Valuation Polyus London S.E.

Stocks

Delayed London S.E. Other stock markets 12:30:01 03/03/2022 pm IST			5-day change	1st Jan Change
3.900 ^USD	-.--%		-.--%	-

08/07	Russia's Polyus plans to halt dividends until 2030 to invest	RE
08/07	Russia's Polyus says management will recommend suspending dividends until 2030	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	27,688	23,609	17,998	17,998	12,591	17,998
Change	-	-14.73%	-23.77%	0%	-30.04%	42.94%
Enterprise Value (EV) ¹	30,169	25,829	20,213	25,308	18,787	25,077
Change	-	-14.38%	-21.74%	25.21%	-25.77%	33.48%
P/E	17.3x	10.4x	11.6x	8.98x	3.92x	3.34x
PBR	11.7x	6.8x	3.4x	-19.8x	10.1x	3.63x
PEG	-	0.3x	-0.4x	0.3x	0x	0.2x
Capitalization / Revenue	5.54x	4.75x	4.23x	3.31x	1.71x	2.06x
EV / Revenue	6.04x	5.2x	4.75x	4.66x	2.56x	2.87x
EV / EBITDA	8.46x	7.58x	8.5x	6.84x	3.59x	4.39x
EV / EBIT	9.35x	8.43x	10.4x	7.89x	3.96x	4.84x
EV / FCF	18.7x	24.4x	-91.8x	21.7x	17.7x	25.2x
FCF Yield	5.35%	4.1%	-1.09%	4.61%	5.65%	3.96%
Dividend per Share ²	0.8483	0.772	0.5993	-	1.861	1.351
Rate of return	4.15%	4.41%	4.51%	-	14%	10.2%
EPS ²	1.185	1.677	1.147	1.48	3.388	3.98
Distribution rate	71.6%	46%	52.2%	-	54.9%	33.9%
Net sales ¹	4,998	4,966	4,257	5,436	7,343	8,723
EBITDA ¹	3,564	3,408	2,379	3,699	5,229	5,715
EBIT ¹	3,227	3,065	1,935	3,209	4,746	5,176
Net income ¹	1,598	2,270	1,560	1,729	3,219	3,789
Net Debt ¹	2,481	2,220	2,215	7,310	6,196	7,079
Reference price ²	20.46	17.49	13.29	13.29	13.29	13.29
Nbr of stocks (in thousands)	13,53,100	13,50,050	13,54,240	13,54,240	9,47,420	13,54,244
Announcement Date	25/02/21	01/03/22	15/03/23	29/02/24	05/03/25	13/03/26

¹USD in Million²USD

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.($)
FRANCO-NEVADA CORPORATION	26.77x	16.24x	16.7x	0.82%	4.16TCr
GOLD FIELDS LIMITED	6.6x	2.45x	3.45x	6.49%	2.92TCr
EVOLUTION MINING LIMITED	14.33x	4.16x	7.27x	3.63%	1.6TCr
ZHONGJIN GOLD CORP.,LTD	9.97x	-	-	6.6%	1.53TCr
HARMONY GOLD MINING COMPANY LIMITED	6.05x	1.69x	3.42x	5.16%	998.05Cr
PT ANTAM (PERSERO) TBK	6.75x	0.52x	4.23x	8.21%	399.89Cr
RAMELIUS RESOURCES LIMITED	33.17x	4.78x	7.32x	1.71%	395.11Cr
KOZA ALTIN ISLETMELERI	18.13x	3.06x	12.41x	-.--%	332.26Cr
Average	15.22x	4.70x	7.83x	4.08%	1.54TCr
Weighted average by Cap.	15.94x	7.98x	9.56x	3.84%