Valuation Gazprom

Equities

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

29/08	Public Joint Stock Company Gazprom Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI
20/08	Gazprom says it will send 42.4 mcm of gas to Europe via Ukraine on Tuesday	RE

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	33,92,350	58,51,048	50,28,951	81,16,688	46,81,614	46,81,614
Change	-	72.48%	-14.05%	61.4%	-42.32%	0%
Enterprise Value (EV) ¹	55,83,754	85,59,617	91,09,726	1,10,43,315	88,10,487	1,01,15,204
Change	-	53.3%	6.43%	21.23%	-20.22%	14.81%
P/E ratio	2.33x	4.8x	37.6x	3.9x	3.87x	-7.18x
PBR	0.26x	0.43x	0.36x	0.51x	0.3x	0.31x
PEG	-	-0.3x	-0.4x	0x	-0.1x	0x
Capitalization / Revenue	0.41x	0.76x	0.8x	0.79x	0.4x	0.55x
EV / Revenue	0.68x	1.12x	1.44x	1.08x	0.75x	1.18x
EV / EBITDA	2.07x	4.21x	6.74x	3.02x	2.28x	6.57x
EV / EBIT	2.74x	6.34x	15.8x	3.85x	2.99x	18.2x
EV / FCF	233x	-18.6x	-14.9x	18.8x	-39.4x	-54x
FCF Yield	0.43%	-5.39%	-6.73%	5.32%	-2.54%	-1.85%
Dividend per Share ²	16.61	15.24	12.55	52.53	51.03	-
Rate of return	10.8%	5.94%	5.9%	15.3%	25.8%	-
EPS ²	65.89	53.46	5.66	88.07	51.11	-27.58
Distribution rate	25.2%	28.5%	222%	59.6%	99.9%	-
Net sales ¹	82,24,177	76,59,623	63,21,559	1,02,41,353	1,16,73,950	85,41,818
EBITDA ¹	27,02,708	20,31,343	13,50,892	36,60,200	38,59,282	15,38,635
EBIT ¹	20,38,094	13,49,947	5,75,427	28,69,328	29,46,734	5,57,271
Net income ¹	14,56,270	12,02,887	1,35,341	20,93,071	12,25,807	-6,29,085
Net Debt ¹	21,91,404	27,08,569	40,80,775	29,26,627	41,28,873	54,33,590
Reference price ²	153.50	256.40	212.69	343.28	198.00	198.00
Nbr of stocks (in thousands)	2,21,00,000	2,28,20,000	2,36,44,513	2,36,44,513	2,36,44,513	2,36,44,513
Announcement Date	29/04/19	29/04/20	29/04/21	28/04/22	24/04/23	02/05/24

¹RUB in Million²RUB

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ARAMCO	14.98x	3.69x	7.07x	+6.97%	1,747B
EXXON MOBIL CORPORATION	12.98x	1.43x	6.59x	+3.46%	494B
SHELL PLC	8.59x	0.84x	3.77x	+4.14%	212B
PETROCHINA COMPANY LIMITED	5.57x	0.47x	2.93x	+8.63%	196B
TOTALENERGIES SE	7.65x	0.85x	3.94x	+5.09%	156B
PETROBRAS	6.83x	1.5x	2.89x	+17.41%	90.16B
EQUINOR ASA	7.97x	0.72x	1.85x	+10.23%	69.65B
ENI S.P.A	7.48x	0.67x	3.17x	+7.12%	49.29B
SUNCOR ENERGY INC.	9.32x	1.41x	4.4x	+4.45%	46.33B
Average	9.04x	1.29x	4.07x	+7.50%	340.01B
Weighted average by Cap.	12.64x	2.56x	6.00x	+6.57%