Valuation UTair Aviation

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 08/07/2022			5-day change	1st Jan Change
7.950 ^RUB	+2.45%		-.--%	-

01-02	Russian airlines carry 108.5 mln passengers in 2025, Ifax reports	RE
30/05/25	Russian airlines' passenger traffic up 2.7% year on year in April, Rosaviatsia says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Market Cap ¹	27,771	25,699	24,354	27,662	28,898	28,898
Change	-	-7.46%	-5.23%	13.58%	4.47%	0%
Enterprise Value (EV) ¹	114,696	119,478	99,981	75,548	60,403	91,395
Change	-	4.17%	-16.32%	-24.44%	-20.05%	51.31%
P/E	-1.27x	-4.35x	7.27x	1.09x	10.9x	16.9x
PBR	-0.88x	-0.7x	-0.95x	2.95x	2.3x	2.12x
PEG	-	0.1x	-0x	0x	-0.1x	-0.5x
Capitalization / Revenue	0.33x	0.3x	0.42x	0.36x	0.35x	0.29x
EV / Revenue	1.37x	1.38x	1.72x	0.98x	0.73x	0.92x
EV / EBITDA	11x	9x	13.3x	4.2x	2.37x	3.86x
EV / EBIT	27.6x	14.9x	31.1x	7.25x	3.53x	9.94x
EV / FCF	7.61x	69.1x	9.76x	-15x	18.2x	-9.75x
FCF Yield	13.1%	1.45%	10.3%	-6.65%	5.49%	-10.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-6.032	-1.624	0.9213	7.01	0.7324	0.4709
Distribution rate	-	-	-	-	-	-
Net sales ¹	83,614	86,323	58,254	76,752	82,467	99,655
EBITDA ¹	10,394	13,282	7,497	17,969	25,495	23,702
EBIT ¹	4,149	8,018	3,218	10,424	17,112	9,193
Net income ¹	-21,927	-5,902	3,349	26,854	4,370	2,810
Net Debt ¹	86,925	93,779	75,627	47,886	31,506	62,498
Reference price ²	7.640	7.070	6.700	7.610	7.950	7.950
Nbr of stocks (in thousands)	3,634,919	3,634,919	3,634,919	3,634,919	3,634,919	3,634,919
Announcement Date	4/26/19 A	6/25/20 A	4/30/21 A	3/1/22 A	5/2/24 A	5/2/24 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.($)
UTAIR AVIATION	-	-	-	-	583M
DELTA AIR LINES, INC.	17.7x	0.98x	8.49x	0.93%	54.33B
UNITED AIRLINES HOLDINGS, INC.	12.09x	0.83x	7.28x	-.--%	38.46B
RYANAIR HOLDINGS PLC	12.66x	1.62x	6.7x	1.78%	31.72B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	9.36x	0.84x	4.06x	1.98%	27.2B
INTERGLOBE AVIATION LIMITED	-339.61x	2.53x	13.36x	0.21%	19.79B
SINGAPORE AIRLINES LIMITED	25.56x	1.19x	5.9x	3.69%	17.72B
LATAM AIRLINES GROUP S.A.	10.05x	1.22x	5.03x	2.97%	15.86B
AIR CHINA LIMITED	-20.68x	1.58x	10.36x	-.--%	14.72B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-112.76x	1.55x	8.9x	-.--%	13.02B
Average	-42.85x	1.37x	7.79x	1.28%	23.34B
Weighted average by Cap.	-24.91x	1.26x	7.65x	1.19%