Valuation Rosseti Volga

Stocks

End-of-day quote Moscow Micex - RTS 2022-07-08			5-day change	1st Jan Change
0.0303 ^RUB	+0.50%		-.--%	-

05-26	Public Joint Stock Company Rosseti Volga Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-07	Rosseti Volga PJSC Announces Changes in Management Board	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	12,767	9,302	5,706	5,706	5,706	5,706
Change	-	-27.14%	-38.66%	0%	0%	0%
Enterprise Value (EV) ¹	20,825	17,255	15,558	10,584	9,761	7,761
Change	-	-17.14%	-9.84%	-31.97%	-7.78%	-20.49%
P/E	-109x	9.47x	-12.1x	1.92x	1.57x	0.5x
PBR	0.33x	0.23x	0.15x	0.14x	0.13x	0.1x
PEG	-	-0x	0x	-0x	0.1x	0x
Capitalization / Revenue	0.21x	0.14x	0.09x	0.07x	0.07x	0.04x
EV / Revenue	0.34x	0.27x	0.23x	0.14x	0.12x	0.06x
EV / EBITDA	4.22x	2.68x	2.54x	1.08x	0.79x	0.37x
EV / EBIT	103x	13.3x	29.5x	2.56x	1.51x	0.53x
EV / FCF	-9.19x	22.1x	-5.73x	2.67x	-3.06x	3.6x
FCF Yield	-10.9%	4.52%	-17.4%	37.5%	-32.7%	27.8%
Dividend per Share ²	-	0.000323	-	0.0062	0.0074	-
Rate of return	-	0.65%	-	20.5%	24.4%	-
EPS ²	-0.000622	0.005219	-0.002503	0.0158	0.0193	0.0601
Distribution rate	-	6.19%	-	39.3%	38.4%	-
Net sales ¹	60,392	64,904	66,801	77,045	83,411	129,254
EBITDA ¹	4,935	6,450	6,129	9,829	12,370	20,867
EBIT ¹	202.7	1,298	526.9	4,133	6,480	14,534
Net income ¹	-117.2	982.9	-471.5	2,972	3,630	11,326
Net Debt ¹	8,058	7,953	9,853	4,879	4,055	2,056
Reference price ²	0.0678	0.0494	0.0303	0.0303	0.0303	0.0303
Nbr of stocks (in thousands)	188,307,959	188,307,959	188,307,959	188,307,959	188,307,959	188,307,959
Announcement Date	3/10/21	3/17/22	3/22/23	3/18/24	3/18/25	3/25/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ROSSETI VOLGA	-	-	-	-	70.97M
GE VERNOVA INC.	34.47x	5.88x	42.98x	0.19%	283B
NEXTERA ENERGY	21.41x	9.24x	15.76x	2.86%	180B
IBERDROLA, S.A.	19.88x	4.14x	11.37x	3.59%	152B
ENEL S.P.A.	13.08x	1.89x	6.71x	5.42%	109B
SOUTHERN COMPANY	20.76x	5.95x	13.17x	3.26%	107B
CONSTELLATION ENERGY CORPORATION	22.11x	3.3x	14.16x	0.61%	100B
DUKE ENERGY CORPORATION	18.31x	5.59x	11.32x	3.51%	96.62B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.44x	5.14x	12.49x	3.07%	68.38B
DOMINION ENERGY, INC.	19.16x	6.33x	13.52x	3.88%	60.48B
Average	20.96x	5.27x	15.72x	2.93%	115.62B
Weighted average by Cap.	23.13x	5.54x	19.94x	2.51%