Valuation Interregional Distribution Grid Company of the North-West

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 08/07/2022			5-day change	1st Jan Change
0.0275 ^RUB	+0.73%		-.--%	-

27/05	Public Joint Stock Company "Rosseti North-West" Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
18/03	Public Joint Stock Company "Rosseti North-West" Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,201	4,986	2,634	2,634	2,634	2,634
Change	-	-4.14%	-47.17%	0%	0%	0%
Enterprise Value (EV) ¹	20,990	21,349	18,378	14,763	8,346	6,946
Change	-	1.71%	-13.92%	-19.67%	-43.47%	-16.77%
P/E	-4.56x	-5.65x	-10.2x	-4.78x	1.47x	0.51x
PBR	0.28x	0.28x	0.15x	0.16x	0.14x	0.11x
PEG	-	0.3x	0.1x	-0x	-0x	0x
Capitalization / Revenue	0.11x	0.1x	0.05x	0.05x	0.04x	0.03x
EV / Revenue	0.44x	0.42x	0.34x	0.27x	0.13x	0.08x
EV / EBITDA	4.07x	3.01x	2.13x	2.07x	1.22x	0.63x
EV / EBIT	27.8x	7.53x	4.46x	5.65x	3.51x	1.21x
EV / FCF	51.1x	1,116x	25.8x	-6.14x	-8.81x	-1.82x
FCF Yield	1.96%	0.09%	3.87%	-16.3%	-11.4%	-54.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0119	-0.009216	-0.002705	-0.005752	0.0187	0.0538
Distribution rate	-	-	-	-	-	-
Net sales ¹	48,253	50,352	53,307	53,710	62,720	81,736
EBITDA ¹	5,160	7,089	8,645	7,139	6,864	11,029
EBIT ¹	755.6	2,834	4,119	2,615	2,375	5,747
Net income ¹	-1,141	-882.8	-259.2	-551	1,787	5,156
Net Debt ¹	15,789	16,364	15,744	12,129	5,712	4,312
Reference price ²	0.0543	0.0520	0.0275	0.0275	0.0275	0.0275
Nbr of stocks (in thousands)	9,57,85,923	9,57,85,923	9,57,85,923	9,57,85,923	9,57,85,923	9,57,85,923
Announcement Date	11/03/21	15/03/22	22/03/23	18/03/24	01/03/25	18/03/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTERREGIONAL DISTRIBUTION GRID COMPANY OF THE NORTH-WEST	-	-	-	-	3.36Cr
GE VERNOVA INC.	36.14x	6.38x	46.69x	0.18%	30TCr
NEXTERA ENERGY	21.67x	9.14x	15.06x	2.85%	18TCr
IBERDROLA, S.A.	20.82x	4.29x	11.65x	3.49%	16TCr
ENEL S.P.A.	13.82x	1.97x	6.89x	5.18%	11TCr
SOUTHERN COMPANY	20.94x	5.92x	13.07x	3.26%	10TCr
CONSTELLATION ENERGY CORPORATION	22.37x	3.34x	13.38x	0.62%	9.79TCr
DUKE ENERGY CORPORATION	18.35x	5.62x	11.2x	3.54%	9.66TCr
AMERICAN ELECTRIC POWER COMPANY, INC.	20.02x	5.16x	12.41x	3.03%	6.95TCr
DOMINION ENERGY, INC.	19x	6.33x	13.55x	3.9%	6.02TCr
Average	21.46x	5.35x	15.99x	2.89%	11.82TCr
Weighted average by Cap.	23.94x	5.66x	20.93x	2.46%