Financials Bashinformsvyaz

Equities

BISV

RU0009059216

Integrated Telecommunications Services

Delayed Moscow Micex - RTS 18:00:00 2020-08-09 EDT 5-day change 1st Jan Change
8.7 RUB -.--% Intraday chart for Bashinformsvyaz -.--% -.--%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 8,257 8,257 8,257 8,257 8,257 8,257
Enterprise Value (EV) 1 9,997 12,874 12,905 15,995 13,856 13,894
P/E ratio 9.33 x 5.41 x 4.35 x 12.9 x 3.04 x 3.29 x
Yield 5.28% 9.1% 9.82% 3.82% - 4.37%
Capitalization / Revenue 1.2 x 1.25 x 1.3 x 1.34 x 1.32 x 0.32 x
EV / Revenue 1.45 x 1.96 x 2.04 x 2.6 x 2.22 x 0.54 x
EV / EBITDA 3.68 x 6.15 x 5.51 x 8.21 x 11.5 x 1.9 x
EV / FCF 3.88 x -400 x 7.66 x 20.5 x 11.4 x -15.9 x
FCF Yield 25.8% -0.25% 13.1% 4.89% 8.77% -6.29%
Price to Book 0.69 x 0.63 x 0.48 x 0.49 x 0.49 x 0.39 x
Nbr of stocks (in thousands) 949,024 949,024 949,024 949,024 949,024 949,024
Reference price 2 8.700 8.700 8.700 8.700 8.700 8.700
Announcement Date 18-03-20 19-03-25 20-03-27 21-03-24 22-03-23 23-05-11
1RUB in Million2RUB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 6,887 6,581 6,336 6,158 6,246 25,705
EBITDA 1 2,717 2,094 2,340 1,947 1,205 7,327
EBIT 1 1,559 1,071 1,303 826.8 58.66 3,305
Operating Margin 22.64% 16.28% 20.56% 13.43% 0.94% 12.86%
Earnings before Tax (EBT) 1 1,387 2,043 2,269 642.4 3,166 3,402
Net income 1 898.4 1,548 1,927 649.1 2,758 2,511
Net margin 13.05% 23.53% 30.41% 10.54% 44.16% 9.77%
EPS 2 0.9328 1.608 2.000 0.6739 2.863 2.646
Free Cash Flow 1 2,576 -32.17 1,684 781.8 1,215 -873.6
FCF margin 37.41% -0.49% 26.59% 12.69% 19.46% -3.4%
FCF Conversion (EBITDA) 94.79% - 71.97% 40.15% 100.88% -
FCF Conversion (Net income) 286.73% - 87.43% 120.44% 44.06% -
Dividend per Share 2 0.4590 0.7920 0.8540 0.3320 - 0.3805
Announcement Date 18-03-20 19-03-25 20-03-27 21-03-24 22-03-23 23-05-11
1RUB in Million2RUB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 1,740 4,617 4,649 7,738 5,600 5,637
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.6403 x 2.205 x 1.986 x 3.974 x 4.649 x 0.7694 x
Free Cash Flow 1 2,576 -32.2 1,684 782 1,215 -874
ROE (net income / shareholders' equity) 7.62% 12.4% 12.7% 3.79% 16.2% 13.3%
ROA (Net income/ Total Assets) 5.43% 3.33% 3.52% 1.89% 0.12% 4.61%
Assets 1 16,538 46,549 54,772 34,430 2,258,678 54,433
Book Value Per Share 2 12.60 13.70 18.10 17.90 17.80 22.50
Cash Flow per Share 2 2.370 0.5500 0.8100 1.440 3.700 1.240
Capex 1 678 895 943 1,091 1,530 2,476
Capex / Sales 9.84% 13.59% 14.88% 17.72% 24.49% 9.63%
Announcement Date 18-03-20 19-03-25 20-03-27 21-03-24 22-03-23 23-05-11
1RUB in Million2RUB
Estimates
  1. Stock Market
  2. Equities
  3. BISV Stock
  4. Financials Bashinformsvyaz