Valuation Moscow Exchange MICEX-RTS

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 08/07/2022			5-day change	1st Jan Change
85.20 ^RUB	-0.13%		-.--%	-

05-21	Russian finmin to issue 10-year yuan-denominated OFZ bonds on June 3	RE
05-21	Moscow Exchange says first-quarter profit at 17.2 bln roubles	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	359,741	345,777	192,337	192,603	192,917	192,923
Change	-	-3.88%	-44.38%	0.14%	0.16%	0%
Enterprise Value (EV) ¹	-169,922	-182,453	-262,217	-269,179	-724,634	-675,362
Change	-	-7.37%	-43.72%	-2.66%	-169.2%	6.8%
P/E	14.3x	12.4x	5.34x	3.18x	2.44x	3.26x
PBR	2.59x	2.47x	1.09x	0.86x	0.74x	0.72x
PEG	-	1.1x	0.2x	0x	0.1x	-0.1x
Capitalization / Revenue	7.12x	6.14x	2.33x	1.78x	1.24x	1.39x
EV / Revenue	-3.36x	-3.24x	-3.18x	-2.49x	-4.65x	-4.86x
EV / EBITDA	-4.75x	-4.69x	-5.45x	-3.23x	-6.53x	-7.26x
EV / EBIT	-5.01x	-4.95x	-5.71x	-3.31x	-6.66x	-7.49x
EV / FCF	-1.38x	-2.62x	3.32x	-9.2x	-1.53x	-37.3x
FCF Yield	-72.2%	-38.2%	30.1%	-10.9%	-65.5%	-2.68%
Dividend per Share ²	9.46	-	4.84	17.35	26.11	-
Rate of return	5.93%	-	5.68%	20.4%	30.6%	-
EPS ²	11.14	12.35	15.96	26.78	34.91	26.11
Distribution rate	84.9%	-	30.3%	64.8%	74.8%	-
Net sales ¹	50,548	56,323	82,477	108,055	156,001	138,822
EBITDA ¹	35,796	38,888	48,155	83,340	111,055	92,990
EBIT ¹	33,890	36,849	45,920	81,267	108,884	90,134
Net income ¹	25,158	28,095	36,271	60,777	79,246	59,246
Net Debt ¹	-529,663	-528,230	-454,554	-461,783	-917,551	-868,285
Reference price ²	159.57	153.18	85.20	85.20	85.20	85.20
Nbr of stocks (in thousands)	2,254,441	2,257,324	2,257,479	2,260,602	2,264,286	2,264,354
Announcement Date	3/5/21 A	3/4/22 A	6/17/23 A	2/26/24 A	3/6/25 A	3/5/26 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.($)
MOSCOW EXCHANGE MICEX-RTS	-	-	-	-	2.4B
INTERCONTINENTAL EXCHANGE, INC.	17.42x	8.06x	11.95x	1.71%	70.16B
HONG KONG EXCHANGES AND CLEARING LIMITED	23.92x	13.83x	17.58x	3.74%	58.38B
LONDON STOCK EXCHANGE GROUP PLC	30.55x	4.88x	9.74x	2.08%	51.88B
DEUTSCHE BÖRSE AG	19.54x	7.39x	12.38x	1.94%	49.49B
NASDAQ, INC.	23.31x	9.05x	15.36x	1.51%	44.43B
SINGAPORE EXCHANGE LIMITED	35.4x	16.66x	26.12x	1.87%	19.96B
EURONEXT N.V.	19.59x	7.68x	12.34x	2.54%	16.29B
B3 S.A. - BRASIL, BOLSA, BALCÃO	12.71x	6.46x	9.18x	8.01%	14.47B
TMX GROUP LIMITED	20.37x	7.55x	13.14x	2.12%	8.86B
Average	22.54x	9.06x	14.20x	2.83%	33.63B
Weighted average by Cap.	22.75x	9.02x	13.89x	2.46%