Valuation PhosAgro

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
7,929.00 ^RUB	+0.11%		-.--%	-

10-23	Public Joint-Stock Company PhosAgro Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
08-22	Public Joint-Stock Company PhosAgro Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	405,658	755,374	1,026,806	1,026,806	1,026,806	1,026,806
Change	-	86.21%	35.93%	0%	0%	0%
Enterprise Value (EV) ¹	562,222	909,092	1,207,144	1,250,012	1,352,162	1,347,274
Change	-	61.7%	32.79%	3.55%	8.17%	-0.36%
P/E	24x	5.82x	5.56x	11.9x	12.2x	8.99x
PBR	3.84x	4.59x	5.2x	6.78x	6.24x	4.29x
PEG	-	0x	0.1x	-0.2x	-6.35x	0.3x
Capitalization / Revenue	1.6x	1.8x	1.8x	2.33x	2.02x	1.79x
EV / Revenue	2.21x	2.16x	2.12x	2.84x	2.66x	2.35x
EV / EBITDA	6.78x	4.77x	4.54x	7.46x	7.98x	6.79x
EV / EBIT	9.72x	5.52x	5.08x	9.17x	10.1x	8.49x
EV / FCF	20.6x	18.4x	14.6x	12.7x	-36.2x	459x
FCF Yield	4.86%	5.43%	6.85%	7.85%	-2.76%	0.22%
Dividend per Share ²	297	885	783	864	330	-
Rate of return	9.48%	15.2%	9.88%	10.9%	4.16%	-
EPS ²	130.7	1,002	1,426	664.7	652	881.9
Distribution rate	227%	88.4%	54.9%	130%	50.6%	-
Net sales ¹	253,879	420,488	569,527	440,304	507,689	573,628
EBITDA ¹	82,865	190,494	266,134	167,485	169,520	198,314
EBIT ¹	57,863	164,591	237,781	136,332	133,807	158,741
Net income ¹	16,932	129,697	184,662	86,084	84,430	114,205
Net Debt ¹	156,564	153,718	180,338	223,207	325,356	320,468
Reference price ²	3,133.00	5,833.00	7,929.00	7,929.00	7,929.00	7,929.00
Nbr of stocks (in thousands)	129,479	129,500	129,500	129,500	129,500	129,500
Announcement Date	2/19/21 A	2/10/22 A	3/3/23 A	4/26/24 A	2/13/25 A	4/30/26 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.($)
PHOSAGRO	-	-	-	-	12.96B
NUTRIEN LTD.	15.05x	1.56x	6.89x	3.17%	33.1B
CF INDUSTRIES HOLDINGS, INC.	7.58x	2.2x	4.65x	1.84%	17.68B
QINGHAI SALT LAKE INDUSTRY CO.,LTD	10.66x	3.4x	5.93x	3.74%	17.83B
SABIC AGRI-NUTRIENTS COMPANY	19.38x	3.77x	13.06x	6.28%	14.45B
YARA INTERNATIONAL ASA	8.19x	0.8x	4.46x	6.3%	10.63B
CORTEVA, INC.	14.48x	0.93x	4.59x	-	7.93B
YUNNAN YUNTIANHUA CO., LTD.	8.88x	1.08x	5.45x	6%	6.9B
Average	12.03x	1.96x	6.43x	4.55%	15.18B
Weighted average by Cap.	12.58x	2.11x	6.69x	4.01%