Valuation LSR Group

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
546.80 ^RUB	-0.76%		-.--%	-

17/07	Pjsc Lsr Group Reports Sales Results for the Second Quarter and First Six Months Ended June 30, 2026	CI
25/03	PJSC LSR Group 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	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

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.($)
LSR GROUP	-	-	-	-	70Cr
HASEKO CORPORATION	10.78x	0.69x	7.76x	3.64%	466.4Cr
GLENVEAGH PROPERTIES PLC	11.79x	1.25x	9.2x	9.25%	145.36Cr
ARCHICOM S.A.	7.48x	1.71x	7.29x	3.45%	85Cr
ATAL S.A.	5.65x	1.83x	7.13x	7.98%	66Cr
Average	8.92x	1.37x	7.84x	6.08%	166.45Cr
Weighted average by Cap.	10.16x	1.01x	7.93x	5.06%