|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 546.80 RUB | -0.76% |
|
-.--% | - |
| 25/03 | PJSC LSR Group Reports Earnings Results for the Full Year Ended December 31, 2025 | CI |
| 17/03 | PJSC LSR Group Reports Sales Results for the Fourth Quarter and Full Year Ended 31 December 2025 | CI |
Company Valuation: LSR Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 86,814 | 61,022 | 56,337 | 56,337 | 56,337 | 56,337 |
| Change | - | -29.71% | -7.68% | 0% | 0% | 0% |
| Enterprise Value (EV) 1 | 1,16,755 | 1,70,455 | 2,46,496 | 2,32,769 | 2,81,281 | 3,93,318 |
| Change | - | 45.99% | 44.61% | -5.57% | 20.84% | 39.83% |
| P/E | 7.22x | 3.56x | 4.04x | 1.98x | 1.93x | 5.08x |
| PBR | 0.95x | 0.59x | 0.58x | 0.47x | 0.4x | 0.42x |
| PEG | - | 0.1x | -0.2x | 0x | 0.75x | -0.1x |
| Capitalization / Revenue | 0.74x | 0.47x | 0.4x | 0.24x | 0.24x | 0.22x |
| EV / Revenue | 0.99x | 1.31x | 1.76x | 0.99x | 1.18x | 1.56x |
| EV / EBITDA | 4.86x | 5.05x | 6.8x | 3.5x | 4.16x | 6.56x |
| EV / EBIT | 5.28x | 5.36x | 7.17x | 3.6x | 4.3x | 6.82x |
| EV / FCF | -14.9x | -2.42x | -3.08x | 16.9x | -4.99x | -3.43x |
| FCF Yield | -6.73% | -41.3% | -32.5% | 5.9% | -20% | -29.2% |
| Dividend per Share 2 | 59 | - | 78 | 100 | 78 | - |
| Rate of return | 6.81% | - | 14.3% | 18.3% | 14.3% | - |
| EPS 2 | 120 | 170.8 | 135.4 | 276.3 | 283.4 | 107.6 |
| Distribution rate | 49.2% | - | 57.6% | 36.2% | 27.5% | - |
| Net sales 1 | 1,18,052 | 1,30,515 | 1,39,662 | 2,36,197 | 2,39,227 | 2,52,074 |
| EBITDA 1 | 24,039 | 33,726 | 36,243 | 66,547 | 67,629 | 59,953 |
| EBIT 1 | 22,119 | 31,786 | 34,380 | 64,642 | 65,490 | 57,653 |
| Net income 1 | 12,025 | 16,266 | 13,366 | 28,345 | 28,604 | 10,783 |
| Net Debt 1 | 29,941 | 1,09,433 | 1,90,159 | 1,76,432 | 2,24,944 | 3,36,981 |
| Reference price 2 | 866.40 | 609.00 | 546.80 | 546.80 | 546.80 | 546.80 |
| Nbr of stocks (in thousands) | 1,00,201 | 1,00,201 | 1,03,030 | 1,03,030 | 1,03,030 | 1,03,030 |
| Announcement Date | 22/03/21 | 25/03/22 | 27/06/23 | 16/03/24 | 19/03/25 | 25/03/26 |
1RUB in Million2RUB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 70Cr | |
| 10.94x | 0.69x | 7.89x | 3.63% | 456.16Cr | |
| 11.38x | 1.22x | 8.96x | 9.58% | 139.13Cr | |
| 7.29x | 1.77x | 7.13x | 3.55% | 81Cr | |
| Average | 9.87x | 1.23x | 7.99x | 5.59% | 186.6Cr | |
| Weighted average by Cap. | 10.59x | 0.93x | 8.02x | 4.85% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- LSRG Stock
- Valuation LSR Group
Select your edition
All financial news and data tailored to specific country editions
