Valuation Gazprom

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
198.00 ^RUB	+0.04%		-.--%	-

09-04	China will account for more than 60% of Russia's total natural gas exports by 2030, Russia's Novak says	RE
09-04	Russia's Novak: work toward signing deal on Power of Siberia 2 to continue, TASS says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,028,951	8,116,688	4,681,614	4,681,614	4,681,614	4,681,614
Change	-	61.4%	-42.32%	0%	0%	0%
Enterprise Value (EV) ¹	9,109,726	11,043,315	8,810,487	10,115,204	10,869,204	11,179,254
Change	-	21.23%	-20.22%	14.81%	7.45%	2.85%
P/E	37.6x	3.9x	3.87x	-7.18x	4.03x	3.77x
PBR	0.36x	0.51x	0.3x	0.31x	0.29x	0.27x
PEG	-	0x	-0.1x	0x	-0x	0.54x
Capitalization / Revenue	0.8x	0.79x	0.4x	0.55x	0.44x	0.48x
EV / Revenue	1.44x	1.08x	0.75x	1.18x	1.01x	1.14x
EV / EBITDA	6.74x	3.02x	2.28x	6.57x	3.54x	3.77x
EV / EBIT	15.8x	3.85x	2.99x	18.2x	6.29x	7.04x
EV / FCF	-14.9x	18.8x	-39.4x	-54x	-23.9x	-12x
FCF Yield	-6.73%	5.32%	-2.54%	-1.85%	-4.19%	-8.33%
Dividend per Share ²	12.55	52.53	51.03	-	-	-
Rate of return	5.9%	15.3%	25.8%	-	-	-
EPS ²	5.66	88.07	51.11	-27.58	49.15	52.57
Distribution rate	222%	59.6%	99.9%	-	-	-
Net sales ¹	6,321,559	10,241,353	11,673,950	8,541,818	10,714,686	9,770,671
EBITDA ¹	1,350,892	3,660,200	3,859,282	1,538,635	3,072,262	2,964,405
EBIT ¹	575,427	2,869,328	2,946,734	557,271	1,726,973	1,587,238
Net income ¹	135,341	2,093,071	1,225,807	-629,085	1,218,543	1,306,777
Net Debt ¹	4,080,775	2,926,627	4,128,873	5,433,590	6,187,590	6,497,640
Reference price ²	212.69	343.28	198.00	198.00	198.00	198.00
Nbr of stocks (in thousands)	23,644,513	23,644,513	23,644,513	23,644,513	23,644,513	23,644,513
Announcement Date	4/29/21 A	4/28/22 A	4/24/23 A	5/2/24 A	4/30/25 A	4/29/26 A

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.($)
GAZPROM	-	-	-	-	55.5B
ATMOS ENERGY CORPORATION	18.81x	7.29x	13.97x	2.53%	26.9B
THE HONG KONG AND CHINA GAS COMPANY LIMITED	20.87x	3.34x	14.47x	4.97%	16.74B
OSAKA GAS CO., LTD.	14.73x	1.33x	9.52x	2.3%	13.62B
TOKYO GAS CO.,LTD.	15.71x	1.05x	7.33x	1.99%	12.62B
GAIL INDIA LIMITED	11.4x	0.9x	9x	3.92%	11.6B
APA GROUP	44.09x	8.4x	11.8x	5.59%	9.75B
ITALGAS S.P.A.	10.96x	6.83x	8.92x	5.95%	9.19B
ENN NATURAL GAS CO., LTD.	10.76x	0.56x	4.33x	5.94%	8.87B
Average	18.42x	3.71x	9.92x	4.15%	18.31B
Weighted average by Cap.	18.41x	4.06x	10.80x	3.8%