Valuation Rostelecom

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 2022-07-08			5-day change	1st Jan Change
66.54 ^RUB	+1.60%		-.--%	-

11-27	Russian IT firm Basis to launch IPO in December	RE
25-10-29	An undisclosed buyer agreed to acquire Information Security Solutions in Africa and Southeast Asia from Public Joint Stock Company Rostelecom.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	178,137	293,459	290,871	222,765	222,765	223,117
Change	-	64.74%	-0.88%	-23.41%	0%	0.16%
Enterprise Value (EV) ¹	433,595	761,006	797,813	727,861	789,051	886,354
Change	-	75.51%	4.84%	-8.77%	8.41%	12.33%
P/E Ratio	12.6x	13.2x	10.4x	7.17x	6.53x	14.9x
PBR	0.71x	1.8x	1.56x	1.11x	1.01x	1.03x
PEG	-	0.8x	0.7x	0.7x	0.66x	-0.3x
Capitalization / Revenue	0.53x	0.54x	0.5x	0.36x	0.31x	0.29x
EV / Revenue	1.29x	1.39x	1.38x	1.16x	1.11x	1.14x
EV / EBITDA	5.09x	4.84x	4.94x	3.99x	3.85x	3.88x
EV / EBIT	12.7x	10.4x	12.2x	7.58x	6.84x	7.48x
EV / FCF	-32.8x	30.2x	152x	12.5x	20.9x	17.5x
FCF Yield	-3.05%	3.32%	0.66%	7.97%	4.78%	5.72%
Dividend per Share ²	5	5	-	5.446	6.06	2.71
Rate of return	6.38%	5.17%	-	8.19%	9.11%	4.07%
EPS ²	6.23	7.32	8.4	9.277	10.19	4.48
Distribution rate	80.3%	68.3%	-	58.7%	59.5%	60.5%
Net sales ¹	337,421	546,889	580,092	627,055	707,801	779,945
EBITDA ¹	85,211	157,379	161,359	182,474	205,041	228,459
EBIT ¹	34,271	72,830	65,413	96,005	115,307	118,520
Net income ¹	14,777	23,311	28,549	31,029	34,418	15,232
Net Debt ¹	255,458	467,547	506,942	505,096	566,286	663,237
Reference price ²	78.36	96.73	87.22	66.54	66.54	66.54
Nbr of stocks (in thousands)	2,288,416	3,050,484	3,353,318	3,351,623	3,351,623	3,356,920
Announcement Date	3/3/20	3/9/21	3/3/22	2/26/24	2/26/24	2/26/25

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.($)
ROSTELECOM	-	-	-	-	2.77B
CHINA MOBILE LIMITED	11.64x	1.36x	4.23x	6.89%	230B
VERIZON COMMUNICATIONS, INC.	10.02x	2.5x	6.69x	5.87%	201B
DEUTSCHE TELEKOM AG	14.12x	2.19x	5.76x	3.99%	158B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.38x	2.09x	5.26x	2.31%	83.43B
CHINA TELECOM CORPORATION LIMITED	12.55x	0.84x	3.12x	6.33%	78.1B
NTT, INC.	11.67x	1.69x	6.93x	3.6%	75.23B
SAUDI TELECOM COMPANY	15.87x	2.76x	8.65x	4.98%	58.95B
ORANGE	17.55x	1.95x	6.07x	4.41%	54.91B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.26x	5.24x	19.01x	4.42%	54.6B
Average	13.67x	2.29x	7.30x	4.75%	99.63B
Weighted average by Cap.	12.76x	2.10x	6.35x	5.16%