Valuation PhosAgro

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 2022-07-08			5-day change	1st Jan Change
7,929.00 ^RUB	+0.11%		-.--%	-

05-29	Public Joint-Stock Company PhosAgro Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-29	Russia's Phosagro says its board recommends no 2025 dividend	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	405,658	755,374	1,026,806	1,026,806	1,026,806	1,026,806
Change	-	86.21%	35.93%	0%	0%	0%
Enterprise Value (EV) ¹	562,222	909,092	1,207,144	1,250,012	1,352,162	1,347,274
Change	-	61.7%	32.79%	3.55%	8.17%	-0.36%
P/E Ratio	24x	5.82x	5.56x	11.9x	12.2x	8.99x
PBR	3.84x	4.59x	5.2x	6.78x	6.24x	4.29x
PEG	-	0x	0.1x	-0.2x	-6.35x	0.3x
Capitalization / Revenue	1.6x	1.8x	1.8x	2.33x	2.02x	1.79x
EV / Revenue	2.21x	2.16x	2.12x	2.84x	2.66x	2.35x
EV / EBITDA	6.78x	4.77x	4.54x	7.46x	7.98x	6.79x
EV / EBIT	9.72x	5.52x	5.08x	9.17x	10.1x	8.49x
EV / FCF	20.6x	18.4x	14.6x	12.7x	-36.2x	459x
FCF Yield	4.86%	5.43%	6.85%	7.85%	-2.76%	0.22%
Dividend per Share ²	297	885	783	864	330	-
Rate of return	9.48%	15.2%	9.88%	10.9%	4.16%	-
EPS ²	130.7	1,002	1,426	664.7	652	881.9
Distribution rate	227%	88.4%	54.9%	130%	50.6%	-
Net sales ¹	253,879	420,488	569,527	440,304	507,689	573,628
EBITDA ¹	82,865	190,494	266,134	167,485	169,520	198,314
EBIT ¹	57,863	164,591	237,781	136,332	133,807	158,741
Net income ¹	16,932	129,697	184,662	86,084	84,430	114,205
Net Debt ¹	156,564	153,718	180,338	223,207	325,356	320,468
Reference price ²	3,133.00	5,833.00	7,929.00	7,929.00	7,929.00	7,929.00
Nbr of stocks (in thousands)	129,479	129,500	129,500	129,500	129,500	129,500
Announcement Date	2/19/21	2/10/22	3/3/23	4/26/24	2/13/25	4/30/26

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.($)
PHOSAGRO	-	-	-	-	12.96B
CORTEVA, INC.	28.57x	2.75x	12.06x	0.98%	50.92B
YUNNAN YUNTIANHUA CO., LTD.	10.39x	1.19x	6.25x	5.32%	7.97B
UPL LIMITED	21.03x	1.34x	7.24x	1.41%	5.42B
PI INDUSTRIES LIMITED	30.01x	5.47x	20.83x	0.5%	4.53B
THE SCOTTS MIRACLE-GRO COMPANY	19.85x	1.71x	9.66x	4.35%	3.59B
Average	21.97x	2.49x	11.21x	2.51%	14.23B
Weighted average by Cap.	25.66x	2.59x	11.49x	1.63%