Financials Rostelecom

Equities

RTKM

RU0008943394

Integrated Telecommunications Services

End-of-day quote Moscow Micex - RTS Other stock markets 03:30:00 08/07/2022 am IST			5-day change	1st Jan Change
66.54 ^RUB	+1.60%		-.--%	-.--%

11/03	Public Joint Stock Company Rostelecom acquired OOO Mango Telecom and M. Developer LLC.	CI
2023	Russia completes repair of Baltic Sea telecoms cable, Finland says	RE

Valuation

Fiscal Period: December	2016	2017	2018	2019	2020	2021
Capitalization ¹	1,84,629	1,42,331	1,62,495	1,78,137	2,93,459	2,90,871
Enterprise Value (EV) ¹	3,65,668	3,25,143	3,72,757	4,33,595	7,61,006	7,97,813
P/E ratio	16.2 x	10.7 x	12 x	12.6 x	13.2 x	10.4 x
Yield	6.41%	7.9%	6.84%	6.38%	5.17%	-
Capitalization / Revenue	0.62 x	0.47 x	0.51 x	0.53 x	0.54 x	0.5 x
EV / Revenue	1.23 x	1.06 x	1.16 x	1.29 x	1.39 x	1.38 x
EV / EBITDA	4.36 x	3.95 x	4.61 x	5.09 x	4.84 x	4.94 x
EV / FCF	87.1 x	50.5 x	17.2 x	-32.8 x	30.2 x	152 x
FCF Yield	1.15%	1.98%	5.82%	-3.05%	3.32%	0.66%
Price to Book	0.77 x	0.58 x	0.68 x	0.71 x	1.8 x	1.56 x
Nbr of stocks (in thousands)	22,34,564	22,45,443	22,48,971	22,88,416	30,50,484	33,53,318
Reference price ²	84.00	63.90	73.07	78.36	96.73	87.22
Announcement Date	03/03/17	06/03/18	12/03/19	03/03/20	09/03/21	03/03/22

¹RUB in Million²

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2016	2017	2018	2019	2020	2021
Net sales ¹	2,97,446	3,05,329	3,20,239	3,37,421	5,46,889	5,80,092
EBITDA ¹	83,947	82,322	80,808	85,211	1,57,379	1,61,359
EBIT ¹	36,531	33,485	34,209	34,271	72,830	65,413
Operating Margin	12.28%	10.97%	10.68%	10.16%	13.32%	11.28%
Earnings before Tax (EBT) ¹	16,941	18,906	19,439	18,521	34,007	40,816
Net income ¹	11,751	13,697	14,154	14,777	23,311	28,549
Net margin	3.95%	4.49%	4.42%	4.38%	4.26%	4.92%
EPS ²	5.200	5.990	6.090	6.230	7.320	8.400
Free Cash Flow ¹	4,199	6,435	21,695	-13,239	25,229	5,251
FCF margin	1.41%	2.11%	6.77%	-3.92%	4.61%	0.91%
FCF Conversion (EBITDA)	5%	7.82%	26.85%	-	16.03%	3.25%
FCF Conversion (Net income)	35.73%	46.98%	153.28%	-	108.23%	18.39%
Dividend per Share ²	5.387	5.046	5.000	5.000	5.000	-
Announcement Date	03/03/17	06/03/18	12/03/19	03/03/20	09/03/21	03/03/22

¹RUB in Million²RUB

Estimates

Balance Sheet Analysis

Fiscal Period: December	2016	2017	2018	2019	2020	2021
Net Debt ¹	1,81,039	1,82,812	2,10,262	2,55,458	4,67,547	5,06,942
Net Cash position ¹	-	-	-	-	-	-
Leverage (Debt/EBITDA)	2.157 x	2.221 x	2.602 x	2.998 x	2.971 x	3.142 x
Free Cash Flow ¹	4,199	6,435	21,695	-13,239	25,229	5,251
ROE (net income / shareholders' equity)	4.92%	5.64%	6%	6.42%	11.7%	14.3%
ROA (Net income/ Total Assets)	4.12%	3.75%	3.54%	3.12%	4.83%	3.89%
Assets ¹	2,84,880	3,65,175	3,99,526	4,74,260	4,82,330	7,34,285
Book Value Per Share ²	109.0	109.0	108.0	110.0	53.70	55.90
Cash Flow per Share ²	1.900	1.700	4.400	8.350	9.310	14.80
Capex ¹	61,857	60,752	73,179	1,00,513	1,35,987	1,47,840
Capex / Sales	20.8%	19.9%	22.85%	29.79%	24.87%	25.49%
Announcement Date	03/03/17	06/03/18	12/03/19	03/03/20	09/03/21	03/03/22

¹RUB in Million²RUB

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Integrated Telecommunications Services

	1st Jan change	Capi.
ROSTELECOM	-.--%	2.44B
CHINA MOBILE LIMITED	+7.48%	196B
VERIZON COMMUNICATIONS	+3.16%	164B
DEUTSCHE TELEKOM AG	-0.41%	116B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION	-1.10%	93.7B
CHINA TELECOM CORPORATION LIMITED	+12.30%	71.82B
AMÉRICA MÓVIL, S.A.B. DE C.V.	+4.51%	59.9B
SAUDI TELECOM COMPANY	-7.67%	49.58B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	-17.62%	38.31B
CHARTER COMMUNICATIONS, INC.	-31.58%	38.3B

Other Integrated Telecommunications Services

Stock Market
Equities
RTKM Stock
Financials Rostelecom

Secure and Increase the Performance of your Investments with our Team of Experts at your Side

Securing my Investments

fermer