Valuation RBC

Stocks

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

07-30	Tomorrow, Everyone Replaced? When AI Leaves the Screen and Comes for Our Jobs
06-25	Global markets live: Amazon, Tesla, Micron, Qualcomm, HSBC…

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2023	2024	2025
Market Cap ¹	1,217	970.6	970.6	970.6
Change	-	-	0%	0%
Enterprise Value (EV) ¹	15,192	21,082	26,112	26,637
Change	-	-	23.86%	2.01%
P/E	2.54x	-2.61x	-6.33x	-0.99x
PBR	-0.1x	-0.29x	-0.28x	-0.22x
PEG	-	-	0.1x	-0x
Capitalization / Revenue	0.2x	-	-	3.94x
EV / Revenue	2.53x	-	-	108x
EV / EBITDA	15x	-143x	-133x	-98.7x
EV / EBIT	18.5x	-142x	-133x	-98.6x
EV / FCF	53.1x	-	-11.4x	-3.54x
FCF Yield	1.88%	-	-8.79%	-28.3%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	1.366	-1.06	-0.4376	-2.81
Distribution rate	-	-	-	-
Net sales ¹	6,009	-	-	246.3
EBITDA ¹	1,010	-147.8	-196	-269.8
EBIT ¹	820	-148.4	-196.6	-270.2
Net income ¹	479	-387.5	-160	-1,027
Net Debt ¹	13,975	20,111	25,141	25,667
Reference price ²	3.472	2.768	2.768	2.768
Nbr of stocks (in thousands)	350,654	350,654	350,654	350,654
Announcement Date	4/30/21	4/22/25	4/22/25	3/31/26

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.($)
RBC	-	-	-	-	12.11M
ALPHABET INC.	17.05x	8.29x	17.72x	0.25%	4,280B
META PLATFORMS, INC.	23.15x	7.29x	12.82x	0.29%	1,831B
MASTERCARD, INC.	30.13x	14.12x	22.31x	0.6%	516B
TENCENT HOLDINGS LIMITED	14.65x	3.91x	9.04x	1.39%	487B
NETFLIX, INC.	19.62x	5.81x	17.45x	-.--%	293B
ALIBABA GROUP HOLDING LIMITED	21.14x	1.55x	10.54x	0.98%	277B
SHOPIFY INC.	106.28x	14.02x	75.29x	-.--%	220B
UBER TECHNOLOGIES, INC.	22.48x	2.56x	13.03x	-.--%	146B
PDD HOLDINGS INC.	8.32x	0.95x	4.09x	-.--%	116B
Average	29.20x	6.50x	20.25x	0.39%	816.5B
Weighted average by Cap.	21.71x	7.80x	17.41x	0.35%