Valuation Rosseti South

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 2022-07-08			5-day change	1st Jan Change
0.0316 ^RUB	+1.28%		-0.16%	-0.16%

05-27	Public Joint Stock Company Rosseti South Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-29	Public Joint Stock Company Rosseti South 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	7,362	6,839	4,784	4,784	4,784	4,784
Change	-	-7.11%	-30.04%	0%	0%	0%
Enterprise Value (EV) ¹	27,651	29,876	26,430	24,283	27,355	40,941
Change	-	8.05%	-11.53%	-8.13%	12.65%	49.66%
P/E	-6.05x	-1.83x	14.1x	1.59x	0.78x	1.1x
PBR	2.59x	-8.08x	-9.97x	1.85x	0.55x	0.26x
PEG	-	-0x	-0x	0x	0x	-0x
Capitalization / Revenue	0.18x	0.16x	0.11x	0.09x	0.08x	0.05x
EV / Revenue	0.67x	0.69x	0.6x	0.48x	0.48x	0.42x
EV / EBITDA	5.36x	4.08x	4.9x	2.94x	3.79x	3.08x
EV / EBIT	9.93x	6.45x	8.51x	4.16x	5.81x	4.27x
EV / FCF	-5.6x	-37x	110x	-32.1x	-5.6x	2.91x
FCF Yield	-17.9%	-2.7%	0.91%	-3.12%	-17.9%	34.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.008021	-0.0246	0.002233	0.0199	0.0404	0.0287
Distribution rate	-	-	-	-	-	-
Net sales ¹	41,094	43,444	44,143	51,034	56,412	96,981
EBITDA ¹	5,157	7,320	5,391	8,247	7,227	13,314
EBIT ¹	2,785	4,634	3,105	5,835	4,706	9,585
Net income ¹	-1,216	-3,733	338.6	3,015	6,131	5,599
Net Debt ¹	20,288	23,037	21,646	19,498	22,571	36,157
Reference price ²	0.0486	0.0451	0.0316	0.0316	0.0316	0.0316
Nbr of stocks (in thousands)	151,641,426	151,641,426	151,641,426	151,641,426	151,641,426	151,641,426
Announcement Date	3/9/21	4/29/22	3/22/23	3/15/24	3/1/25	3/30/26

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.($)
ROSSETI SOUTH	-	-	-	-	62.63M
GE VERNOVA INC.	34.52x	6.07x	44.4x	0.19%	284B
NEXTERA ENERGY	22.2x	9.29x	15.36x	2.78%	185B
IBERDROLA, S.A.	21.17x	4.28x	11.63x	3.42%	158B
ENEL S.P.A.	14.12x	2x	7.01x	5.06%	117B
SOUTHERN COMPANY	21.41x	5.97x	13.18x	3.19%	107B
DUKE ENERGY CORPORATION	18.51x	5.63x	11.32x	3.51%	97.46B
CONSTELLATION ENERGY CORPORATION	20.61x	3.16x	12.41x	0.67%	90.13B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.7x	5.27x	12.65x	2.92%	71.9B
DOMINION ENERGY, INC.	19.73x	6.46x	13.81x	3.76%	62.48B
Average	21.44x	5.35x	15.75x	2.83%	117.35B
Weighted average by Cap.	23.52x	5.64x	20.05x	2.46%