Valuation Mosenergo

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
1.932 ^RUB	-8.63%		-.--%	-

05-04	Public Joint Stock Company Mosenergo Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
09/11/23	Public Joint Stock Company Mosenergo Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2023	2024	2025
Market Cap ¹	82,142	83,394	76,796	76,796	76,796
Change	-	1.52%	-	0%	0%
Enterprise Value (EV) ¹	87,801	97,128	80,378	79,987	79,673
Change	-	10.62%	-	-0.49%	-0.39%
P/E	10.2x	28.8x	20.9x	9.09x	12.2x
PBR	0.25x	0.26x	0.2x	0.21x	0.2x
PEG	-	-0.4x	-	0x	-0.5x
Capitalization / Revenue	0.45x	0.37x	0.31x	0.29x	0.26x
EV / Revenue	0.49x	0.43x	0.32x	0.3x	0.27x
EV / EBITDA	2.65x	2.44x	2.07x	2.4x	2.48x
EV / EBIT	8x	5.83x	10.7x	17.3x	8.69x
EV / FCF	5.35x	-19.3x	-	22.7x	25x
FCF Yield	18.7%	-5.17%	-	4.4%	4%
Dividend per Share ²	0.1794	0.2231	0.1604	-	-
Rate of return	8.68%	10.6%	8.3%	-	-
EPS ²	0.2024	0.0728	0.0923	0.2125	0.1584
Distribution rate	88.7%	306%	174%	-	-
Net sales ¹	180,908	225,158	247,731	262,973	290,691
EBITDA ¹	33,072	39,873	38,845	33,291	32,116
EBIT ¹	10,979	16,655	7,493	4,614	9,171
Net income ¹	8,045	2,894	3,669	8,446	6,295
Net Debt ¹	5,659	13,734	3,582	3,191	2,877
Reference price ²	2.066	2.098	1.932	1.932	1.932
Nbr of stocks (in thousands)	39,749,360	39,749,360	39,749,360	39,749,360	39,749,360
Announcement Date	09/03/21	05/03/22	06/03/26	06/03/26	10/03/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MOSENERGO	-	-	-	-	944M
GE VERNOVA INC.	30.27x	5.04x	36.76x	0.22%	245B
NEXTERA ENERGY	19.82x	8.8x	15.36x	3.12%	166B
IBERDROLA, S.A.	21.04x	4.3x	11.9x	3.36%	158B
CHINA YANGTZE POWER CO., LTD.	19.89x	11.15x	14.57x	3.52%	107B
SOUTHERN COMPANY	20.48x	5.91x	12.98x	3.33%	105B
ENEL S.P.A.	12.58x	1.86x	6.57x	5.62%	103B
CONSTELLATION ENERGY CORPORATION	21.77x	3.23x	13.44x	0.63%	96.15B
DUKE ENERGY CORPORATION	17.96x	5.57x	11.18x	3.59%	94.71B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.76x	5.15x	12.58x	3.03%	69.21B
Average	20.40x	5.67x	15.04x	2.94%	114.6B
Weighted average by Cap.	21.65x	5.75x	17.71x	2.64%