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	19.72x	7.73x	13.97x	2.97%	179B
CHIPOTLE MEXICAN GRILL, INC.	32.14x	3.92x	22.18x	-.--%	45.81B
YUM! BRANDS, INC.	16.92x	5.53x	16.57x	2.13%	38.44B
RESTAURANT BRANDS INTERNATIONAL INC.	17.39x	3.95x	12.28x	3.35%	26.84B
YUM CHINA HOLDINGS, INC.	14.32x	1.03x	6.72x	2.81%	14.41B
DOMINO'S PIZZA INC.	16.37x	2.91x	13.54x	2.56%	10.31B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	29.54x	2.45x	-	0.82%	6.95B
AMERICANA RESTAURANTS INTERNATIONAL PLC	19.63x	2.14x	8.7x	3.95%	5.58B
Average	20.75x	3.71x	13.42x	2.32%	36.34B
Weighted average by Cap.	20.80x	5.97x	14.89x	2.44%