|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 202.00 RUB | +0.75% |
|
-.--% | - |
| 04-30 | Russia's M.Video-Eldorado says 2025 net loss up 68% to 63.6 billion roubles | RE |
| 25-10-31 | Russia's M.Video to offer 1.5 billion shares in additional issue | RE |
Company Valuation: M.video
Data adjusted to current consolidation scope
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 92,203 | 126,588 | 78,042 | 36,033 | 36,033 | 36,033 |
| Change | - | 37.29% | -38.35% | -53.83% | 0% | 0% |
| Enterprise Value (EV) 1 | 205,334 | 247,824 | 219,646 | 174,835 | 170,591 | 189,415 |
| Change | - | 20.69% | -11.37% | -20.4% | -2.43% | 11.03% |
| P/E Ratio | 12.9x | 19.4x | 32.9x | -3.5x | -5.45x | -1.79x |
| PBR | 2.87x | 3.76x | 3.36x | 5.65x | -155x | -1.77x |
| PEG | - | -2.3x | -0.5x | 0x | 0.2x | -0x |
| Capitalization / Revenue | 0.25x | 0.3x | 0.16x | 0.09x | 0.08x | 0.08x |
| EV / Revenue | 0.56x | 0.59x | 0.46x | 0.43x | 0.39x | 0.42x |
| EV / EBITDA | 7.18x | 8.97x | 15.6x | 14.1x | 8.44x | 12.8x |
| EV / EBIT | 8.47x | 10.8x | 23.6x | 22.6x | 10.5x | 17.6x |
| EV / FCF | 123x | 11.1x | 17.2x | 115x | 13.8x | 74.7x |
| FCF Yield | 0.81% | 8.99% | 5.8% | 0.87% | 7.24% | 1.34% |
| Dividend per Share 2 | 63.37 | 38 | 35 | - | - | - |
| Rate of return | 12.2% | 5.34% | 8% | - | - | - |
| EPS 2 | 40.13 | 36.74 | 13.32 | -57.75 | -37.07 | -112.8 |
| Distribution rate | 158% | 103% | 263% | - | - | - |
| Net sales 1 | 365,216 | 417,857 | 476,364 | 402,462 | 434,390 | 451,642 |
| EBITDA 1 | 28,606 | 27,638 | 14,113 | 12,432 | 20,203 | 14,796 |
| EBIT 1 | 24,230 | 22,950 | 9,291 | 7,748 | 16,297 | 10,749 |
| Net income 1 | 7,134 | 6,541 | 2,380 | -10,299 | -6,613 | -20,121 |
| Net Debt 1 | 113,131 | 121,236 | 141,604 | 138,802 | 134,558 | 153,382 |
| Reference price 2 | 518.60 | 712.00 | 437.70 | 202.00 | 202.00 | 202.00 |
| Nbr of stocks (in thousands) | 177,792 | 177,792 | 178,299 | 178,380 | 178,380 | 178,380 |
| Announcement Date | 3/24/20 | 3/4/21 | 5/5/22 | 5/2/23 | 3/11/24 | 4/30/25 |
1RUB in Million2RUB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 447M | |
| 12.24x | 0.36x | 5.75x | 5.07% | 16.25B | |
| 17x | 0.79x | 8.68x | 4.55% | 5.83B | |
| 12.61x | 0.56x | 9.22x | 2.53% | 4.29B | |
| 13.57x | 0.25x | 4.45x | 1.66% | 2.11B | |
| 6.89x | 0.13x | 2.62x | 2.7% | 2.1B | |
| 16.43x | 0.32x | 7.14x | 2.47% | 1.91B | |
| 11.37x | 1.02x | 9.22x | 6.85% | 1.46B | |
| 45.8x | - | - | - | 1.38B | |
| Average | 16.99x | 0.49x | 6.73x | 3.69% | 3.97B | |
| Weighted average by Cap. | 14.33x | 0.46x | 6.64x | 4.23% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MVID Stock
- Valuation M.video
Select your edition
All financial news and data tailored to specific country editions
