Valuation Far-Eastern Shipping Company PLC.

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 2022-07-08			5-day change	1st Jan Change
30.50 ^RUB	+0.30%		-.--%	-

04-10	Far-Eastern Shipping Company PLC. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
03-27	Russia's Rosatom, UAE's DP World plan logistics joint venture in Russia	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	34,087	80,244	90,013	90,013	90,013	90,013
Change	-	135.41%	12.17%	0%	0%	0%
Enterprise Value (EV) ¹	66,346	109,072	98,438	123,667	122,233	117,693
Change	-	64.4%	-9.75%	25.63%	-1.16%	-3.71%
P/E	4.25x	2.15x	2.33x	2.39x	3.36x	-38.7x
PBR	10.6x	1.54x	1.03x	0.67x	0.54x	0.59x
PEG	-	0x	0.67x	-1.01x	-0.1x	0x
Capitalization / Revenue	0.55x	0.71x	0.55x	0.52x	0.49x	0.52x
EV / Revenue	1.07x	0.96x	0.61x	0.72x	0.66x	0.69x
EV / EBITDA	6.09x	2.41x	1.43x	2.75x	2.63x	4.79x
EV / EBIT	7.52x	2.75x	1.55x	3.34x	3.31x	8.57x
EV / FCF	8.11x	136x	25x	-3.73x	-22.1x	5.43x
FCF Yield	12.3%	0.73%	4%	-26.8%	-4.52%	18.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	2.72	12.64	13.08	12.77	9.075	-0.7885
Distribution rate	-	-	-	-	-	-
Net sales ¹	62,168	113,709	162,639	172,004	184,978	171,583
EBITDA ¹	10,900	45,281	68,893	44,911	46,538	24,572
EBIT ¹	8,825	39,697	63,688	37,018	36,930	13,740
Net income ¹	8,026	37,306	38,613	37,702	26,784	-2,327
Net Debt ¹	32,259	28,828	8,425	33,654	32,220	27,680
Reference price ²	11.55	27.19	30.50	30.50	30.50	30.50
Nbr of stocks (in thousands)	2,951,250	2,951,250	2,951,250	2,951,250	2,951,250	2,951,250
Announcement Date	4/30/21	4/4/22	4/25/23	4/23/24	4/8/25	4/10/26

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.($)
FAR-EASTERN SHIPPING COMPANY PLC.	-	-	-	-	1.12B
AP MOLLER MAERSK	15.12x	0.64x	4.01x	2.3%	37.98B
COSCO SHIPPING HOLDINGS CO., LTD.	9.88x	0.65x	2.66x	4.77%	34.08B
HAPAG-LLOYD AG	2193.65x	1.3x	8.64x	1.59%	25.7B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	11.45x	4.34x	8.05x	3.91%	20.07B
NIPPON YUSEN KABUSHIKI KAISHA	11.07x	1.39x	10.56x	3.41%	15.47B
HMM CO.,LTD	11.43x	0.88x	3.95x	3.14%	13.75B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.14x	3.64x	10.1x	6.58%	13.65B
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	11.15x	0.77x	4.19x	4.45%	12.89B
MITSUI O.S.K. LINES, LTD.	10.49x	2.05x	14.62x	3.48%	12.71B
Average	254.04x	1.74x	7.42x	3.74%	18.74B
Weighted average by Cap.	312.86x	1.54x	6.56x	3.52%