|
1.89
x
|
EV / FCF
|
25.6
x
|
11.7
x
|
4.47
x
|
7.48
x
|
-
|
13.2
x
|
7.45
x
|
6.7
x
|
FCF Yield
|
3.91%
|
8.56%
|
22.4%
|
13.4%
|
-
|
7.6%
|
13.4%
|
14.9%
|
Price to Book
|
1.32
x
|
2.13
x
|
2.97
x
|
4.87
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
101,911
|
97,550
|
97,665
|
97,928
|
98,094
|
98,094
|
98,094
|
-
|
Reference price
2 |
50.32
|
55.27
|
76.24
|
72.88
|
70.46
|
70.43
|
70.43
|
70.43
|
Announcement Date
|
2/7/19
|
2/6/20
|
2/4/21
|
2/4/22
|
6/17/23
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
18,804
|
21,622
|
20,437
|
24,336
|
-
|
28,085
|
31,065
|
33,970
|
EBITDA
1 |
1,388
|
1,996
|
2,344
|
2,813
|
-
|
3,126
|
3,289
|
3,659
|
EBIT
1 |
811.2
|
811.6
|
1,163
|
1,430
|
-
|
1,675
|
1,720
|
1,974
|
Operating Margin
|
4.31%
|
3.75%
|
5.69%
|
5.88%
|
-
|
5.96%
|
5.54%
|
5.81%
|
Earnings before Tax (EBT)
1 |
654
|
169.1
|
561.7
|
820.8
|
-
|
1,266
|
1,072
|
1,208
|
Net income
1 |
514
|
128.6
|
434
|
677.8
|
332.6
|
825.3
|
698.4
|
787.4
|
Net margin
|
2.73%
|
0.59%
|
2.12%
|
2.79%
|
-
|
2.94%
|
2.25%
|
2.32%
|
EPS
2 |
5.113
|
1.317
|
4.606
|
3.998
|
3.372
|
8.424
|
7.121
|
8.037
|
Free Cash Flow
1 |
200.6
|
461.4
|
1,665
|
954.5
|
-
|
525
|
927
|
1,031
|
FCF margin
|
1.07%
|
2.13%
|
8.15%
|
3.92%
|
-
|
1.87%
|
2.98%
|
3.04%
|
FCF Conversion (EBITDA)
|
14.45%
|
23.12%
|
71.03%
|
33.93%
|
-
|
16.79%
|
28.19%
|
28.19%
|
FCF Conversion (Net income)
|
39.02%
|
358.81%
|
383.62%
|
140.83%
|
-
|
63.62%
|
132.74%
|
130.99%
|
Dividend per Share
|
4.678
|
4.805
|
6.724
|
2.408
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/7/19
|
2/6/20
|
2/4/21
|
2/4/22
|
6/17/23
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
2,089
|
7,153
|
6,559
|
8,579
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.505
x
|
3.583
x
|
2.799
x
|
3.05
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
201
|
461
|
1,665
|
955
|
-
|
525
|
927
|
1,031
|
ROE (net income / shareholders' equity)
|
13.2%
|
4.77%
|
17.8%
|
26.6%
|
-
|
30.5%
|
22.2%
|
24.3%
|
ROA (Net income/ Total Assets)
|
5.94%
|
1.04%
|
3.48%
|
4.47%
|
-
|
5.1%
|
4%
|
4.3%
|
Assets
1 |
8,647
|
12,316
|
12,456
|
15,180
|
-
|
16,182
|
17,459
|
18,311
|
Book Value Per Share
|
38.20
|
26.00
|
25.70
|
15.00
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
9.770
|
12.20
|
20.90
|
14.10
|
-
|
-
|
-
|
-
|
Capex
1 |
788
|
725
|
386
|
432
|
-
|
772
|
713
|
740
|
Capex / Sales
|
4.19%
|
3.35%
|
1.89%
|
1.77%
|
-
|
2.75%
|
2.29%
|
2.18%
|
Announcement Date
|
2/7/19
|
2/6/20
|
2/4/21
|
2/4/22
|
6/17/23
|
-
|
-
|
-
|
Last Close Price
70.43
USD Average target price
91.07
USD Spread / Average Target +29.30% Consensus |
1st Jan change
|
Capi.
|
---|
| -.--% | 4.73B | | +14.48% | 485B | | +21.40% | 40.05B | | +5.39% | 38.37B | | +7.63% | 28.47B | | -15.08% | 25.16B | | -0.55% | 25.08B | | +4.35% | 17.88B | | +11.96% | 17.99B | | +1.34% | 13.77B |
Other Food Retail & Distribution
|