Valuation RBC

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
2.768 ^RUB	+0.07%		-.--%	-

30/07	Tomorrow, Everyone Replaced? When AI Leaves the Screen and Comes for Our Jobs
25/06	Global markets live: Amazon, Tesla, Micron, Qualcomm, HSBC…

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2023	2024
Market Cap ¹	1,206	1,217	970.6	970.6
Change	-	0.93%	-	0%
Enterprise Value (EV) ¹	16,288	15,192	21,082	26,112
Change	-	-6.73%	-	23.86%
P/E	0.32x	2.54x	-2.61x	-6.33x
PBR	-0.09x	-0.1x	-0.29x	-0.28x
PEG	-	-0x	-	0.1x
Capitalization / Revenue	0.21x	0.2x	-	-
EV / Revenue	2.78x	2.53x	-	-
EV / EBITDA	29.3x	15x	-143x	-133x
EV / EBIT	49.5x	18.5x	-142x	-133x
EV / FCF	-17.1x	53.1x	-	-11.4x
FCF Yield	-5.85%	1.88%	-	-8.79%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	10.59	1.366	-1.06	-0.4376
Distribution rate	-	-	-	-
Net sales ¹	5,869	6,009	-	-
EBITDA ¹	556	1,010	-147.8	-196
EBIT ¹	329	820	-148.4	-196.6
Net income ¹	3,712	479	-387.5	-160
Net Debt ¹	15,082	13,975	20,111	25,141
Reference price ²	3.440	3.472	2.768	2.768
Nbr of stocks (in thousands)	3,50,654	3,50,654	3,50,654	3,50,654
Announcement Date	05/05/20	30/04/21	22/04/25	22/04/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RBC	-	-	-	-	1.21Cr
TENCENT HOLDINGS LIMITED	14.8x	3.95x	9.1x	1.38%	49TCr
NETFLIX, INC.	21.59x	6.39x	19.2x	-.--%	32TCr
UBER TECHNOLOGIES, INC.	21.88x	2.57x	13.05x	-.--%	15TCr
SK SQUARE CO., LTD.	2.93x	78.73x	2.19x	0.14%	11TCr
SPOTIFY TECHNOLOGY S.A.	37.13x	4.34x	28.63x	-.--%	11TCr
AIRBNB, INC.	32.04x	6.29x	17.66x	-.--%	10TCr
DOORDASH, INC.	78.06x	4.63x	22.05x	-.--%	8.75TCr
PROSUS N.V.	10.03x	7.33x	88.11x	0.68%	8.74TCr
NASPERS LIMITED	7.78x	2.98x	61.82x	0.77%	3.39TCr
Average	25.14x	13.02x	29.09x	0.33%	14.84TCr
Weighted average by Cap.	22.20x	10.14x	19.80x	0.52%