|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 546.80 RUB | -0.76% |
|
-.--% | - |
| 03-16 | PJSC LSR Group Reports Sales Results for the Fourth Quarter and Full Year Ended 31 December 2025 | CI |
| 25-08-29 | PJSC LSR Group Reports Earnings Results for the Half Year Ended June 30, 2025 | CI |
Company Valuation: LSR Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 76,553 | 86,814 | 61,022 | 56,337 | 56,337 | 56,337 |
| Change | - | 13.4% | -29.71% | -7.68% | 0% | 0% |
| Enterprise Value (EV) 1 | 101,413 | 116,755 | 170,455 | 246,496 | 232,769 | 281,281 |
| Change | - | 15.13% | 45.99% | 44.61% | -5.57% | 20.84% |
| P/E Ratio | 10.2x | 7.22x | 3.56x | 4.04x | 1.98x | 1.93x |
| PBR | 0.91x | 0.95x | 0.59x | 0.58x | 0.47x | 0.4x |
| PEG | - | 0.1x | 0.1x | -0.2x | 0x | 0.75x |
| Capitalization / Revenue | 0.69x | 0.74x | 0.47x | 0.4x | 0.24x | 0.24x |
| EV / Revenue | 0.92x | 0.99x | 1.31x | 1.76x | 0.99x | 1.18x |
| EV / EBITDA | 5.55x | 4.86x | 5.05x | 6.8x | 3.5x | 4.16x |
| EV / EBIT | 6.19x | 5.28x | 5.36x | 7.17x | 3.6x | 4.3x |
| EV / FCF | 5.76x | -14.9x | -2.42x | -3.08x | 16.9x | -4.99x |
| FCF Yield | 17.4% | -6.73% | -41.3% | -32.5% | 5.9% | -20% |
| Dividend per Share 2 | 30 | 59 | - | 78 | 100 | 78 |
| Rate of return | 3.93% | 6.81% | - | 14.3% | 18.3% | 14.3% |
| EPS 2 | 74.54 | 120 | 170.8 | 135.4 | 276.3 | 283.4 |
| Distribution rate | 40.2% | 49.2% | - | 57.6% | 36.2% | 27.5% |
| Net sales 1 | 110,438 | 118,052 | 130,515 | 139,662 | 236,197 | 239,227 |
| EBITDA 1 | 18,288 | 24,039 | 33,726 | 36,243 | 66,547 | 67,629 |
| EBIT 1 | 16,390 | 22,119 | 31,786 | 34,380 | 64,642 | 65,490 |
| Net income 1 | 7,469 | 12,025 | 16,266 | 13,366 | 28,345 | 28,604 |
| Net Debt 1 | 24,860 | 29,941 | 109,433 | 190,159 | 176,432 | 224,944 |
| Reference price 2 | 764.00 | 866.40 | 609.00 | 546.80 | 546.80 | 546.80 |
| Nbr of stocks (in thousands) | 100,201 | 100,201 | 100,201 | 103,030 | 103,030 | 103,030 |
| Announcement Date | 3/13/20 | 3/22/21 | 3/25/22 | 6/27/23 | 3/16/24 | 3/19/25 |
1RUB in Million2RUB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 700M | |
| 12x | 0.75x | 8.82x | 3.39% | 4.5B | |
| 7.27x | 1.3x | 5.4x | 9% | 1.81B | |
| 11.05x | 1.19x | 8.71x | 9.87% | 1.37B | |
| 7.26x | 1.76x | 7.11x | 3.56% | 834M | |
| Average | 9.40x | 1.25x | 7.51x | 6.46% | 1.84B | |
| Weighted average by Cap. | 10.38x | 1.04x | 7.91x | 5.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- LSRG Stock
- Valuation LSR Group
Select your edition
All financial news and data tailored to specific country editions
