Valuation RussNeft

Stocks

End-of-day quote Moscow Micex - RTS 2022-07-08			5-day change	1st Jan Change
88.80 ^RUB	+0.45%		-.--%	-

08-25	Public Joint Stock Company RussNeft Reports Earnings Results for the Half Year Ended June 30, 2026	CI
07-24	EU sanctions Georgian refinery for processing Russian crude	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	68,530	45,118	26,118	26,118	24,028	21,678
Change	-	-34.16%	-42.11%	0%	-8%	-9.78%
Enterprise Value (EV) ¹	158,924	125,172	102,373	99,153	110,087	111,704
Change	-	-21.24%	-18.21%	-3.15%	11.03%	1.47%
P/E	-3.18x	1.61x	1.65x	2.66x	0.54x	1.24x
PBR	1.19x	0.53x	0.25x	0.23x	0.15x	0.12x
PEG	-	-0x	-0x	-0.1x	0x	-0x
Capitalization / Revenue	0.51x	0.17x	0.09x	0.11x	0.08x	0.1x
EV / Revenue	1.19x	0.46x	0.35x	0.42x	0.37x	0.51x
EV / EBITDA	5.64x	1.78x	1.85x	1.51x	1.47x	2.23x
EV / EBIT	14.7x	2.22x	2.74x	2.25x	1.61x	2.55x
EV / FCF	7.11x	4.32x	255x	3.55x	48.5x	9.24x
FCF Yield	14.1%	23.2%	0.39%	28.1%	2.06%	10.8%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-73.25	95.39	53.92	33.38	163.5	71.86
Distribution rate	-	-	-	-	-	-
Net sales ¹	133,196	269,371	290,862	238,725	300,108	218,242
EBITDA ¹	28,185	70,177	55,243	65,861	74,698	50,087
EBIT ¹	10,837	56,403	37,382	44,113	68,203	43,722
Net income ¹	-16,955	32,375	20,446	20,441	54,345	23,918
Net Debt ¹	90,394	80,054	76,255	73,035	86,059	90,026
Reference price ²	233.00	153.40	88.80	88.80	88.80	88.80
Nbr of stocks (in thousands)	294,120	294,120	294,120	294,120	270,590	244,120
Announcement Date	3/27/21	3/28/22	3/26/24	3/26/24	3/26/25	3/27/26

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.($)
RUSSNEFT	-	-	-	-	266M
CONOCOPHILLIPS	11.75x	2.41x	5.18x	2.5%	163B
CANADIAN NATURAL RESOURCES LIMITED	11.35x	3.14x	5.95x	3.64%	101B
EOG RESOURCES, INC.	8.03x	2.56x	4.31x	2.84%	76B
ADNOC GAS PLC	16.94x	3.93x	10.44x	5.52%	67.67B
OCCIDENTAL PETROLEUM CORPORATION	6.16x	2.25x	3.48x	1.86%	56.34B
ONEOK, INC.	13.51x	1.87x	9.71x	4.99%	54.38B
CENOVUS ENERGY INC.	6.7x	1.17x	3.66x	2.25%	50.07B
DIAMONDBACK ENERGY, INC.	8.82x	3.14x	4.29x	2.45%	50.13B
DEVON ENERGY CORPORATION	7.89x	2.22x	4.31x	2.59%	49.31B
Average	10.13x	2.52x	5.70x	3.18%	66.78B
Weighted average by Cap.	10.58x	2.58x	5.71x	3.15%