Valuation Rostelecom

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
66.54 ^RUB	+1.60%		-.--%	-

07/07	Viva Armenia CJSC signed an agreement to acquire GNC-ALFA CJSC from Public Joint Stock Company Rostelecom (MISX : RTKM).	CI
14/05	Public Joint Stock Company Rostelecom Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,93,459	2,90,871	2,22,765	2,22,765	2,23,117	2,24,962
Change	-	-0.88%	-23.41%	0%	0.16%	0.83%
Enterprise Value (EV) ¹	7,61,006	7,97,813	7,27,861	7,89,051	8,86,354	9,18,567
Change	-	4.84%	-8.77%	8.41%	12.33%	3.63%
P/E	13.2x	10.4x	7.17x	6.53x	14.9x	20x
PBR	1.8x	1.56x	1.11x	1.01x	1.03x	1.03x
PEG	-	0.7x	0.7x	0.66x	-0.3x	-0.8x
Capitalization / Revenue	0.54x	0.5x	0.36x	0.31x	0.29x	0.26x
EV / Revenue	1.39x	1.38x	1.16x	1.11x	1.14x	1.05x
EV / EBITDA	4.84x	4.94x	3.99x	3.85x	3.88x	3.52x
EV / EBIT	10.4x	12.2x	7.58x	6.84x	7.48x	6.29x
EV / FCF	30.2x	152x	12.5x	20.9x	17.5x	34x
FCF Yield	3.32%	0.66%	7.97%	4.78%	5.72%	2.94%
Dividend per Share ²	5	-	5.446	6.06	2.71	-
Rate of return	5.17%	-	8.19%	9.11%	4.07%	-
EPS ²	7.32	8.4	9.277	10.19	4.48	3.327
Distribution rate	68.3%	-	58.7%	59.5%	60.5%	-
Net sales ¹	5,46,889	5,80,092	6,27,055	7,07,801	7,79,945	8,72,790
EBITDA ¹	1,57,379	1,61,359	1,82,474	2,05,041	2,28,473	2,60,961
EBIT ¹	72,830	65,413	96,005	1,15,307	1,18,520	1,46,141
Net income ¹	23,311	28,549	31,029	34,418	15,232	11,346
Net Debt ¹	4,67,547	5,06,942	5,05,096	5,66,286	6,63,237	6,93,605
Reference price ²	96.73	87.22	66.54	66.54	66.54	66.54
Nbr of stocks (in thousands)	30,50,484	33,53,318	33,51,623	33,51,623	33,56,920	33,84,643
Announcement Date	09/03/21	03/03/22	26/02/24	26/02/24	26/02/25	26/02/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ROSTELECOM	-	-	-	-	276.74Cr
VERIZON COMMUNICATIONS, INC.	9.8x	2.42x	6.37x	6.39%	18TCr
DEUTSCHE TELEKOM AG	12.23x	2.06x	5.32x	4.4%	14TCr
NTT, INC.	13.67x	1.87x	8.16x	3.06%	9TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.59x	1.92x	4.82x	2.61%	6.83TCr
SAUDI TELECOM COMPANY	14.61x	2.64x	8.22x	5.24%	5.6TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	22.47x	5.18x	18.89x	4.85%	5.32TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.13x	2.65x	5.89x	4.52%	4.95TCr
ORANGE	9.33x	1.71x	5.17x	5.54%	4.23TCr
SWISSCOM AG	25.2x	3.38x	7.42x	4.01%	4.22TCr
Average	14.89x	2.65x	7.81x	4.51%	7.25TCr
Weighted average by Cap.	13.48x	2.49x	7.27x	4.72%