Valuation Rosinter Restaurants Holding

Stocks

End-of-day quote Moscow Micex - RTS 2022-07-08			5-day change	1st Jan Change
44.20 ^RUB	-1.34%		-.--%	-

08-31	Public Joint Stock Company Rosinter Restaurants Holding Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-30	Public Joint Stock Company Rosinter Restaurants Holding 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	1,040	1,131	718.5	718.5	718.5	718.5
Change	-	8.75%	-36.49%	0%	0%	0%
Enterprise Value (EV) ¹	11,436	10,879	7,942	8,413	11,009	11,728
Change	-	-4.87%	-27%	5.94%	30.86%	6.53%
P/E	-0.57x	12x	2.2x	6.34x	553x	-4.15x
PBR	-0.34x	-0.38x	-0.27x	-0.28x	-0.28x	-0.26x
PEG	-	-0x	0x	-0.1x	-5.6x	0x
Capitalization / Revenue	0.26x	0.18x	0.11x	0.1x	0.09x	0.09x
EV / Revenue	2.91x	1.75x	1.26x	1.17x	1.42x	1.51x
EV / EBITDA	46.1x	8.13x	7.56x	7.37x	9.44x	9.32x
EV / EBIT	-213x	9.34x	8.99x	8.57x	10.9x	10.4x
EV / FCF	8.25x	10.5x	7.19x	9.66x	16.6x	41.4x
FCF Yield	12.1%	9.48%	13.9%	10.4%	6.04%	2.42%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-112.9	5.78	20.13	6.968	0.08	-10.66
Distribution rate	-	-	-	-	-	-
Net sales ¹	3,928	6,210	6,279	7,166	7,766	7,765
EBITDA ¹	248.1	1,338	1,051	1,141	1,167	1,258
EBIT ¹	-53.62	1,164	883.7	981.3	1,009	1,124
Net income ¹	-1,835	94.04	327.2	113.3	1.321	-173.2
Net Debt ¹	10,396	9,748	7,223	7,694	10,291	11,009
Reference price ²	64.00	69.60	44.20	44.20	44.20	44.20
Nbr of stocks (in thousands)	16,255	16,255	16,255	16,255	16,255	16,255
Announcement Date	5/4/21	4/28/22	4/17/23	4/27/24	4/30/25	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.($)
ROSINTER RESTAURANTS HOLDING	-	-	-	-	8.88M
MCDONALD'S CORPORATION	18.13x	7.22x	13.07x	3.23%	164B
STARBUCKS CORPORATION	41.72x	3.32x	21.51x	2.66%	108B
COMPASS GROUP PLC	22.18x	1.15x	11.25x	2.48%	50.55B
CHIPOTLE MEXICAN GRILL, INC.	28.74x	3.54x	20.07x	-.--%	40.95B
YUM! BRANDS, INC.	14.57x	5.37x	15.99x	2.22%	37.15B
RESTAURANT BRANDS INTERNATIONAL INC.	15.64x	3.69x	11.5x	3.69%	24.38B
DARDEN RESTAURANTS, INC.	17.83x	1.83x	11.02x	3.23%	22.67B
ARAMARK	30.74x	0.96x	12.41x	0.86%	14.64B
YUM CHINA HOLDINGS, INC.	13.53x	0.96x	6.29x	2.97%	13.61B
Average	22.56x	3.11x	13.68x	2.37%	47.6B
Weighted average by Cap.	24.66x	4.42x	15.23x	2.61%