Valuation Gazprom

Stocks

End-of-day quote Moscow Micex - RTS 2022-07-08			5-day change	1st Jan Change
198.00 ^RUB	+0.04%		-.--%	-

09-04	China will account for more than 60% of Russia's total natural gas exports by 2030, Russia's Novak says	RE
09-03	Russia's Novak: work toward signing deal on Power of Siberia 2 to continue, TASS says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,028,951	8,116,688	4,681,614	4,681,614	4,681,614	4,681,614
Change	-	61.4%	-42.32%	0%	0%	0%
Enterprise Value (EV) ¹	9,109,726	11,043,315	8,810,487	10,115,204	10,869,204	11,179,254
Change	-	21.23%	-20.22%	14.81%	7.45%	2.85%
P/E	37.6x	3.9x	3.87x	-7.18x	4.03x	3.77x
PBR	0.36x	0.51x	0.3x	0.31x	0.29x	0.27x
PEG	-	0x	-0.1x	0x	-0x	0.54x
Capitalization / Revenue	0.8x	0.79x	0.4x	0.55x	0.44x	0.48x
EV / Revenue	1.44x	1.08x	0.75x	1.18x	1.01x	1.14x
EV / EBITDA	6.74x	3.02x	2.28x	6.57x	3.54x	3.77x
EV / EBIT	15.8x	3.85x	2.99x	18.2x	6.29x	7.04x
EV / FCF	-14.9x	18.8x	-39.4x	-54x	-23.9x	-12x
FCF Yield	-6.73%	5.32%	-2.54%	-1.85%	-4.19%	-8.33%
Dividend per Share ²	12.55	52.53	51.03	-	-	-
Rate of return	5.9%	15.3%	25.8%	-	-	-
EPS ²	5.66	88.07	51.11	-27.58	49.15	52.57
Distribution rate	222%	59.6%	99.9%	-	-	-
Net sales ¹	6,321,559	10,241,353	11,673,950	8,541,818	10,714,686	9,770,671
EBITDA ¹	1,350,892	3,660,200	3,859,282	1,538,635	3,072,262	2,964,405
EBIT ¹	575,427	2,869,328	2,946,734	557,271	1,726,973	1,587,238
Net income ¹	135,341	2,093,071	1,225,807	-629,085	1,218,543	1,306,777
Net Debt ¹	4,080,775	2,926,627	4,128,873	5,433,590	6,187,590	6,497,640
Reference price ²	212.69	343.28	198.00	198.00	198.00	198.00
Nbr of stocks (in thousands)	23,644,513	23,644,513	23,644,513	23,644,513	23,644,513	23,644,513
Announcement Date	4/29/21	4/28/22	4/24/23	5/2/24	4/30/25	4/29/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GAZPROM	-	-	-	-	55.5B
THE HONG KONG AND CHINA GAS COMPANY LIMITED	20.98x	3.35x	14.52x	4.95%	16.83B
ITALGAS S.P.A.	11.33x	6.93x	9.05x	5.76%	9.67B
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P.	15.06x	6.05x	21.52x	8.82%	8.57B
ENN NATURAL GAS CO., LTD.	10.39x	0.54x	4.21x	6.15%	8.55B
KUNLUN ENERGY COMPANY LIMITED	9.71x	0.22x	2.73x	5.16%	8.33B
UGI CORPORATION	12.95x	-	-	4.11%	7.83B
ENN ENERGY HOLDINGS LIMITED	7.67x	0.5x	4.76x	6.5%	6.91B
SOUTHWEST GAS HOLDINGS, INC.	18.71x	5.08x	10.59x	3.09%	5.97B
NEW JERSEY RESOURCES CORPORATION	14.18x	4.17x	12x	3.82%	5.14B
Average	13.44x	3.36x	9.92x	5.37%	13.33B
Weighted average by Cap.	14.14x	3.39x	10.47x	5.47%