Valuation Samolet Group

Stocks

End-of-day quote Moscow Micex - RTS 2022-07-08			5-day change	1st Jan Change
2,695.00 ^RUB	+1.70%		-.--%	-

08-27	Samolet Group Public Joint Stock Company Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-09	Fonte Inceptia Alpha Fund Oeic Limited managed by Fonte Capital Ltd. completed the acquisition of 17.58% stake in Samolet Group Public Joint Stock Company from Mikhail Kenin.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	58,993	298,660	164,939	160,749	157,805	157,805
Change	-	406.26%	-44.77%	-2.54%	-1.83%	0%
Enterprise Value (EV) ¹	88,275	428,050	436,785	647,237	768,696	896,075
Change	-	384.9%	2.04%	48.18%	18.77%	16.57%
P/E	17.9x	45.7x	14.5x	9.89x	30x	-94.5x
PBR	6.4x	28.1x	9.3x	9.16x	5.62x	6.12x
PEG	-	0.5x	0.2x	0.2x	-0.4x	1x
Capitalization / Revenue	0.98x	3.21x	0.96x	0.63x	0.47x	0.43x
EV / Revenue	1.47x	4.6x	2.54x	2.53x	2.27x	2.44x
EV / EBITDA	9.86x	28.7x	11.9x	10.7x	9.43x	8.44x
EV / EBIT	10.1x	29.1x	12.1x	10.8x	9.68x	8.74x
EV / FCF	-5.67x	-4.06x	-3.36x	-2.9x	-8.04x	-11.9x
FCF Yield	-17.6%	-24.6%	-29.8%	-34.4%	-12.4%	-8.37%
Dividend per Share ²	41	82	41	-	-	-
Rate of return	4.28%	1.69%	1.52%	-	-	-
EPS ²	53.63	106.1	185.9	272.5	89.89	-28.51
Distribution rate	76.4%	77.3%	22.1%	-	-	-
Net sales ¹	60,183	93,014	172,210	256,118	339,056	366,816
EBITDA ¹	8,948	14,910	36,805	60,403	81,510	106,164
EBIT ¹	8,777	14,714	36,106	59,730	79,384	102,535
Net income ¹	3,232	6,533	11,391	16,364	5,408	-1,730
Net Debt ¹	29,282	129,390	271,846	486,488	610,891	738,270
Reference price ²	958.00	4,850.00	2,695.00	2,695.00	2,695.00	2,695.00
Nbr of stocks (in thousands)	61,579	61,579	61,202	59,647	58,555	58,555
Announcement Date	4/29/21	5/24/22	4/28/23	4/25/24	4/24/25	4/24/26

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.($)
SAMOLET GROUP	-	-	-	-	1.99B
VINGROUP	64.94x	-	-	-	69.72B
SUN HUNG KAI PROPERTIES LIMITED	12.56x	4.4x	11.29x	3.83%	39.78B
MITSUBISHI ESTATE CO., LTD.	18.68x	4.05x	16.29x	1.31%	28.81B
MITSUI FUDOSAN CO., LTD.	14.58x	3.16x	15.14x	2.4%	26.9B
CHINA RESOURCES LAND LIMITED	8.07x	1.47x	8.25x	4.39%	26.87B
EMAAR PROPERTIES	5.7x	0.76x	1.57x	8.68%	27.72B
VINHOMES	8.52x	3.02x	7.05x	-.--%	20.19B
CK ASSET HOLDINGS LIMITED	10.26x	2.01x	7.76x	4.09%	20.62B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.34x	6.46x	16.98x	1.63%	19.11B
Average	17.40x	3.17x	10.54x	3.29%	28.17B
Weighted average by Cap.	24.92x	3.16x	10.56x	3.47%