Valuation Gazprom

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
198.00 ^RUB	+0.04%		-.--%	-

03/08	Russia's LNG exports in January-July up 11% year-on-year, data shows	RE
03/08	Russia's pipeline gas exports to Europe down 5.2% in July year-on-year, data shows	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	50,28,951	81,16,688	46,81,614	46,81,614	46,81,614	46,81,614
Change	-	61.4%	-42.32%	0%	0%	0%
Enterprise Value (EV) ¹	91,09,726	1,10,43,315	88,10,487	1,01,15,204	1,08,69,204	1,11,79,254
Change	-	21.23%	-20.22%	14.81%	7.45%	2.85%
P/E	37.6x	3.9x	3.87x	-7.18x	4.03x	3.77x
PBR	0.36x	0.51x	0.3x	0.31x	0.29x	0.27x
PEG	-	0x	-0.1x	0x	-0x	0.54x
Capitalization / Revenue	0.8x	0.79x	0.4x	0.55x	0.44x	0.48x
EV / Revenue	1.44x	1.08x	0.75x	1.18x	1.01x	1.14x
EV / EBITDA	6.74x	3.02x	2.28x	6.57x	3.54x	3.77x
EV / EBIT	15.8x	3.85x	2.99x	18.2x	6.29x	7.04x
EV / FCF	-14.9x	18.8x	-39.4x	-54x	-23.9x	-12x
FCF Yield	-6.73%	5.32%	-2.54%	-1.85%	-4.19%	-8.33%
Dividend per Share ²	12.55	52.53	51.03	-	-	-
Rate of return	5.9%	15.3%	25.8%	-	-	-
EPS ²	5.66	88.07	51.11	-27.58	49.15	52.57
Distribution rate	222%	59.6%	99.9%	-	-	-
Net sales ¹	63,21,559	1,02,41,353	1,16,73,950	85,41,818	1,07,14,686	97,70,671
EBITDA ¹	13,50,892	36,60,200	38,59,282	15,38,635	30,72,262	29,64,405
EBIT ¹	5,75,427	28,69,328	29,46,734	5,57,271	17,26,973	15,87,238
Net income ¹	1,35,341	20,93,071	12,25,807	-6,29,085	12,18,543	13,06,777
Net Debt ¹	40,80,775	29,26,627	41,28,873	54,33,590	61,87,590	64,97,640
Reference price ²	212.69	343.28	198.00	198.00	198.00	198.00
Nbr of stocks (in thousands)	2,36,44,513	2,36,44,513	2,36,44,513	2,36,44,513	2,36,44,513	2,36,44,513
Announcement Date	29/04/21	28/04/22	24/04/23	02/05/24	30/04/25	29/04/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GAZPROM	-	-	-	-	5.55TCr
THE HONG KONG AND CHINA GAS COMPANY LIMITED	21.1x	3.28x	14.17x	5.17%	1.61TCr
ITALGAS S.P.A.	11.86x	7.08x	9.25x	5.48%	1.02TCr
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P.	13.93x	5.79x	20.59x	9.53%	836.71Cr
ENN NATURAL GAS CO., LTD.	10.16x	0.51x	4.23x	5.63%	795.46Cr
KUNLUN ENERGY COMPANY LIMITED	9.15x	0.19x	2.33x	5.49%	761.58Cr
UGI CORPORATION	12.5x	-	-	4.25%	756.31Cr
ENN ENERGY HOLDINGS LIMITED	7.44x	0.49x	4.62x	6.78%	667.09Cr
SOUTHWEST GAS HOLDINGS, INC.	20.86x	5.48x	11.64x	2.78%	667.15Cr
NEW JERSEY RESOURCES CORPORATION	15.56x	4.45x	12.71x	3.45%	563.55Cr
Average	13.62x	3.41x	9.94x	5.4%	1.32TCr
Weighted average by Cap.	14.31x	3.53x	10.49x	5.48%