Valuation Mosenergo

Stocks

End-of-day quote Moscow Micex - RTS 2022-07-08			5-day change	1st Jan Change
1.932 ^RUB	-8.63%		-.--%	-

05-03	Public Joint Stock Company Mosenergo Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
23-11-09	Public Joint Stock Company Mosenergo Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2023	2024	2025
Market Cap ¹	82,142	83,394	76,796	76,796	76,796
Change	-	1.52%	-	0%	0%
Enterprise Value (EV) ¹	87,801	97,128	80,378	79,987	79,673
Change	-	10.62%	-	-0.49%	-0.39%
P/E	10.2x	28.8x	20.9x	9.09x	12.2x
PBR	0.25x	0.26x	0.2x	0.21x	0.2x
PEG	-	-0.4x	-	0x	-0.5x
Capitalization / Revenue	0.45x	0.37x	0.31x	0.29x	0.26x
EV / Revenue	0.49x	0.43x	0.32x	0.3x	0.27x
EV / EBITDA	2.65x	2.44x	2.07x	2.4x	2.48x
EV / EBIT	8x	5.83x	10.7x	17.3x	8.69x
EV / FCF	5.35x	-19.3x	-	22.7x	25x
FCF Yield	18.7%	-5.17%	-	4.4%	4%
Dividend per Share ²	0.1794	0.2231	0.1604	-	-
Rate of return	8.68%	10.6%	8.3%	-	-
EPS ²	0.2024	0.0728	0.0923	0.2125	0.1584
Distribution rate	88.7%	306%	174%	-	-
Net sales ¹	180,908	225,158	247,731	262,973	290,691
EBITDA ¹	33,072	39,873	38,845	33,291	32,116
EBIT ¹	10,979	16,655	7,493	4,614	9,171
Net income ¹	8,045	2,894	3,669	8,446	6,295
Net Debt ¹	5,659	13,734	3,582	3,191	2,877
Reference price ²	2.066	2.098	1.932	1.932	1.932
Nbr of stocks (in thousands)	39,749,360	39,749,360	39,749,360	39,749,360	39,749,360
Announcement Date	3/9/21	3/5/22	3/6/26	3/6/26	3/10/26

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.($)
MOSENERGO	-	-	-	-	944M
GE VERNOVA INC.	32.29x	5.42x	39.62x	0.2%	263B
NEXTERA ENERGY	18.96x	8.61x	14.86x	3.24%	159B
IBERDROLA, S.A.	20.04x	4.18x	11.5x	3.52%	151B
CHINA YANGTZE POWER CO., LTD.	19.27x	10.9x	14.22x	3.67%	104B
ENEL S.P.A.	11.91x	1.79x	6.35x	5.96%	96.84B
SOUTHERN COMPANY	18.67x	5.62x	12.34x	3.64%	96.02B
CONSTELLATION ENERGY CORPORATION	20.48x	3.15x	12.8x	0.66%	91.74B
DUKE ENERGY CORPORATION	16.86x	5.39x	10.82x	3.83%	88.68B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.61x	5.03x	12.15x	3.21%	65.19B
Average	19.68x	5.57x	14.96x	3.1%	111.71B
Weighted average by Cap.	21.58x	5.71x	18.58x	2.71%