Valuation Sollers

Stocks

End-of-day quote Moscow Micex - RTS 2022-07-08			5-day change	1st Jan Change
177.50 ^RUB	+3.20%		-.--%	-

10-12	Russian car sales up 0.1% year-on-year in September, Autostat says	RE
10-06	Russian car sales down 6.2% year-on-year in September, Autostat says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2023	2024	2025
Market Cap ¹	9,082	7,000	5,589	5,589	5,589
Change	-	-22.92%	-	-0%	0%
Enterprise Value (EV) ¹	12,194	2,028	8,829	11,960	15,759
Change	-	-83.37%	-	35.46%	31.76%
P/E	-4.27x	2.89x	1.12x	1.5x	2.43x
PBR	0.55x	0.38x	0.37x	0.35x	0.35x
PEG	-	-0x	-	-0.1x	-0.1x
Capitalization / Revenue	0.14x	0.08x	0.07x	0.06x	0.09x
EV / Revenue	0.18x	0.02x	0.11x	0.13x	0.25x
EV / EBITDA	4.28x	0.25x	0.97x	2.36x	2.52x
EV / EBIT	-78.2x	0.37x	1.28x	4.2x	4.25x
EV / FCF	-7.14x	0.26x	-	-4.52x	6.3x
FCF Yield	-14%	391%	-	-22.1%	15.9%
Dividend per Share ²	-	-	89	70	25.5
Rate of return	-	-	50.1%	39.4%	14.4%
EPS ²	-62.02	74.44	158	118.4	72.95
Distribution rate	-	-	56.3%	59.1%	35%
Net sales ¹	65,985	91,709	82,289	91,761	62,447
EBITDA ¹	2,851	8,197	9,093	5,058	6,253
EBIT ¹	-156	5,478	6,885	2,848	3,711
Net income ¹	-2,125	2,429	4,931	3,727	2,297
Net Debt ¹	3,112	-4,972	3,240	6,371	10,170
Reference price ²	265.00	215.00	177.50	177.50	177.50
Nbr of stocks (in thousands)	34,270	32,557	31,486	31,486	31,486
Announcement Date	5/1/21	4/29/22	4/27/24	4/22/25	4/17/26

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.($)
SOLLERS	-	-	-	-	68.67M
TESLA, INC.	335.37x	12.86x	94.36x	-.--%	1,401B
TOYOTA MOTOR CORPORATION	9.93x	1.27x	11.47x	3.3%	231B
BYD COMPANY LIMITED	15.15x	0.81x	5.42x	1.62%	101B
FERRARI N.V.	36.17x	9.15x	23.31x	1.08%	77.16B
GENERAL MOTORS COMPANY	8.15x	0.36x	2.87x	0.86%	73.67B
HYUNDAI MOTOR COMPANY	7.7x	1.21x	13.96x	3.51%	54.7B
FORD MOTOR COMPANY	12.21x	0.27x	3.47x	4.85%	49.57B
HONDA MOTOR CO., LTD.	11.63x	0.68x	9.27x	3.96%	44.32B
PORSCHE AG	21.96x	1.28x	7.16x	2.46%	43.21B
Average	50.92x	3.10x	19.03x	2.4%	207.59B
Weighted average by Cap.	231.02x	9.29x	66.99x	0.86%