Valuation Aeroflot

Stocks

End-of-day quote Moscow Micex - RTS 2022-07-08			5-day change	1st Jan Change
27.60 ^RUB	-0.65%		-.--%	-

09-11	Russia's Aeroflot says August passenger traffic fell 1.3% year on year	RE
08-31	Public Joint Stock Company Aeroflot - Russian Airlines acquired 49% stake in CJSC Aeromar from Truffle 2 GmbH.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	170,598	141,310	108,412	108,412	108,412	108,412
Change	-	-17.17%	-23.28%	0%	0%	0%
Enterprise Value (EV) ¹	823,806	842,897	611,363	738,537	705,985	643,314
Change	-	2.32%	-27.47%	20.8%	-4.41%	-8.88%
P/E	-0.81x	-4.14x	-1.71x	-12.2x	1.85x	1.04x
PBR	-1.58x	-1.02x	-1.19x	-1.27x	-1.95x	1.63x
PEG	-	0x	-0.1x	0.1x	-0x	0x
Capitalization / Revenue	0.56x	0.29x	0.26x	0.18x	0.13x	0.12x
EV / Revenue	2.73x	1.71x	1.48x	1.21x	0.82x	0.71x
EV / EBITDA	-8.95x	-547x	-79x	3.73x	6.17x	5.45x
EV / EBIT	-8.61x	-177x	-46.7x	3.95x	7.05x	6.83x
EV / FCF	350x	9.5x	12.3x	5.07x	9.25x	-8.62x
FCF Yield	0.29%	10.5%	8.12%	19.7%	10.8%	-11.6%
Dividend per Share ²	-	-	-	-	5.27	-
Rate of return	-	-	-	-	19.1%	-
EPS ²	-87.44	-14.23	-16.15	-2.256	14.89	26.65
Distribution rate	-	-	-	-	35.4%	-
Net sales ¹	302,182	491,733	413,316	612,194	856,785	902,261
EBITDA ¹	-92,004	-1,540	-7,739	198,132	114,418	117,999
EBIT ¹	-95,706	-4,757	-13,081	186,798	100,076	94,196
Net income ¹	-117,613	-34,106	-50,361	-8,862	58,501	104,692
Net Debt ¹	653,208	701,587	502,951	630,125	597,573	534,902
Reference price ²	71.18	58.96	27.60	27.60	27.60	27.60
Nbr of stocks (in thousands)	2,396,718	2,396,718	3,927,953	3,927,953	3,927,953	3,927,953
Announcement Date	3/10/21	3/2/22	2/7/24	3/5/24	3/4/25	3/4/26

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.($)
AEROFLOT	-	-	-	-	1.35B
DELTA AIR LINES, INC.	16.22x	0.89x	7.9x	0.98%	52.58B
UNITED AIRLINES HOLDINGS, INC.	12.11x	0.74x	7.47x	-.--%	33.6B
RYANAIR HOLDINGS PLC	13.56x	1.33x	6.16x	1.93%	26.52B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.82x	0.78x	3.8x	2.21%	23.64B
SOUTHWEST AIRLINES CO.	17.5x	0.77x	7.54x	1.66%	21.28B
INTERGLOBE AVIATION LIMITED	62.88x	2.11x	12.73x	0.07%	19.04B
SINGAPORE AIRLINES LIMITED	30.45x	1.07x	5.85x	3.52%	16.28B
AIR CHINA LIMITED	-9.6x	1.59x	11.09x	-.--%	15.42B
LATAM AIRLINES GROUP S.A.	8.79x	1.06x	4.48x	3.73%	12.62B
Average	17.75x	1.15x	7.45x	1.57%	22.23B
Weighted average by Cap.	17.34x	1.07x	7.44x	1.34%