Valuation RBC

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 08/07/2022			5-day change	1st Jan Change
2.768 ^RUB	+0.07%		-.--%	-

06-25	Global markets live: Amazon, Tesla, Micron, Qualcomm, HSBC…
11-06	Public Joint Stock Company RBC Reports Earnings Results for the Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2023	2024
Market Cap ¹	1,206	1,217	970.6	970.6
Change	-	0.93%	-	0%
Enterprise Value (EV) ¹	16,288	15,192	21,082	26,112
Change	-	-6.73%	-	23.86%
P/E	0.32x	2.54x	-2.61x	-6.33x
PBR	-0.09x	-0.1x	-0.29x	-0.28x
PEG	-	-0x	-	0.1x
Capitalization / Revenue	0.21x	0.2x	-	-
EV / Revenue	2.78x	2.53x	-	-
EV / EBITDA	29.3x	15x	-143x	-133x
EV / EBIT	49.5x	18.5x	-142x	-133x
EV / FCF	-17.1x	53.1x	-	-11.4x
FCF Yield	-5.85%	1.88%	-	-8.79%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	10.59	1.366	-1.06	-0.4376
Distribution rate	-	-	-	-
Net sales ¹	5,869	6,009	-	-
EBITDA ¹	556	1,010	-147.8	-196
EBIT ¹	329	820	-148.4	-196.6
Net income ¹	3,712	479	-387.5	-160
Net Debt ¹	15,082	13,975	20,111	25,141
Reference price ²	3.440	3.472	2.768	2.768
Nbr of stocks (in thousands)	350,654	350,654	350,654	350,654
Announcement Date	05/05/20	30/04/21	22/04/25	22/04/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RBC	-	-	-	-	12.11M
TENCENT HOLDINGS LIMITED	14.62x	3.98x	9.28x	1.41%	498B
NETFLIX, INC.	19.57x	5.79x	17.41x	-.--%	292B
UBER TECHNOLOGIES, INC.	21.72x	2.32x	11.99x	-.--%	134B
SK SQUARE CO., LTD.	3.84x	78.55x	2.84x	0.14%	100B
SPOTIFY TECHNOLOGY S.A.	33.15x	4.03x	26.58x	-.--%	99.24B
PROSUS N.V.	10.3x	7.56x	86.64x	0.67%	88.43B
AIRBNB, INC.	27.73x	5.21x	14.72x	-.--%	83.74B
DOORDASH, INC.	67.96x	3.96x	19.32x	-.--%	75.34B
NASPERS LIMITED	7.95x	2.7x	42.57x	0.78%	35.46B
Average	22.98x	12.68x	25.71x	0.33%	140.58B
Weighted average by Cap.	20.06x	9.77x	18.56x	0.57%