Valuation RBC

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 2022-07-08			5-day change	1st Jan Change
2.768 ^RUB	+0.07%		-.--%	-

11-06	Public Joint Stock Company RBC Reports Earnings Results for the Nine Months Ended September 30, 2025	CI
25-04-21	Public Joint Stock Company RBC Auditor Raises 'Going Concern' Doubt	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2023	2024
Market Cap ¹	1,206	1,217	970.6	970.6
Change	-	0.93%	-	0%
Enterprise Value (EV) ¹	16,288	15,192	21,082	26,112
Change	-	-6.73%	-	23.86%
P/E Ratio	0.32x	2.54x	-2.61x	-6.33x
PBR	-0.09x	-0.1x	-0.29x	-0.28x
PEG	-	-0x	-	0.1x
Capitalization / Revenue	0.21x	0.2x	-	-
EV / Revenue	2.78x	2.53x	-	-
EV / EBITDA	29.3x	15x	-143x	-133x
EV / EBIT	49.5x	18.5x	-142x	-133x
EV / FCF	-17.1x	53.1x	-	-11.4x
FCF Yield	-5.85%	1.88%	-	-8.79%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	10.59	1.366	-1.06	-0.4376
Distribution rate	-	-	-	-
Net sales ¹	5,869	6,009	-	-
EBITDA ¹	556	1,010	-147.8	-196
EBIT ¹	329	820	-148.4	-196.6
Net income ¹	3,712	479	-387.5	-160
Net Debt ¹	15,082	13,975	20,111	25,141
Reference price ²	3.440	3.472	2.768	2.768
Nbr of stocks (in thousands)	350,654	350,654	350,654	350,654
Announcement Date	5/5/20	4/30/21	4/22/25	4/22/25

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.($)
RBC	-	-	-	-	12.11M
TENCENT HOLDINGS LIMITED	15.27x	4.19x	9.75x	1.35%	525B
NETFLIX, INC.	22.61x	6.69x	20.07x	-.--%	342B
UBER TECHNOLOGIES, INC.	23.56x	2.45x	12.65x	-.--%	142B
SK SQUARE CO., LTD.	4.57x	90x	3.34x	0.13%	106B
PROSUS N.V.	9.89x	12.28x	120.02x	0.43%	104B
SPOTIFY TECHNOLOGY S.A.	32.92x	4.01x	26.05x	-.--%	99.93B
AIRBNB, INC.	25.77x	4.78x	13.47x	-.--%	77.67B
DOORDASH, INC.	60.38x	3.52x	17.19x	-.--%	67.36B
NASPERS LIMITED	8.8x	4.07x	43.52x	0.51%	39.48B
Average	22.64x	14.67x	29.56x	0.27%	150.38B
Weighted average by Cap.	20.16x	11.17x	22.07x	0.52%