Valuation Mostotrest

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
80.20 ^RUB	-0.37%		-.--%	-

05-28	Public Joint Stock Company Mostotrest Reports Earnings Results for the Full Year Ended December 31, 2025	CI
29/05/25	Public Joint Stock Company Mostotrest Reports Earnings Results for the Full Year Ended December 31, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2022	2023	2024	2025
Market Cap ¹	29,760	22,634	22,634	22,634	22,634
Change	-	-	0%	0%	0%
Enterprise Value (EV) ¹	36,945	21,615	21,468	22,566	22,585
Change	-	-	-0.68%	5.12%	0.08%
P/E	-4.79x	33.1x	24.5x	-6,009x	42.5x
PBR	13.1x	6.89x	5.16x	5.19x	4.62x
PEG	-	-	0.7x	60x	-0x
Capitalization / Revenue	0.3x	4.66x	5.83x	6.14x	2.89x
EV / Revenue	0.38x	4.45x	5.53x	6.12x	2.89x
EV / EBITDA	11.1x	24.1x	230x	-21x	25.6x
EV / EBIT	59.1x	25.7x	-1,899x	-19.1x	30.5x
EV / FCF	3.46x	-	-2.3x	3.17x	-11.2x
FCF Yield	28.9%	-	-43.5%	31.5%	-8.91%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-22	2.421	3.277	-0.0133	1.888
Distribution rate	-	-	-	-	-
Net sales ¹	97,905	4,858	3,883	3,688	7,827
EBITDA ¹	3,316	895.6	93.16	-1,072	881.2
EBIT ¹	625	841	-11.31	-1,184	739.7
Net income ¹	-6,185	683.1	924.9	-3.767	532.7
Net Debt ¹	7,185	-1,018	-1,166	-67.56	-49.1
Reference price ²	105.45	80.20	80.20	80.20	80.20
Nbr of stocks (in thousands)	282,216	282,216	282,216	282,216	282,216
Announcement Date	25/05/21	23/05/24	23/05/24	29/05/25	28/05/26

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.($)
MOSTOTREST	-	-	-	-	278M
STERLING INFRASTRUCTURE, INC.	30.37x	3.86x	17.43x	-	16.3B
CONSTRUCTION PARTNERS, INC.	40.64x	2.32x	15.16x	-.--%	6.86B
IRB INFRASTRUCTURE DEVELOPERS LIMITED	27.37x	4.81x	9x	0.74%	2.48B
SHANDONG HI-SPEED ROAD&BRIDGE GROUP CO., LTD.	3.69x	-	-	-	1.14B
I.CO.P. S.P.A. SOCIETÀ BENEFIT	18.53x	1.7x	9.5x	0.72%	1.06B
TOA CORPORATION	9.21x	-	-	4.36%	974M
G R INFRAPROJECTS LIMITED	10.14x	0.91x	8.02x	0.84%	893M
Average	19.99x	2.72x	11.82x	1.33%	3.75B
Weighted average by Cap.	29.74x	3.38x	15.50x	0.62%