Valuation Moscow Exchange MICEX-RTS

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 2022-07-08			5-day change	1st Jan Change
85.20 ^RUB	-0.13%		-.--%	-

05-21	Russian finmin to issue 10-year yuan-denominated OFZ bonds on June 3	RE
05-21	Moscow Exchange says first-quarter profit at 17.2 bln roubles	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	359,741	345,777	192,337	192,603	192,917	192,923
Change	-	-3.88%	-44.38%	0.14%	0.16%	0%
Enterprise Value (EV) ¹	-169,922	-182,453	-262,217	-269,179	-724,634	-675,362
Change	-	-7.37%	-43.72%	-2.66%	-169.2%	6.8%
P/E	14.3x	12.4x	5.34x	3.18x	2.44x	3.26x
PBR	2.59x	2.47x	1.09x	0.86x	0.74x	0.72x
PEG	-	1.1x	0.2x	0x	0.1x	-0.1x
Capitalization / Revenue	7.12x	6.14x	2.33x	1.78x	1.24x	1.39x
EV / Revenue	-3.36x	-3.24x	-3.18x	-2.49x	-4.65x	-4.86x
EV / EBITDA	-4.75x	-4.69x	-5.45x	-3.23x	-6.53x	-7.26x
EV / EBIT	-5.01x	-4.95x	-5.71x	-3.31x	-6.66x	-7.49x
EV / FCF	-1.38x	-2.62x	3.32x	-9.2x	-1.53x	-37.3x
FCF Yield	-72.2%	-38.2%	30.1%	-10.9%	-65.5%	-2.68%
Dividend per Share ²	9.46	-	4.84	17.35	26.11	-
Rate of return	5.93%	-	5.68%	20.4%	30.6%	-
EPS ²	11.14	12.35	15.96	26.78	34.91	26.11
Distribution rate	84.9%	-	30.3%	64.8%	74.8%	-
Net sales ¹	50,548	56,323	82,477	108,055	156,001	138,822
EBITDA ¹	35,796	38,888	48,155	83,340	111,055	92,990
EBIT ¹	33,890	36,849	45,920	81,267	108,884	90,134
Net income ¹	25,158	28,095	36,271	60,777	79,246	59,246
Net Debt ¹	-529,663	-528,230	-454,554	-461,783	-917,551	-868,285
Reference price ²	159.57	153.18	85.20	85.20	85.20	85.20
Nbr of stocks (in thousands)	2,254,441	2,257,324	2,257,479	2,260,602	2,264,286	2,264,354
Announcement Date	3/5/21	3/4/22	6/17/23	2/26/24	3/6/25	3/5/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MOSCOW EXCHANGE MICEX-RTS	-	-	-	-	2.4B
INTERCONTINENTAL EXCHANGE, INC.	18.7x	8.54x	12.65x	1.59%	75.33B
HONG KONG EXCHANGES AND CLEARING LIMITED	24.77x	14.35x	18.24x	3.61%	60.44B
LONDON STOCK EXCHANGE GROUP PLC	32.71x	5.17x	10.32x	1.93%	56.37B
DEUTSCHE BÖRSE AG	20.44x	7.71x	12.9x	1.87%	52.04B
NASDAQ, INC.	25.12x	9.65x	16.37x	1.4%	47.88B
SINGAPORE EXCHANGE LIMITED	35.29x	16.58x	26.01x	1.87%	19.91B
EURONEXT N.V.	20.54x	8.03x	12.89x	2.42%	17.18B
B3 S.A. - BRASIL, BOLSA, BALCÃO	12.58x	6.39x	9.09x	8.1%	14.29B
TMX GROUP LIMITED	21.15x	7.8x	13.58x	2.04%	9.18B
Average	23.48x	9.36x	14.67x	2.76%	35.5B
Weighted average by Cap.	23.95x	9.35x	14.42x	2.34%