Valuation RBC

Stocks

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

07-30	Tomorrow, Everyone Replaced? When AI Leaves the Screen and Comes for Our Jobs
06-25	Global markets live: Amazon, Tesla, Micron, Qualcomm, HSBC…

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RBC	-	-	-	-	12.11M
TENCENT HOLDINGS LIMITED	15.34x	4.08x	9.36x	1.36%	505B
NETFLIX, INC.	21.84x	6.46x	19.4x	-.--%	326B
UBER TECHNOLOGIES, INC.	23.26x	2.71x	13.82x	-.--%	155B
AIRBNB, INC.	35x	6.95x	19.53x	-.--%	109B
SK SQUARE CO., LTD.	3.86x	80.48x	2.91x	0.14%	104B
SPOTIFY TECHNOLOGY S.A.	35.38x	4.1x	27.13x	-.--%	102B
DOORDASH, INC.	84.29x	4.98x	23.74x	-.--%	93.71B
PROSUS N.V.	10.54x	7.93x	92.52x	0.64%	92.89B
NASPERS LIMITED	8.47x	2.73x	59.16x	0.75%	36.91B
Average	26.44x	13.38x	29.73x	0.32%	152.42B
Weighted average by Cap.	23.29x	10.11x	20.60x	0.52%