Valuation Khimprom Moscow Micex - RTS

Stocks

Delayed Moscow Micex - RTS 10/08/2020			5-day change	1st Jan Change
0.9900 ^RUB	-.--%		-.--%	-

01/03/25	Khimprom Public Joint stock company Reports Earnings Results for the Full Year Ended December 31, 2024	CI
30/07/24	Khimprom 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	682	682	682	682	682	682
Change	-	0%	0%	0%	0%	0%
Enterprise Value (EV) ¹	6,124	5,853	6,493	4,232	3,969	5,709
Change	-	-4.42%	10.93%	-34.82%	-6.21%	43.82%
P/E	5.67x	8.71x	11.6x	2.86x	2.66x	6.51x
PBR	1.3x	1.19x	1.27x	0.71x	0.52x	0.47x
PEG	-	-0.5x	-1.47x	0x	0.36x	-0.1x
Capitalization / Revenue	0.05x	0.05x	0.05x	0.04x	0.04x	0.04x
EV / Revenue	0.41x	0.4x	0.43x	0.26x	0.23x	0.35x
EV / EBITDA	2.74x	2.98x	4.02x	0.85x	0.89x	2.36x
EV / EBIT	3.18x	3.78x	5.5x	0.94x	1.01x	3.25x
EV / FCF	17.6x	6.85x	-13.9x	3.91x	3.22x	-1.37x
FCF Yield	5.69%	14.6%	-7.18%	25.5%	31%	-73.2%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1.07	0.89	0.82	2.94	3.16	1.29
Distribution rate	-	-	-	-	-	-
Net sales ¹	14,846	14,552	14,980	16,372	17,487	16,288
EBITDA ¹	2,231	1,966	1,614	4,963	4,444	2,416
EBIT ¹	1,926	1,547	1,180	4,514	3,928	1,756
Net income ¹	919.4	896.5	761.6	3,008	2,901	1,187
Net Debt ¹	5,442	5,171	5,811	3,550	3,287	5,027
Reference price ²	6.070	7.750	9.510	8.400	8.400	8.400
Nbr of stocks (in thousands)	688,894	688,894	688,894	688,894	688,894	688,894
Announcement Date	28/04/20	30/04/21	01/03/22	02/05/23	27/04/24	28/04/25

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.($)
LINDE PLC	30.97x	7.08x	18.1x	1.27%	234B
AIR LIQUIDE	28.4x	4.38x	14.11x	2.09%	125B
THE SHERWIN-WILLIAMS COMPANY	30.08x	3.65x	18.71x	0.96%	80.88B
NAN YA PLASTICS CORPORATION	19.45x	6.93x	30.79x	3.8%	73.24B
AIR PRODUCTS & CHEMICALS, INC.	90.77x	6.68x	15.56x	2.36%	68.08B
SABIC	86.53x	1.28x	8.95x	6%	36.85B
WANHUA CHEMICAL GROUP CO., LTD.	10.53x	1.03x	5.38x	2.78%	31.74B
PPG INDUSTRIES, INC.	15.33x	1.75x	10.3x	2.64%	24.43B
DOW INC.	17.35x	0.86x	6.02x	4.1%	24.7B
Average	36.60x	3.74x	14.22x	2.89%	77.63B
Weighted average by Cap.	36.00x	5.16x	16.78x	2.22%