Valuation Interregional Distribution Grid Company of Siberia

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 08/07/2022			5-day change	1st Jan Change
0.2685 ^RUB	+0.94%		-.--%	-

17/03	Public Joint Stock Company Interregional Distribution Grid Company of Siberia Reports Earnings Results for the Full Year Ended December 31, 2025	CI
27/25/27	Public Joint Stock Company Interregional Distribution Grid Company of Siberia Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	36,267	33,138	25,458	25,458	25,458	25,458
Change	-	-8.63%	-23.18%	0%	0%	0%
Enterprise Value (EV) ¹	75,286	74,628	65,382	68,226	73,658	68,561
Change	-	-0.87%	-12.39%	4.35%	7.96%	-6.92%
P/E	-136x	50.1x	-144x	-9.09x	-27.4x	23.8x
PBR	2.1x	1.85x	1.43x	1.71x	1.82x	1.68x
PEG	-	-0x	1x	-0x	0.4x	-0x
Capitalization / Revenue	0.63x	0.55x	0.39x	0.37x	0.33x	0.19x
EV / Revenue	1.3x	1.23x	1.01x	0.98x	0.95x	0.51x
EV / EBITDA	8.33x	8.99x	7.81x	10.8x	6.16x	4.45x
EV / EBIT	17.9x	23.5x	16.1x	299x	11.7x	6.39x
EV / FCF	22.6x	-23.4x	-106x	-23.2x	-12x	19.4x
FCF Yield	4.42%	-4.27%	-0.94%	-4.31%	-8.31%	5.16%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.002803	0.006971	-0.001868	-0.0295	-0.009816	0.0113
Distribution rate	-	-	-	-	-	-
Net sales ¹	57,805	60,719	64,752	69,344	77,609	1,33,372
EBITDA ¹	9,043	8,304	8,368	6,292	11,956	15,410
EBIT ¹	4,208	3,178	4,050	228.4	6,315	10,729
Net income ¹	-280	696.3	-186.6	-2,949	-980.6	1,128
Net Debt ¹	39,019	41,490	39,924	42,768	48,200	43,103
Reference price ²	0.3825	0.3495	0.2685	0.2685	0.2685	0.2685
Nbr of stocks (in thousands)	9,48,15,163	9,48,15,163	9,48,15,163	9,48,15,163	9,48,15,163	9,48,15,163
Announcement Date	11/03/21	18/03/22	24/03/23	18/03/24	03/03/25	17/03/26

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.($)
INTERREGIONAL DISTRIBUTION GRID COMPANY OF SIBERIA	-	-	-	-	33Cr
GE VERNOVA INC.	34.04x	5.99x	43.9x	0.19%	28TCr
NEXTERA ENERGY	22.12x	9.27x	15.33x	2.79%	18TCr
IBERDROLA, S.A.	21.51x	4.44x	12.01x	3.34%	17TCr
ENEL S.P.A.	14.02x	1.98x	6.96x	5.1%	12TCr
SOUTHERN COMPANY	21.86x	6.04x	13.33x	3.13%	11TCr
DUKE ENERGY CORPORATION	19.03x	5.72x	11.41x	3.41%	10TCr
CONSTELLATION ENERGY CORPORATION	21.55x	3.3x	12.95x	0.64%	9.43TCr
AMERICAN ELECTRIC POWER COMPANY, INC.	21.76x	5.41x	13.02x	2.79%	7.55TCr
DOMINION ENERGY, INC.	19.28x	6.38x	13.65x	3.85%	6.1TCr
Average	21.68x	5.39x	15.84x	2.8%	11.87TCr
Weighted average by Cap.	23.57x	5.65x	19.88x	2.44%