Valuation SBERBANK RUSSIA ADR London S.E.

Stocks

End-of-day quote London S.E. Other stock markets 27/04/2022			5-day change	1st Jan Change
0.0453 ^USD	-.--%		-.--%	-

05/06	Sberbank CEO says Russia's economic growth in current conditions is 'a miracle'	RE
03/06	Sberbank calls for more Indian workers to ease labour shortages in Russia's construction	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	58,25,614	66,11,559	29,93,478	29,93,478	29,93,478	28,53,127
Change	-	13.49%	-54.72%	0%	0%	-4.69%
Enterprise Value (EV) ¹	50,06,614	68,53,959	65,24,578	90,11,878	40,178	-15,36,173
Change	-	36.9%	-4.81%	38.12%	-99.55%	-3,923.41%
P/E Ratio	7.9x	5.16x	10.7x	1.93x	1.85x	1.71x
PBR	1.25x	1.2x	0.5x	0.44x	0.41x	0.35x
PEG	-	0.1x	-0.1x	0x	0.44x	0.21x
Capitalization / Revenue	3.24x	2.72x	1.76x	0.98x	0.92x	0.76x
EV / Revenue	2.79x	2.82x	3.84x	2.94x	0.01x	-0.41x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	18.7	-	25	33.3	34.8	37.64
Rate of return	6.9%	-	18.8%	25%	26.1%	28.2%
EPS ²	34.3	56.88	12.4	69.06	71.94	77.76
Distribution rate	54.5%	-	202%	48.2%	48.4%	48.4%
Net sales ¹	17,96,100	24,30,500	16,99,900	30,61,000	32,63,700	37,58,400
EBITDA	-	-	-	-	-	-
EBIT	-	-	-	-	-	-
Net income ¹	7,61,100	12,50,700	2,75,100	15,11,800	15,81,600	17,07,400
Net Debt ¹	-8,19,000	2,42,400	35,31,100	60,18,400	-29,53,300	-43,89,300
Reference price ²	271.10	293.62	133.30	133.30	133.30	133.30
Nbr of stocks (in thousands)	2,14,88,800	2,25,17,400	2,24,56,700	2,24,56,700	2,24,56,700	2,14,03,800
Announcement Date	05/03/21	05/03/22	09/03/23	27/02/24	26/02/25	25/02/26

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.($)
JPMORGAN CHASE & CO.	14.31x	-	-	1.97%	86TCr
BANK OF AMERICA CORPORATION	12.49x	-	-	2.11%	40TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.99x	-	-	5.17%	38TCr
HSBC HOLDINGS PLC	11.49x	-	-	4.51%	32TCr
CHINA CONSTRUCTION BANK CORPORATION	5.85x	-	-	5.22%	31TCr
BANK OF CHINA LIMITED	6.25x	-	-	4.99%	27TCr
ROYAL BANK OF CANADA	17.53x	-	-	2.43%	28TCr
WELLS FARGO & COMPANY	11.89x	-	-	2.26%	25TCr
MITSUBISHI UFJ FINANCIAL GROUP, INC.	16.57x	-	-	2.33%	23TCr
Average	11.38x			3.44%	36.58TCr
Weighted average by Cap.	11.64x			3.24%