Valuation DONSKOY FACTORY OF RADIOCOMPONENTS

Stocks

End-of-day quote Moscow Micex - RTS 2022-07-07			5-day change	1st Jan Change
1,870.00 ^RUB	+1.36%		-.--%	-

25-04-29	DONSKOY FACTORY OF RADIOCOMPONENTS Open Joint-Stock Company Reports Earnings Results for the Full Year Ended December 31, 2024	CI
24-10-28	DONSKOY FACTORY OF RADIOCOMPONENTS Open Joint-Stock Company Reports Earnings Results for the Nine Months Ended September 30, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	789.8	704	709.1	642.2	642.2	642.2
Change	-	-10.87%	0.73%	-9.44%	0%	0%
Enterprise Value (EV) ¹	1,358	1,299	1,279	1,228	1,205	947.4
Change	-	-4.38%	-1.55%	-3.97%	-1.85%	-21.39%
P/E	7.78x	4.6x	-	4.92x	-1.52x	-0.72x
PBR	0.3x	0.25x	-	0.21x	0.26x	0.4x
PEG	-	0.1x	-	-	0x	-0x
Capitalization / Revenue	0.55x	0.57x	0.41x	0.28x	0.2x	0.2x
EV / Revenue	0.94x	1.05x	0.73x	0.54x	0.37x	0.29x
EV / EBITDA	7.22x	5.49x	4.72x	2.89x	-16.1x	-2.1x
EV / EBIT	17.3x	10.6x	8.27x	4.16x	-7.18x	-1.75x
EV / FCF	-2.83x	4.32x	26.3x	114x	1.05x	-0.96x
FCF Yield	-35.3%	23.2%	3.8%	0.88%	94.8%	-104%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	295.7	445.5	-	380	-1,230	-2,595
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,449	1,233	1,746	2,272	3,262	3,265
EBITDA ¹	188	236.4	270.9	425.3	-74.91	-451.3
EBIT ¹	78.31	122.9	154.6	295.1	-167.9	-541.5
Net income ¹	101.6	153	162.2	131.7	-372.9	-891.2
Net Debt ¹	568.3	594.7	569.5	585.7	563	305.3
Reference price ²	2,300.00	2,050.00	2,065.00	1,870.00	1,870.00	1,870.00
Nbr of stocks (in thousands)	343	343	343	343	343	343
Announcement Date	5/7/20	3/30/21	4/4/22	5/30/23	5/2/24	4/30/25

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.($)
DONSKOY FACTORY OF RADIOCOMPONENTS	-	-	-	-	7.89M
SIEMENS AG	24.5x	2.92x	16x	2.1%	229B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13x	1.57x	7.07x	3.93%	187B
SCHNEIDER ELECTRIC SE	26.2x	3.42x	15.72x	1.84%	160B
EATON CORPORATION PLC	34.79x	5.17x	21.7x	1.13%	152B
DELTA ELECTRONICS, INC.	40.33x	5.36x	24.08x	1.24%	131B
TRANE TECHNOLOGIES PLC	30.69x	4.41x	21.64x	0.88%	102B
DELTA ELECTRONICS (THAILAND)	90.53x	11.21x	64.06x	0.35%	93.7B
JOHNSON CONTROLS INTERNATIONAL PLC	30.97x	3.86x	20.72x	1.1%	89.78B
EMERSON ELECTRIC CO.	32.89x	5.29x	18.42x	1.38%	89.55B
Average	35.99x	4.80x	23.27x	1.55%	123.47B
Weighted average by Cap.	32.53x	4.31x	20.80x	1.77%