Valuation Mostotrest

Stocks

End-of-day quote Moscow Micex - RTS 2022-07-08			5-day change	1st Jan Change
80.20 ^RUB	-0.37%		-.--%	-

05-28	Public Joint Stock Company Mostotrest Reports Earnings Results for the Full Year Ended December 31, 2025	CI
25-05-29	Public Joint Stock Company Mostotrest Reports Earnings Results for the Full Year Ended December 31, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2022	2023	2024	2025
Market Cap ¹	29,760	22,634	22,634	22,634	22,634
Change	-	-	0%	0%	0%
Enterprise Value (EV) ¹	36,945	21,615	21,468	22,566	22,585
Change	-	-	-0.68%	5.12%	0.08%
P/E	-4.79x	33.1x	24.5x	-6,009x	42.5x
PBR	13.1x	6.89x	5.16x	5.19x	4.62x
PEG	-	-	0.7x	60x	-0x
Capitalization / Revenue	0.3x	4.66x	5.83x	6.14x	2.89x
EV / Revenue	0.38x	4.45x	5.53x	6.12x	2.89x
EV / EBITDA	11.1x	24.1x	230x	-21x	25.6x
EV / EBIT	59.1x	25.7x	-1,899x	-19.1x	30.5x
EV / FCF	3.46x	-	-2.3x	3.17x	-11.2x
FCF Yield	28.9%	-	-43.5%	31.5%	-8.91%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-22	2.421	3.277	-0.0133	1.888
Distribution rate	-	-	-	-	-
Net sales ¹	97,905	4,858	3,883	3,688	7,827
EBITDA ¹	3,316	895.6	93.16	-1,072	881.2
EBIT ¹	625	841	-11.31	-1,184	739.7
Net income ¹	-6,185	683.1	924.9	-3.767	532.7
Net Debt ¹	7,185	-1,018	-1,166	-67.56	-49.1
Reference price ²	105.45	80.20	80.20	80.20	80.20
Nbr of stocks (in thousands)	282,216	282,216	282,216	282,216	282,216
Announcement Date	5/25/21	5/23/24	5/23/24	5/29/25	5/28/26

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.($)
MOSTOTREST	-	-	-	-	278M
STERLING INFRASTRUCTURE, INC.	26x	3.27x	14.79x	-	13.95B
CONSTRUCTION PARTNERS, INC.	33.83x	2.01x	13.12x	-.--%	5.71B
IRB INFRASTRUCTURE DEVELOPERS LIMITED	18.88x	4.7x	8.11x	1.45%	2.46B
SHANDONG HI-SPEED ROAD&BRIDGE GROUP CO., LTD.	3.72x	-	-	-	1.15B
I.CO.P. S.P.A. SOCIETÀ BENEFIT	18.58x	1.74x	9.6x	0.72%	1.12B
TOA CORPORATION	9.9x	-	-	4.06%	1.04B
G R INFRAPROJECTS LIMITED	10.16x	0.91x	8.04x	0.83%	900M
Average	17.30x	2.53x	10.73x	1.41%	3.33B
Weighted average by Cap.	24.56x	2.96x	13.22x	0.83%