Valuation PAO TMK London S.E.

Stocks

Delayed London S.E.			5-day change	1st Jan Change
- ^USD	-.--%		+9.04%	-14.00%

08-28	PAO TMK Reports Earnings Results for the Half Year Ended June 30, 2026	CI
02-28	PAO TMK Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	63,074	74,964	63,042	63,042	64,193	64,193
Change	-	18.85%	-15.9%	0%	1.83%	0%
Enterprise Value (EV) ¹	200,983	325,154	306,658	319,230	331,148	364,117
Change	-	61.78%	-5.69%	4.1%	3.73%	9.96%
P/E	2.41x	10.7x	1.49x	1.62x	-2.67x	-3.05x
PBR	0.91x	1.57x	0.96x	0.75x	1.18x	1.9x
PEG	-	-0.1x	0x	-0.19x	0x	0.2x
Capitalization / Revenue	0.28x	0.17x	0.1x	0.12x	0.12x	0.16x
EV / Revenue	0.9x	0.76x	0.49x	0.59x	0.62x	0.9x
EV / EBITDA	7.28x	6.17x	2.5x	2.75x	5.33x	6.58x
EV / EBIT	12.7x	9.06x	3.19x	3.41x	9.11x	12.7x
EV / FCF	5.36x	6.13x	-43.4x	15.4x	9.67x	-20.5x
FCF Yield	18.6%	16.3%	-2.31%	6.48%	10.3%	-4.87%
Dividend per Share ²	12.67	18.53	16.46	22.96	-	-
Rate of return	20.7%	25.5%	27%	37.6%	-	-
EPS ²	25.39	6.75	41.01	37.59	-22.83	-20.01
Distribution rate	49.9%	275%	40.1%	61.1%	-	-
Net sales ¹	222,621	428,981	629,185	544,265	532,165	404,359
EBITDA ¹	27,620	52,681	122,626	116,201	62,130	55,355
EBIT ¹	15,798	35,871	96,147	93,641	36,357	28,646
Net income ¹	24,271	6,974	42,369	38,832	-23,884	-21,050
Net Debt ¹	137,909	250,190	243,616	256,188	266,955	299,924
Reference price ²	61.16	72.56	61.02	61.02	61.02	61.02
Nbr of stocks (in thousands)	1,031,299	1,033,135	1,033,135	1,033,135	1,052,000	1,052,000
Announcement Date	3/6/21	3/11/22	2/29/24	2/29/24	3/3/25	3/1/26

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.($)
ALLEIMA AB	20.69x	1.47x	10.43x	2.21%	2.92B
HANWA CO., LTD.	8.78x	0.24x	8.62x	3.49%	2.36B
FANGDA SPECIAL STEEL TECHNOLOGY CO., LTD.	9.02x	-	-	-	1.4B
JIANGSU CHANGBAO STEELTUBE CO.,LTD	18.08x	-	-	-	867M
Average	14.14x	0.85x	9.52x	2.85%	1.88B
Weighted average by Cap.	14.50x	0.92x	9.62x	2.78%