Valuation Mostotrest

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 08/07/2022			5-day change	1st Jan Change
80.20 ^RUB	-0.37%		-.--%	-

28/05	Public Joint Stock Company Mostotrest Reports Earnings Results for the Full Year Ended December 31, 2025	CI
29/25/29	Public Joint Stock Company Mostotrest Reports Earnings Results for the Full Year Ended December 31, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2022	2023	2024	2025
Market Cap ¹	29,760	22,634	22,634	22,634	22,634
Change	-	-	0%	0%	0%
Enterprise Value (EV) ¹	36,945	21,615	21,468	22,566	16,622
Change	-	-	-0.68%	5.12%	-26.34%
P/E Ratio	-4.79x	33.1x	24.5x	-6,009x	42.4x
PBR	13.1x	6.89x	5.16x	5.19x	4.62x
PEG	-	-	0.7x	60x	-0x
Capitalization / Revenue	0.3x	4.66x	5.83x	6.14x	2.89x
EV / Revenue	0.38x	4.45x	5.53x	6.12x	2.12x
EV / EBITDA	11.1x	24.1x	230x	-21x	17.8x
EV / EBIT	59.1x	25.7x	-1,899x	-19.1x	22.8x
EV / FCF	3.46x	-	-2.3x	3.17x	5.69x
FCF Yield	28.9%	-	-43.5%	31.5%	17.6%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-22	2.421	3.277	-0.0133	1.89
Distribution rate	-	-	-	-	-
Net sales ¹	97,905	4,858	3,883	3,688	7,827
EBITDA ¹	3,316	895.6	93.16	-1,072	936
EBIT ¹	625	841	-11.31	-1,184	730.3
Net income ¹	-6,185	683.1	924.9	-3.767	532.7
Net Debt ¹	7,185	-1,018	-1,166	-67.56	-6,012
Reference price ²	105.45	80.20	80.20	80.20	80.20
Nbr of stocks (in thousands)	2,82,216	2,82,216	2,82,216	2,82,216	2,82,216
Announcement Date	25/05/21	23/05/24	23/05/24	29/05/25	28/05/26

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.($)
MOSTOTREST	-	-	-	-	28Cr
STERLING INFRASTRUCTURE, INC.	45.33x	6.1x	26.92x	-	2.57TCr
CONSTRUCTION PARTNERS, INC.	36.26x	2.05x	13.35x	-.--%	597.57Cr
IRB INFRASTRUCTURE DEVELOPERS LIMITED	28.72x	4.96x	9.28x	0.71%	254.93Cr
SHANDONG HI-SPEED ROAD&BRIDGE GROUP CO., LTD.	3.59x	-	-	-	114.34Cr
I.CO.P. S.P.A. SOCIETÀ BENEFIT	18.51x	1.7x	9.67x	0.63%	105.83Cr
TOA CORPORATION	9.98x	-	-	3.95%	100.26Cr
Average	23.73x	3.70x	14.80x	1.32%	539.13Cr
Weighted average by Cap.	39.78x	5.20x	22.83x	0.61%