Valuation OR

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 08/07/2022			5-day change	1st Jan Change
5.440 ^RUB	-1.45%		-.--%	-

29/22/29	Public Joint-Stock Company OR Reports Earnings Results for the Full Year Ended December 31, 2021	CI
28/22/28	Public Joint-Stock Company OR Auditor Raises 'Going Concern' Doubt	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Market Cap ¹	5,760	4,861	3,397	1,877	615	615
Change	-	-15.6%	-30.12%	-44.76%	-67.23%	0%
Enterprise Value (EV) ¹	12,789	16,701	16,091	14,399	685.1	688.4
Change	-	30.58%	-3.65%	-10.52%	-95.24%	0.48%
P/E	4.33x	2.88x	6.04x	-0.45x	-	-
PBR	0.44x	0.34x	0.23x	0.17x	-	-
PEG	-	0.1x	-0.1x	0x	-	-
Capitalization / Revenue	0.5x	0.35x	0.32x	0.23x	-	-
EV / Revenue	1.11x	1.22x	1.49x	1.75x	-	-
EV / EBITDA	4.73x	4.97x	7.95x	-3.44x	-0.06x	-
EV / EBIT	5.23x	5.4x	9.07x	-3.31x	-0.06x	-0.52x
EV / FCF	-3.38x	-4.96x	-12.5x	7.92x	0.05x	1.38x
FCF Yield	-29.6%	-20.1%	-7.99%	12.6%	1,935%	72.3%
Dividend per Share ²	2.36	-	-	-	-	-
Rate of return	4.63%	-	-	-	-	-
EPS ²	11.78	14.93	4.978	-37.26	-	-
Distribution rate	20%	-	-	-	-	-
Net sales ¹	11,554	13,702	10,772	8,219	-	-
EBITDA ¹	2,703	3,360	2,023	-4,184	-12,032	-
EBIT ¹	2,445	3,095	1,773	-4,354	-12,202	-1,337
Net income ¹	1,332	1,687	562.8	-4,212	-12,558	-1,337
Net Debt ¹	7,029	11,840	12,694	12,522	70.1	73.41
Reference price ²	50.950	43.000	30.050	16.600	5.440	5.440
Nbr of stocks (in thousands)	1,13,056	1,13,056	1,13,056	1,13,056	1,13,056	1,13,056
Announcement Date	05/04/19	30/03/20	29/03/21	28/04/22	29/02/24	29/02/24

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.($)
OR	-	-	-	-	75.57L
DECKERS OUTDOOR CORPORATION	14.17x	2.24x	9.72x	-.--%	1.47TCr
BIRKENSTOCK HOLDING PLC	20.33x	3.45x	11.34x	-.--%	837.88Cr
CROCS, INC.	9.72x	1.69x	6.96x	-.--%	618.88Cr
HUALI INDUSTRIAL GROUP COMPANY LIMITED	10.84x	1.23x	5.91x	6.14%	534.12Cr
YUE YUEN INDUSTRIAL (HOLDINGS) LIMITED	8.76x	0.31x	3.33x	7.97%	262.23Cr
POU CHEN CORPORATION	7.14x	-	-	-	223.27Cr
LAI YIH FOOTWEAR CO., LTD.	18.11x	1.35x	9.99x	3.6%	166.46Cr
WOLVERINE WORLD WIDE, INC.	11.13x	0.94x	8.68x	2.34%	140.69Cr
ALPARGATAS S.A.	11.03x	1.57x	7.25x	4.64%	137.49Cr
Average	12.36x	1.60x	7.90x	3.09%	439.5Cr
Weighted average by Cap.	13.59x	2.05x	8.64x	1.66%