Valuation PhosAgro

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 08/07/2022			5-day change	1st Jan Change
7,929.00 ^RUB	+0.11%		-.--%	-

30/05	Public Joint-Stock Company PhosAgro Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
29/05	Russia's Phosagro says its board recommends no 2025 dividend	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,05,658	7,55,374	10,26,806	10,26,806	10,26,806	10,26,806
Change	-	86.21%	35.93%	0%	0%	0%
Enterprise Value (EV) ¹	5,62,222	9,09,092	12,07,144	12,50,012	13,52,162	13,47,274
Change	-	61.7%	32.79%	3.55%	8.17%	-0.36%
P/E	24x	5.82x	5.56x	11.9x	12.2x	8.99x
PBR	3.84x	4.59x	5.2x	6.78x	6.24x	4.29x
PEG	-	0x	0.1x	-0.2x	-6.35x	0.3x
Capitalization / Revenue	1.6x	1.8x	1.8x	2.33x	2.02x	1.79x
EV / Revenue	2.21x	2.16x	2.12x	2.84x	2.66x	2.35x
EV / EBITDA	6.78x	4.77x	4.54x	7.46x	7.98x	6.79x
EV / EBIT	9.72x	5.52x	5.08x	9.17x	10.1x	8.49x
EV / FCF	20.6x	18.4x	14.6x	12.7x	-36.2x	459x
FCF Yield	4.86%	5.43%	6.85%	7.85%	-2.76%	0.22%
Dividend per Share ²	297	885	783	864	330	-
Rate of return	9.48%	15.2%	9.88%	10.9%	4.16%	-
EPS ²	130.7	1,002	1,426	664.7	652	881.9
Distribution rate	227%	88.4%	54.9%	130%	50.6%	-
Net sales ¹	2,53,879	4,20,488	5,69,527	4,40,304	5,07,689	5,73,628
EBITDA ¹	82,865	1,90,494	2,66,134	1,67,485	1,69,520	1,98,314
EBIT ¹	57,863	1,64,591	2,37,781	1,36,332	1,33,807	1,58,741
Net income ¹	16,932	1,29,697	1,84,662	86,084	84,430	1,14,205
Net Debt ¹	1,56,564	1,53,718	1,80,338	2,23,207	3,25,356	3,20,468
Reference price ²	3,133.00	5,833.00	7,929.00	7,929.00	7,929.00	7,929.00
Nbr of stocks (in thousands)	1,29,479	1,29,500	1,29,500	1,29,500	1,29,500	1,29,500
Announcement Date	19/02/21	10/02/22	03/03/23	26/04/24	13/02/25	30/04/26

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.($)
PHOSAGRO	-	-	-	-	1.3TCr
CORTEVA, INC.	29.75x	2.77x	11.91x	0.97%	5.1TCr
YUNNAN YUNTIANHUA CO., LTD.	10.44x	1.17x	6.07x	5.22%	814.36Cr
UPL LIMITED	15.21x	1.13x	5.91x	1.57%	502.13Cr
PI INDUSTRIES LIMITED	31.24x	5.03x	19.86x	0.57%	436.67Cr
THE SCOTTS MIRACLE-GRO COMPANY	23.44x	1.73x	9.76x	4.3%	362.54Cr
Average	22.02x	2.37x	10.70x	2.52%	1.42TCr
Weighted average by Cap.	26.34x	2.56x	11.21x	1.63%