Valuation Moscow Exchange MICEX-RTS

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 08/07/2022			5-day change	1st Jan Change
85.20 ^RUB	-0.13%		-.--%	-

21/05	Russian finmin to issue 10-year yuan-denominated OFZ bonds on June 3	RE
21/05	Moscow Exchange says first-quarter profit at 17.2 bln roubles	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,59,741	3,45,777	1,92,337	1,92,603	1,92,917	1,92,923
Change	-	-3.88%	-44.38%	0.14%	0.16%	0%
Enterprise Value (EV) ¹	-1,69,922	-1,82,453	-2,62,217	-2,69,179	-7,24,634	-6,75,362
Change	-	-7.37%	-43.72%	-2.66%	-169.2%	6.8%
P/E	14.3x	12.4x	5.34x	3.18x	2.44x	3.26x
PBR	2.59x	2.47x	1.09x	0.86x	0.74x	0.72x
PEG	-	1.1x	0.2x	0x	0.1x	-0.1x
Capitalization / Revenue	7.12x	6.14x	2.33x	1.78x	1.24x	1.39x
EV / Revenue	-3.36x	-3.24x	-3.18x	-2.49x	-4.65x	-4.86x
EV / EBITDA	-4.75x	-4.69x	-5.45x	-3.23x	-6.53x	-7.26x
EV / EBIT	-5.01x	-4.95x	-5.71x	-3.31x	-6.66x	-7.49x
EV / FCF	-1.38x	-2.62x	3.32x	-9.2x	-1.53x	-37.3x
FCF Yield	-72.2%	-38.2%	30.1%	-10.9%	-65.5%	-2.68%
Dividend per Share ²	9.46	-	4.84	17.35	26.11	-
Rate of return	5.93%	-	5.68%	20.4%	30.6%	-
EPS ²	11.14	12.35	15.96	26.78	34.91	26.11
Distribution rate	84.9%	-	30.3%	64.8%	74.8%	-
Net sales ¹	50,548	56,323	82,477	1,08,055	1,56,001	1,38,822
EBITDA ¹	35,796	38,888	48,155	83,340	1,11,055	92,990
EBIT ¹	33,890	36,849	45,920	81,267	1,08,884	90,134
Net income ¹	25,158	28,095	36,271	60,777	79,246	59,246
Net Debt ¹	-5,29,663	-5,28,230	-4,54,554	-4,61,783	-9,17,551	-8,68,285
Reference price ²	159.57	153.18	85.20	85.20	85.20	85.20
Nbr of stocks (in thousands)	22,54,441	22,57,324	22,57,479	22,60,602	22,64,286	22,64,354
Announcement Date	05/03/21	04/03/22	17/06/23	26/02/24	06/03/25	05/03/26

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.($)
MOSCOW EXCHANGE MICEX-RTS	-	-	-	-	240.08Cr
INTERCONTINENTAL EXCHANGE, INC.	20.27x	9.02x	13.41x	1.48%	8.07TCr
HONG KONG EXCHANGES AND CLEARING LIMITED	26.1x	15.21x	19.22x	3.43%	6.46TCr
LONDON STOCK EXCHANGE GROUP PLC	32.75x	5.18x	10.34x	1.92%	5.66TCr
DEUTSCHE BÖRSE AG	20.58x	7.78x	13.14x	1.83%	5.27TCr
NASDAQ, INC.	26.5x	10.24x	17.26x	1.3%	5.14TCr
SINGAPORE EXCHANGE LIMITED	34.78x	15.92x	24.99x	1.92%	1.95TCr
EURONEXT N.V.	20.56x	8x	12.82x	2.42%	1.71TCr
B3 S.A. - BRASIL, BOLSA, BALCÃO	13.24x	6.94x	9.89x	7.32%	1.57TCr
TMX GROUP LIMITED	22.6x	8.26x	14.34x	1.9%	990.39Cr
Average	24.15x	9.62x	15.04x	2.62%	3.71TCr
Weighted average by Cap.	24.67x	9.72x	14.92x	2.24%