Valuation Tattelecom

Stocks

End-of-day quote Moscow Micex - RTS Other stock markets 2022-07-08			5-day change	1st Jan Change
0.4945 ^RUB	+0.61%		-.--%	-

25-04-28	Tattelecom Public Joint-Stock Company Reports Earnings Results for the Full Year Ended December 31, 2024	CI
24-08-29	Tattelecom Public Joint-Stock Company Reports Earnings Results for the Half Year Ended June 30, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	4,689	8,532	12,092	10,328	10,328	10,328
Change	-	81.96%	41.74%	-14.59%	0%	0%
Enterprise Value (EV) ¹	6,577	8,145	9,514	6,560	5,689	5,131
Change	-	23.83%	16.82%	-31.06%	-13.28%	-9.8%
P/E Ratio	5.79x	4.68x	4.84x	3.91x	3.96x	4.6x
PBR	0.74x	1.13x	1.28x	0.92x	0.82x	0.74x
PEG	-	0x	0.1x	0.68x	-3.22x	-0.3x
Capitalization / Revenue	0.49x	0.87x	1.22x	1x	0.95x	0.89x
EV / Revenue	0.69x	0.83x	0.96x	0.63x	0.52x	0.44x
EV / EBITDA	2.45x	2.25x	2.4x	1.67x	1.68x	1.63x
EV / EBIT	5.14x	3.36x	3.2x	2.33x	2.84x	2.84x
EV / FCF	4.69x	3.69x	3.81x	3.57x	6.27x	14.1x
FCF Yield	21.3%	27.1%	26.2%	28%	15.9%	7.11%
Dividend per Share ²	0.0202	0.0393	0.0428	0.0508	0.0489	0.0378
Rate of return	8.79%	9.39%	7.4%	10.3%	9.88%	7.63%
EPS ²	0.0397	0.0895	0.1196	0.1265	0.1249	0.1074
Distribution rate	50.9%	43.9%	35.8%	40.2%	39.1%	35.1%
Net sales ¹	9,554	9,801	9,944	10,330	10,920	11,612
EBITDA ¹	2,683	3,620	3,962	3,916	3,383	3,141
EBIT ¹	1,279	2,424	2,970	2,811	2,001	1,805
Net income ¹	810.1	1,865	2,492	2,637	2,604	2,239
Net Debt ¹	1,889	-387.1	-2,578	-3,768	-4,639	-5,196
Reference price ²	0.2300	0.4185	0.5790	0.4945	0.4945	0.4945
Nbr of stocks (in thousands)	20,386,378	20,386,378	20,885,140	20,885,140	20,885,140	20,885,140
Announcement Date	4/10/20	4/20/21	4/29/22	4/26/23	4/26/24	4/29/25

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.($)
TATTELECOM	-	-	-	-	127M
NETLINK NBN TRUST	42.6x	11.11x	15.98x	5.52%	3.01B
AUSSIE BROADBAND LIMITED	33.88x	1.33x	10.62x	1.11%	1.15B
SHENANDOAH TELECOMMUNICATIONS COMPANY	-16.91x	-	-	-	911M
IPS, INC.	14.49x	-	-	1.09%	299M
Average	18.52x	6.22x	13.30x	2.57%	1.1B
Weighted average by Cap.	29.07x	8.40x	14.49x	4.08%