Valuation Far-Eastern Shipping Company PLC.

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
30.50 ^RUB	+0.30%		-.--%	-

08-31	Far-Eastern Shipping Company PLC. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-04	Russia's FESCO halts new Black Sea orders after drone sinks vessel	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	34,087	80,244	90,013	90,013	90,013	90,013
Change	-	135.41%	12.17%	0%	0%	0%
Enterprise Value (EV) ¹	66,346	109,072	98,438	123,667	122,233	117,693
Change	-	64.4%	-9.75%	25.63%	-1.16%	-3.71%
P/E	4.25x	2.15x	2.33x	2.39x	3.36x	-38.7x
PBR	10.6x	1.54x	1.03x	0.67x	0.54x	0.59x
PEG	-	0x	0.67x	-1.01x	-0.1x	0x
Capitalization / Revenue	0.55x	0.71x	0.55x	0.52x	0.49x	0.52x
EV / Revenue	1.07x	0.96x	0.61x	0.72x	0.66x	0.69x
EV / EBITDA	6.09x	2.41x	1.43x	2.75x	2.63x	4.79x
EV / EBIT	7.52x	2.75x	1.55x	3.34x	3.31x	8.57x
EV / FCF	8.11x	136x	25x	-3.73x	-22.1x	5.43x
FCF Yield	12.3%	0.73%	4%	-26.8%	-4.52%	18.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	2.72	12.64	13.08	12.77	9.075	-0.7885
Distribution rate	-	-	-	-	-	-
Net sales ¹	62,168	113,709	162,639	172,004	184,978	171,583
EBITDA ¹	10,900	45,281	68,893	44,911	46,538	24,572
EBIT ¹	8,825	39,697	63,688	37,018	36,930	13,740
Net income ¹	8,026	37,306	38,613	37,702	26,784	-2,327
Net Debt ¹	32,259	28,828	8,425	33,654	32,220	27,680
Reference price ²	11.55	27.19	30.50	30.50	30.50	30.50
Nbr of stocks (in thousands)	2,951,250	2,951,250	2,951,250	2,951,250	2,951,250	2,951,250
Announcement Date	30/04/21	04/04/22	25/04/23	23/04/24	08/04/25	10/04/26

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.($)
FAR-EASTERN SHIPPING COMPANY PLC.	-	-	-	-	1.12B
AP MOLLER MAERSK	8x	0.75x	3.59x	4.76%	51.55B
COSCO SHIPPING HOLDINGS CO., LTD.	7.41x	0.6x	2.46x	7.37%	35.95B
HAPAG-LLOYD AG	33.22x	1.37x	7.43x	1.79%	27.93B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	9.93x	4.29x	8x	3.96%	24.27B
NIPPON YUSEN KABUSHIKI KAISHA	10.7x	1.43x	10.38x	4.12%	18.27B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.39x	4.15x	10.42x	6.62%	16.52B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.5x	1.2x	3.64x	7.09%	16.31B
MITSUI O.S.K. LINES, LTD.	8.81x	2.1x	13.69x	2.87%	15.55B
HMM CO.,LTD	10.91x	0.87x	3.78x	3.07%	15.06B
Average	11.99x	1.86x	7.04x	4.63%	22.25B
Weighted average by Cap.	11.99x	1.64x	6.17x	4.73%