Valuation VK Company Limited London S.E.

Stocks

Market Closed - London S.E. Other stock markets 02:00:01 2022-03-03 EST			5-day change	1st Jan Change
0.8560 ^USD	-.--%		-79.12%	-79.12%

05-21	Russia's VK says Q1 revenue at 37.6 billion roubles, up 6% Y/Y	RE
04-15	Interros Company acquired 25% stake in JSC Tochka from VK International Public Joint-Stock Company for RUB 21.2 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	301,866	439,997	188,890	22,512	22,512	22,512
Change	-	45.76%	-57.07%	-88.08%	0%	0%
Enterprise Value (EV) ¹	320,236	461,114	238,489	108,778	149,034	205,877
Change	-	43.99%	-48.28%	-54.39%	37.01%	38.14%
P/E	-	-20.5x	-12.2x	-7.16x	-0.67x	-0.24x
PBR	-	2.44x	1.11x	0.13x	0.16x	0.51x
PEG	-	0x	0.4x	0.1x	-0x	-0x
Capitalization / Revenue	3.14x	4.38x	1.5x	0.23x	0.17x	0.15x
EV / Revenue	3.33x	4.59x	1.89x	1.11x	1.12x	1.4x
EV / EBITDA	15.2x	43.6x	12.9x	34.4x	-12.1x	-11x
EV / EBIT	20.8x	111x	21.5x	-19.7x	-6.11x	-6.08x
EV / FCF	14.7x	80.4x	16.4x	-1.98x	-6.55x	45.7x
FCF Yield	6.79%	1.24%	6.08%	-50.5%	-15.3%	2.19%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	84.75	-95.24	-68.59	-13.9	-149.1	-422.3
Distribution rate	-	-	-	-	-	-
Net sales ¹	96,213	100,538	126,061	97,770	132,770	147,573
EBITDA ¹	21,106	10,567	18,478	3,166	-12,335	-18,667
EBIT ¹	15,406	4,137	11,076	-5,514	-24,393	-33,869
Net income ¹	18,686	-20,921	-15,493	-3,144	-33,716	-95,496
Net Debt ¹	18,370	21,117	49,599	86,266	126,522	183,365
Reference price ²	-	1,951.92	835.31	99.55	99.55	99.55
Nbr of stocks (in thousands)	217,055	225,417	226,131	226,151	226,151	226,151
Announcement Date	2/26/20	3/4/21	3/3/22	3/16/23	3/21/24	3/20/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
META PLATFORMS, INC.	20.35x	6.7x	11.66x	0.33%	1,699B
REDDIT, INC.	39.23x	10.59x	24.25x	-.--%	37.6B
MATCH GROUP, INC.	14.65x	3.4x	8.94x	2.04%	9.06B
WEIBO CORPORATION	6.69x	0.65x	2.5x	7.22%	1.9B
NEWBORN TOWN INC.	9.41x	0.92x	5.98x	-.--%	1.66B
NEXTDOOR HOLDINGS, INC.	-34.14x	2.3x	27.34x	-.--%	912M
BUMBLE INC.	2.93x	0.74x	2.25x	-.--%	395M
Average	8.44x	3.61x	11.85x	1.37%	250.04B
Weighted average by Cap.	20.67x	6.75x	11.91x	0.34%