Financials Asko-Strakhovanie

Equities

ACKO

RU000A0JXS91

Multiline Insurance & Brokers

Delayed Moscow Micex - RTS 09:19:01 02/12/2021 pm IST 5-day change 1st Jan Change
3.58 RUB -8.21% Intraday chart for Asko-Strakhovanie -.--% -.--%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,731 2,337 3,162 1,919 1,919 1,919
Enterprise Value (EV) 1 3,093 2,025 2,790 160.7 1,812 1,840
P/E ratio - 10.1 x 32.8 x -6.17 x -9.18 x -39.8 x
Yield - - - - - -
Capitalization / Revenue 0.47 x 0.31 x 0.33 x 0.15 x 0.48 x 18.1 x
EV / Revenue 0.39 x 0.27 x 0.29 x 0.01 x 0.46 x 17.3 x
EV / EBITDA 2.38 x -7.07 x -5.37 x -0.12 x -8.52 x -38.1 x
EV / FCF 4.06 x -5.5 x 3.54 x -0.08 x -0.47 x 15.8 x
FCF Yield 24.6% -18.2% 28.3% -1,206% -212% 6.34%
Price to Book - 1.36 x 1.74 x 1.71 x 2.02 x 2.07 x
Nbr of stocks (in thousands) 5,36,000 5,36,000 5,36,000 5,36,000 5,36,000 5,36,000
Reference price 2 6.980 4.360 5.900 3.580 3.580 3.580
Announcement Date 28/03/19 08/05/20 30/04/21 17/08/22 26/04/23 19/04/24
1RUB in Million2RUB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 7,856 7,430 9,583 12,621 3,961 106.2
EBITDA 1 1,302 -286.5 -519.7 -1,321 -212.8 -48.25
EBIT 1 1,285 -318.2 -556.9 -1,358 -241.6 -65.58
Operating Margin 16.35% -4.28% -5.81% -10.76% -6.1% -61.75%
Earnings before Tax (EBT) 1 1,130 304.2 125.8 -233.3 -200 -40.25
Net income 1 886 229 94.8 -311.5 -208.4 -46.43
Net margin 11.28% 3.08% 0.99% -2.47% -5.26% -43.71%
EPS - 0.4300 0.1800 -0.5800 -0.3900 -0.0900
Free Cash Flow 1 762 -368.4 789.4 -1,938 -3,841 116.6
FCF margin 9.7% -4.96% 8.24% -15.36% -96.99% 109.83%
FCF Conversion (EBITDA) 58.52% - - - - -
FCF Conversion (Net income) 86.01% - 832.69% - - -
Dividend per Share - - - - - -
Announcement Date 28/03/19 08/05/20 30/04/21 17/08/22 26/04/23 19/04/24
1RUB in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 637 312 372 1,758 107 78.8
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 762 -368 789 -1,938 -3,841 117
ROE (net income / shareholders' equity) 57.6% 15.1% 5.27% -24.5% -20.1% -4.96%
ROA (Net income/ Total Assets) 10.9% -2.53% -3.93% -9.85% -2.94% -1.81%
Assets 1 8,150 -9,065 -2,414 3,164 7,079 2,562
Book Value Per Share - 3.200 3.390 2.090 1.770 1.730
Cash Flow per Share - 0.6300 0.6900 3.520 0.2400 0.1500
Capex 1 87.8 87.7 67.6 33.3 - -
Capex / Sales 1.12% 1.18% 0.71% 0.26% - -
Announcement Date 28/03/19 08/05/20 30/04/21 17/08/22 26/04/23 19/04/24
1RUB in Million
Estimates
  1. Stock Market
  2. Equities
  3. ACKO Stock
  4. Financials Asko-Strakhovanie