|
End-of-day quote
Moscow Micex - RTS
08/07/2022
|
5-day change | 1st Jan Change | ||
| 202.00 RUB | +0.75% |
|
-.--% | - |
| 08-31 | Public Joint Stock Company "M.video" Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 04-30 | Russia's M.Video-Eldorado says 2025 net loss up 68% to 63.6 billion roubles | RE |
Company Valuation: M.video
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 126,588 | 78,042 | 36,033 | 36,033 | 36,033 | 36,033 |
| Change | - | -38.35% | -53.83% | 0% | 0% | 0% |
| Enterprise Value (EV) 1 | 247,824 | 219,646 | 174,835 | 170,591 | 189,415 | 242,778 |
| Change | - | -11.37% | -20.4% | -2.43% | 11.03% | 28.17% |
| P/E | 19.4x | 32.9x | -3.5x | -5.45x | -1.79x | -0.57x |
| PBR | 3.76x | 3.36x | 5.65x | -155x | -1.77x | -0.79x |
| PEG | - | -0.5x | 0x | 0.2x | -0x | -0x |
| Capitalization / Revenue | 0.3x | 0.16x | 0.09x | 0.08x | 0.08x | 0.11x |
| EV / Revenue | 0.59x | 0.46x | 0.43x | 0.39x | 0.42x | 0.75x |
| EV / EBITDA | 8.97x | 15.6x | 14.1x | 8.44x | 12.8x | -7.96x |
| EV / EBIT | 10.8x | 23.6x | 22.6x | 10.5x | 17.6x | -7.04x |
| EV / FCF | 11.1x | 17.2x | 115x | 13.8x | 74.7x | -4.7x |
| FCF Yield | 8.99% | 5.8% | 0.87% | 7.24% | 1.34% | -21.3% |
| Dividend per Share 2 | 38 | 35 | - | - | - | - |
| Rate of return | 5.34% | 8% | - | - | - | - |
| EPS 2 | 36.74 | 13.32 | -57.75 | -37.07 | -112.8 | -356.8 |
| Distribution rate | 103% | 263% | - | - | - | - |
| Net sales 1 | 417,857 | 476,364 | 402,462 | 434,390 | 451,642 | 324,761 |
| EBITDA 1 | 27,638 | 14,113 | 12,432 | 20,203 | 14,796 | -30,513 |
| EBIT 1 | 22,950 | 9,291 | 7,748 | 16,297 | 10,749 | -34,501 |
| Net income 1 | 6,541 | 2,380 | -10,299 | -6,613 | -20,121 | -63,638 |
| Net Debt 1 | 121,236 | 141,604 | 138,802 | 134,558 | 153,382 | 206,745 |
| Reference price 2 | 712.00 | 437.70 | 202.00 | 202.00 | 202.00 | 202.00 |
| Nbr of stocks (in thousands) | 177,792 | 178,299 | 178,380 | 178,380 | 178,380 | 178,380 |
| Announcement Date | 04/03/21 | 05/05/22 | 02/05/23 | 11/03/24 | 30/04/25 | 30/04/26 |
1RUB in Million2RUB
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 447M | |
| 13.43x | 0.42x | 6.57x | 4.28% | 18.93B | |
| 15.38x | 0.67x | 7.61x | 4.92% | 5.3B | |
| 10.72x | 0.48x | 6.43x | 2.82% | 4.12B | |
| 7.23x | 0.13x | 2.68x | 2.51% | 2.21B | |
| 11.66x | 0.24x | 4.3x | 2.15% | 2.15B | |
| 15.16x | 0.31x | 6.93x | 2.52% | 1.92B | |
| 10.75x | 0.84x | 8.01x | 7.5% | 1.32B | |
| Average | 12.05x | 0.44x | 6.07x | 3.81% | 4.55B | |
| Weighted average by Cap. | 12.91x | 0.44x | 6.41x | 4% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MVID Stock
- Valuation M.video
Select your edition
All financial news and data tailored to specific country editions
