Valuation Bashinformsvyaz

Stocks

Delayed Moscow Micex - RTS 10/08/2020			5-day change	1st Jan Change
8.700 ^RUB	-.--%		-.--%	-

28/25/28	Public Joint-Stock Company Bashinformsvyaz Reports Earnings Results for the Full Year Ended December 31, 2024	CI
18/24/18	Public Joint-Stock Company Bashinformsvyaz Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	8,257	8,257	8,257	8,257	8,257	8,257
Change	-	0%	0%	0%	0%	0%
Enterprise Value (EV) ¹	12,905	15,995	13,856	13,894	15,437	9,779
Change	-	23.94%	-13.37%	0.27%	11.11%	-36.65%
P/E	4.35x	12.9x	3.04x	3.29x	3.83x	15.1x
PBR	0.48x	0.49x	0.49x	0.39x	0.33x	0.34x
PEG	-	-0.2x	0x	-0.43x	-0.3x	-0.2x
Capitalization / Revenue	1.3x	1.34x	1.32x	0.32x	0.26x	0.32x
EV / Revenue	2.04x	2.6x	2.22x	0.54x	0.48x	0.38x
EV / EBITDA	5.51x	8.21x	11.5x	1.9x	1.3x	1.34x
EV / EBIT	9.91x	19.3x	236x	4.2x	2.03x	2.07x
EV / FCF	7.66x	20.5x	11.4x	-15.9x	4x	2.95x
FCF Yield	13.1%	4.89%	8.77%	-6.29%	25%	33.9%
Dividend per Share ²	0.854	0.332	-	0.3805	-	-
Rate of return	9.82%	3.82%	-	4.37%	-	-
EPS ²	2	0.6739	2.863	2.646	2.27	0.575
Distribution rate	42.7%	49.3%	-	14.4%	-	-
Net sales ¹	6,336	6,158	6,246	25,705	31,961	25,904
EBITDA ¹	2,340	1,947	1,205	7,327	11,901	7,317
EBIT ¹	1,303	826.8	58.66	3,305	7,596	4,732
Net income ¹	1,927	649.1	2,758	2,511	2,155	545.4
Net Debt ¹	4,649	7,738	5,600	5,637	7,180	1,522
Reference price ²	8.700	8.700	8.700	8.700	8.700	8.700
Nbr of stocks (in thousands)	9,49,024	9,49,024	9,49,024	9,49,024	9,49,024	9,49,024
Announcement Date	27/03/20	24/03/21	23/03/22	11/05/23	18/10/24	28/03/25

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.($)
BASHINFORMSVYAZ	-	-	-	-	8.59Cr
CHINA MOBILE LIMITED	11.35x	1.31x	4.17x	6.8%	23TCr
VERIZON COMMUNICATIONS, INC.	9.91x	2.48x	6.49x	6.31%	19TCr
DEUTSCHE TELEKOM AG	12.64x	2.09x	5.38x	4.31%	14TCr
JIO PLATFORMS LIMITED	40.53x	8.42x	15.67x	-	13TCr
CHINA TELECOM CORPORATION LIMITED	11.6x	0.95x	3.61x	6.42%	8.97TCr
NTT, INC.	13.53x	1.86x	8.11x	3.09%	8.96TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.68x	2.05x	5.14x	2.41%	7.32TCr
SAUDI TELECOM COMPANY	13.79x	2.56x	8.1x	5.34%	5.48TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	22.17x	5.13x	18.72x	4.9%	5.26TCr
Average	16.58x	2.98x	8.38x	4.95%	10.46TCr
Weighted average by Cap.	16.07x	2.86x	7.52x	5.37%