Valuation Sollers

Stocks

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

07-03	Russian car sales up 29% year-on-year in June - Autostat	RE
06-04	Russian car sales up 20.5% on year in May, 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	15,442
Change	-	-83.37%	-	35.46%	29.11%
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	1.91x
EV / EBIT	-78.2x	0.37x	1.28x	4.2x	3.3x
EV / FCF	-7.14x	0.26x	-	-2.19x	4.09x
FCF Yield	-14%	391%	-	-45.7%	24.5%
Dividend per Share ²	-	-	89	70	-
Rate of return	-	-	50.1%	39.4%	-
EPS ²	-62.02	74.44	158	118.4	72.95
Distribution rate	-	-	56.3%	59.1%	-
Net sales ¹	65,985	91,709	82,289	91,761	62,447
EBITDA ¹	2,851	8,197	9,093	5,058	8,072
EBIT ¹	-156	5,478	6,885	2,848	4,674
Net income ¹	-2,125	2,429	4,931	3,727	2,297
Net Debt ¹	3,112	-4,972	3,240	6,371	9,853
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SOLLERS	-	-	-	-	68.67M
TOYOTA MOTOR CORPORATION	9.75x	1.24x	11.45x	3.46%	215B
HYUNDAI MOTOR COMPANY	10.71x	1.31x	14.13x	2.36%	72.53B
GENERAL MOTORS COMPANY	6.36x	0.32x	2.59x	0.98%	68.55B
FORD MOTOR COMPANY	20.93x	0.28x	3.68x	4.44%	54.03B
PORSCHE AG	26x	1.42x	7.95x	2.19%	49.21B
MERCEDES-BENZ GROUP AG	7.92x	0.1x	0.89x	7.14%	48.56B
VOLKSWAGEN AG	3.93x	0x	0.04x	7.56%	43.99B
BMW AG	7.98x	-0.06x	-0.52x	4.96%	42.1B
HONDA MOTOR CO., LTD.	15.01x	0.61x	7.29x	4.45%	37.76B
Average	12.07x	0.58x	5.28x	4.17%	63.23B
Weighted average by Cap.	11.36x	0.78x	7.21x	3.78%