Valuation Enel Russia

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
0.4790 ^RUB	+3.95%		-.--%	-

08-28	Public Joint-Stock Company EL5-Energo Reports Earnings Results for the Half Year Ended June 30, 2026	CI
05-06	Russia's EL5-Energo (ex-Enel Russia) board recommends no dividend	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	31,835	30,484	16,943	16,943	16,943	16,943
Change	-	-4.24%	-44.42%	0%	0%	0%
Enterprise Value (EV) ¹	45,940	56,829	46,954	46,139	42,603	39,114
Change	-	23.7%	-17.38%	-1.74%	-7.66%	-8.19%
P/E	8.76x	11.7x	-0.84x	3.66x	3.73x	1.58x
PBR	0.78x	0.71x	0.68x	0.57x	0.5x	0.38x
PEG	-	-0.4x	0x	-0x	-1.91x	0x
Capitalization / Revenue	0.72x	0.63x	0.34x	0.28x	0.25x	0.21x
EV / Revenue	1.04x	1.18x	0.93x	0.76x	0.62x	0.48x
EV / EBITDA	5.45x	8.21x	5.15x	3.94x	3.07x	2.21x
EV / EBIT	7.48x	13.3x	7.98x	5.29x	3.93x	3.1x
EV / FCF	-5.9x	-4.82x	-6.59x	-38.6x	18.9x	123x
FCF Yield	-16.9%	-20.8%	-15.2%	-2.59%	5.3%	0.81%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.1028	0.0735	-0.5712	0.131	0.1284	0.3025
Distribution rate	-	-	-	-	-	-
Net sales ¹	44,037	48,249	50,481	60,815	68,557	81,081
EBITDA ¹	8,432	6,923	9,119	11,712	13,865	17,727
EBIT ¹	6,144	4,281	5,882	8,727	10,847	12,624
Net income ¹	3,635	2,599	-20,205	4,634	4,543	10,701
Net Debt ¹	14,105	26,345	30,011	29,196	25,660	22,171
Reference price ²	0.9000	0.8618	0.4790	0.4790	0.4790	0.4790
Nbr of stocks (in thousands)	35,371,898	35,371,898	35,371,898	35,371,898	35,371,898	35,371,898
Announcement Date	16/03/21	16/03/22	06/06/23	02/04/24	31/03/25	24/03/26

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.($)
ENEL RUSSIA	-	-	-	-	212M
GE VERNOVA INC.	28.11x	4.66x	34.04x	0.23%	228B
NEXTERA ENERGY	20.1x	9.07x	16.06x	3.03%	172B
IBERDROLA, S.A.	20.78x	4.43x	12.19x	3.32%	164B
CHINA YANGTZE POWER CO., LTD.	20.31x	11.33x	14.84x	3.45%	110B
SOUTHERN COMPANY	21.05x	5.93x	13.03x	3.28%	106B
ENEL S.P.A.	12.68x	1.86x	6.61x	5.59%	103B
DUKE ENERGY CORPORATION	18.42x	5.62x	11.32x	3.5%	97.03B
CONSTELLATION ENERGY CORPORATION	20.34x	3.06x	12.7x	0.67%	89.46B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.08x	5.2x	12.63x	2.96%	70.35B
Average	20.21x	5.69x	14.82x	2.89%	113.94B
Weighted average by Cap.	21.11x	5.79x	16.97x	2.66%