Valuation Rosseti Volga

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
0.0303 ^RUB	+0.50%		-.--%	-

08-27	Public Joint Stock Company Rosseti Volga Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-26	Public Joint Stock Company Rosseti Volga Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	12,767	9,302	5,706	5,706	5,706	5,706
Change	-	-27.14%	-38.66%	0%	0%	0%
Enterprise Value (EV) ¹	20,825	17,255	15,558	10,584	9,761	7,761
Change	-	-17.14%	-9.84%	-31.97%	-7.78%	-20.49%
P/E	-109x	9.47x	-12.1x	1.92x	1.57x	0.5x
PBR	0.33x	0.23x	0.15x	0.14x	0.13x	0.1x
PEG	-	-0x	0x	-0x	0.1x	0x
Capitalization / Revenue	0.21x	0.14x	0.09x	0.07x	0.07x	0.04x
EV / Revenue	0.34x	0.27x	0.23x	0.14x	0.12x	0.06x
EV / EBITDA	4.22x	2.68x	2.54x	1.08x	0.79x	0.37x
EV / EBIT	103x	13.3x	29.5x	2.56x	1.51x	0.53x
EV / FCF	-9.19x	22.1x	-5.73x	2.67x	-3.06x	3.6x
FCF Yield	-10.9%	4.52%	-17.4%	37.5%	-32.7%	27.8%
Dividend per Share ²	-	0.000323	-	0.0062	0.0074	0.0212
Rate of return	-	0.65%	-	20.5%	24.4%	70%
EPS ²	-0.000622	0.005219	-0.002503	0.0158	0.0193	0.0601
Distribution rate	-	6.19%	-	39.3%	38.4%	35.2%
Net sales ¹	60,392	64,904	66,801	77,045	83,411	129,254
EBITDA ¹	4,935	6,450	6,129	9,829	12,370	20,867
EBIT ¹	202.7	1,298	526.9	4,133	6,480	14,534
Net income ¹	-117.2	982.9	-471.5	2,972	3,630	11,326
Net Debt ¹	8,058	7,953	9,853	4,879	4,055	2,056
Reference price ²	0.0678	0.0494	0.0303	0.0303	0.0303	0.0303
Nbr of stocks (in thousands)	188,307,959	188,307,959	188,307,959	188,307,959	188,307,959	188,307,959
Announcement Date	10/03/21	17/03/22	22/03/23	18/03/24	18/03/25	25/03/26

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.($)
ROSSETI VOLGA	-	-	-	-	70.97M
GE VERNOVA INC.	30.53x	5.15x	37.45x	0.21%	250B
NEXTERA ENERGY	19.99x	8.85x	15.18x	3.08%	168B
IBERDROLA, S.A.	19.99x	4.13x	11.34x	3.57%	151B
ENEL S.P.A.	12.19x	1.82x	6.43x	5.82%	101B
SOUTHERN COMPANY	19.13x	5.7x	12.5x	3.55%	98.38B
DUKE ENERGY CORPORATION	17.42x	5.48x	11x	3.71%	91.64B
CONSTELLATION ENERGY CORPORATION	20.05x	3.14x	12.75x	0.67%	90.25B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.65x	5.03x	12.17x	3.21%	65.33B
DOMINION ENERGY, INC.	17.74x	6.1x	12.84x	4.2%	55.92B
Average	19.52x	5.04x	14.63x	3.11%	107.18B
Weighted average by Cap.	21.23x	5.22x	17.91x	2.7%