Valuation Investment Company IC Russ-Invest
Stocks
RUSI
RU000A0JQ9W5
Diversified Investment Services
|
End-of-day quote
Moscow Micex - RTS
08/07/2022
|
5-day change | 1st Jan Change | ||
| 49.80 RUB | -.--% |
|
-.--% | - |
Company Valuation: Investment Company IC Russ-Invest
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 4,155 | 5,321 | 5,380 | 5,380 | 5,403 | 5,403 |
| Change | - | 28.05% | 1.11% | 0% | 0.44% | 0% |
| Enterprise Value (EV) 1 | 393.6 | 1,983 | 2,961 | 2,880 | 3,604 | 4,191 |
| Change | - | 403.86% | 49.33% | -2.74% | 25.12% | 16.31% |
| P/E | 10.2x | -15.8x | -8.02x | 10.2x | -9.8x | -20.1x |
| PBR | 0.91x | 1.25x | 1.51x | 1.31x | 1.51x | 1.64x |
| PEG | - | 0x | -0.1x | -0x | 0x | 0.4x |
| Capitalization / Revenue | 13.4x | 104x | -16.9x | 11.1x | -17.5x | 8.3x |
| EV / Revenue | 1.27x | 38.8x | -9.3x | 5.95x | -11.7x | 6.44x |
| EV / EBITDA | 3.67x | -12.1x | -5.02x | 11.6x | -6.67x | 4.85x |
| EV / EBIT | 4.17x | -10.9x | -4.91x | 12x | -6.58x | 4.9x |
| EV / FCF | 1.39x | -11.7x | -6.07x | -19.1x | -22.3x | 7.86x |
| FCF Yield | 71.8% | -8.55% | -16.5% | -5.23% | -4.48% | 12.7% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 3.792 | -3.115 | -6.213 | 4.86 | -5.081 | -2.48 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 310.8 | 51.06 | -318.4 | 483.9 | -308.9 | 650.9 |
| EBITDA 1 | 107.2 | -164.3 | -589.8 | 247.6 | -540.3 | 864.2 |
| EBIT 1 | 94.45 | -181.5 | -602.6 | 239.4 | -547.5 | 855 |
| Net income 1 | 409.2 | -336.5 | -671.2 | 527.3 | -551.5 | -269.1 |
| Net Debt 1 | -3,762 | -3,338 | -2,419 | -2,500 | -1,800 | -1,212 |
| Reference price 2 | 38.50 | 49.30 | 49.80 | 49.80 | 49.80 | 49.80 |
| Nbr of stocks (in thousands) | 1,07,930 | 1,07,930 | 1,08,032 | 1,08,032 | 1,08,503 | 1,08,503 |
| Announcement Date | 23/04/21 | 20/04/22 | 01/03/23 | 23/04/24 | 23/04/25 | 22/04/26 |
1RUB in Million2RUB
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 6.72Cr | |
| 18.53x | 3.5x | 9.59x | 3.07% | 6.37TCr | |
| 7.83x | - | - | 3.35% | 4.06TCr | |
| 13.18x | - | - | 2.12% | 1.47TCr | |
| 7.54x | 0.89x | - | 3.43% | 1.26TCr | |
| 12.37x | 0.83x | - | 1.98% | 888.75Cr | |
| 7.6x | - | - | 6.99% | 663.08Cr | |
| 20.31x | 24.36x | 75.46x | 2.29% | 433.65Cr | |
| -76.95x | 2.62x | 13.9x | 1.48% | 410.34Cr | |
| Average | 1.30x | 6.44x | 32.98x | 3.09% | 1.73TCr | |
| Weighted average by Cap. | 11.06x | 3.83x | 13.79x | 3.12% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- RUSI Stock
- Valuation Investment Company IC Russ-Invest
Select your edition
All financial news and data tailored to specific country editions
