Valuation Kurgan Generation Company

Stocks

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

04-29	Public Joint Stock Company Kurgan Generation Company Reports Earnings Results for the Full Year Ended December 31, 2025	CI
25-08-28	Public Joint Stock Company Kurgan Generation Company Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,245	5,731	4,604	4,604	4,604	4,604
Change	-	-8.24%	-19.66%	0%	0%	0%
Enterprise Value (EV) ¹	8,634	7,385	6,556	6,647	6,445	6,145
Change	-	-14.46%	-11.23%	1.39%	-3.05%	-4.66%
P/E	19.5x	32.7x	14.3x	9.82x	36.9x	-12.5x
PBR	1.32x	1.25x	0.78x	0.65x	0.59x	0.59x
PEG	-	-0.7x	0.2x	0.2x	-0.5x	0x
Capitalization / Revenue	0.87x	0.76x	0.54x	0.48x	0.49x	0.49x
EV / Revenue	1.21x	0.98x	0.77x	0.69x	0.69x	0.65x
EV / EBITDA	12.6x	8.92x	7.15x	4.54x	4.31x	8.82x
EV / EBIT	21.8x	13.7x	14.1x	6.86x	9.08x	-25.5x
EV / FCF	30.6x	12.6x	16.6x	-19.9x	10.8x	8.66x
FCF Yield	3.27%	7.91%	6.03%	-5.04%	9.24%	11.6%
Dividend per Share ²	2.25	0.8921	1.672	1.381	1.302	-
Rate of return	4.41%	1.91%	4.45%	3.67%	3.46%	-
EPS ²	2.62	1.433	2.637	3.827	1.02	-3.003
Distribution rate	85.9%	62.2%	63.4%	36.1%	128%	-
Net sales ¹	7,141	7,537	8,490	9,619	9,325	9,416
EBITDA ¹	687.9	827.7	917.2	1,463	1,496	696.9
EBIT ¹	396.9	539.8	466.4	968.6	709.6	-240.9
Net income ¹	320.8	175.5	322.9	468.6	124.9	-277.3
Net Debt ¹	2,389	1,654	1,951	2,043	1,840	1,540
Reference price ²	51.00	46.80	37.60	37.60	37.60	37.60
Nbr of stocks (in thousands)	122,453	122,453	122,453	122,453	122,453	122,453
Announcement Date	5/2/21	5/20/22	5/2/23	2/29/24	4/30/25	4/30/26

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.($)
KURGAN GENERATION COMPANY	-	-	-	-	58.1M
GE VERNOVA INC.	24.4x	4.04x	28.16x	0.26%	204B
NEXTERA ENERGY	21.3x	9.44x	16.92x	2.86%	182B
IBERDROLA, S.A.	21.42x	4.51x	12.45x	3.23%	168B
ENEL S.P.A.	13.3x	1.92x	6.81x	5.34%	107B
CHINA YANGTZE POWER CO., LTD.	22.16x	12.03x	15.49x	3.2%	110B
SOUTHERN COMPANY	21.13x	5.97x	13.1x	3.29%	108B
DUKE ENERGY CORPORATION	18.85x	5.7x	11.48x	3.41%	99.63B
CONSTELLATION ENERGY CORPORATION	20.24x	3.04x	12.65x	0.68%	88.56B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.57x	5.16x	12.32x	3.04%	68.9B
Average	20.26x	5.76x	14.38x	2.81%	113.61B
Weighted average by Cap.	20.78x	5.86x	15.73x	2.64%