|
End-of-day quote
Moscow Micex - RTS
2022-07-08
|
5-day change | 1st Jan Change | ||
| 3,911.00 RUB | -1.14% |
|
-.--% | - |
| 11-03 | US billionaire leads swap plan to buy Lukoil's overseas assets, sources say | RE |
| 11-03 | Oil production at Kazakhstan's Tengiz fell 13% between January-September | RE |
Company Valuation: LUKOIL
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Market Cap 1 | 3,372,114 | 4,274,373 | 2,707,726 | 2,707,726 | 2,650,391 |
| Change | - | 26.76% | - | 0% | -2.12% |
| Enterprise Value (EV) 1 | 3,687,993 | 4,354,841 | 1,924,181 | 1,661,468 | 2,424,588 |
| Change | - | 18.08% | - | -13.65% | 45.93% |
| P/E | 230x | 5.82x | 2.35x | 3.18x | -2.23x |
| PBR | 0.82x | 0.95x | 0.42x | 0.39x | 0.68x |
| PEG | - | 0x | - | -0.1x | 0x |
| Capitalization / Revenue | 0.61x | 0.46x | 0.34x | 0.31x | 0.7x |
| EV / Revenue | 0.67x | 0.47x | 0.24x | 0.19x | 0.64x |
| EV / EBITDA | 5.99x | 3.22x | 1.01x | 1x | 2.43x |
| EV / EBIT | 16.1x | 4.42x | 1.43x | 1.46x | 7.5x |
| EV / FCF | -35.6x | 10.4x | - | 2.92x | 2.14x |
| FCF Yield | -2.81% | 9.66% | - | 34.2% | 46.6% |
| Dividend per Share 2 | 259 | - | 945 | 1,055 | - |
| Rate of return | 5.01% | - | 24.2% | 27% | - |
| EPS 2 | 22.46 | 1,129 | 1,668 | 1,230 | -1,751 |
| Distribution rate | 1,153% | - | 56.7% | 85.7% | - |
| Net sales 1 | 5,507,098 | 9,268,485 | 7,928,303 | 8,621,561 | 3,767,768 |
| EBITDA 1 | 615,800 | 1,351,237 | 1,910,455 | 1,659,324 | 997,359 |
| EBIT 1 | 228,409 | 985,019 | 1,350,178 | 1,141,487 | 323,082 |
| Net income 1 | 15,175 | 773,442 | 1,154,664 | 848,514 | -1,064,269 |
| Net Debt 1 | 315,879 | 80,468 | -783,545 | -1,046,258 | -225,803 |
| Reference price 2 | 5,168.00 | 6,570.00 | 3,911.00 | 3,911.00 | 3,911.00 |
| Nbr of stocks (in thousands) | 652,499 | 650,589 | 692,336 | 692,336 | 677,676 |
| Announcement Date | 3/10/21 | 3/2/22 | 3/12/24 | 3/24/25 | 3/20/26 |
1RUB in Million2RUB
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 32.66B | |
| 13.21x | 3.49x | 6.59x | 5.21% | 1,686B | |
| 11.27x | 1.73x | 5.68x | 3.35% | 415B | |
| 8.39x | 0.68x | 4.31x | 6.3% | 332B | |
| 7.39x | 0.94x | 3.96x | 3.06% | 290B | |
| 7.54x | 1.02x | 3.83x | 4.58% | 200B | |
| 5.83x | 1.86x | 3.03x | 7.72% | 146B | |
| 3.49x | 1.48x | 2.74x | 9.57% | 116B | |
| 7.44x | 0.82x | 1.86x | 3.61% | 103B | |
| 8.12x | 0.84x | 4.21x | 5.1% | 82.93B | |
| Average | 8.08x | 1.43x | 4.02x | 5.39% | 340.5B | |
| Weighted average by Cap. | 10.70x | 2.34x | 5.37x | 5.07% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- LKOH Stock
- Valuation LUKOIL
Select your edition
All financial news and data tailored to specific country editions
