Valuation Rusolovo

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
0.6740 ^RUB	+0.52%		-.--%	-

09/04/25	Public Joint Stock Company Rusolovo Reports Earnings Results for the Full Year Ended December 31, 2024	CI
29/08/24	Public Joint Stock Company Rusolovo 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	12,198	23,407	24,481	20,221	20,221	20,221
Change	-	91.88%	4.59%	-17.4%	0%	0%
Enterprise Value (EV) ¹	16,433	30,446	31,448	27,336	27,606	35,052
Change	-	85.27%	3.29%	-13.08%	0.99%	26.97%
P/E	-30.4x	-54.9x	25.6x	-72.8x	-19.6x	-8.53x
PBR	4.66x	8.83x	6.79x	4.39x	5.66x	4.86x
PEG	-	-8.87x	-0x	1x	-0x	-0x
Capitalization / Revenue	0.93x	8.47x	4.12x	3.37x	3.22x	2.71x
EV / Revenue	1.25x	11x	5.29x	4.56x	4.4x	4.7x
EV / EBITDA	-115x	88.3x	11.6x	31.6x	69.5x	-22.1x
EV / EBIT	-41.1x	2,891x	13.8x	413x	-26x	-12.2x
EV / FCF	-13.3x	-13.5x	-126x	31.6x	30.1x	-6.03x
FCF Yield	-7.54%	-7.4%	-0.8%	3.16%	3.33%	-16.6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0134	-0.0142	0.0318	-0.009252	-0.0344	-0.079
Distribution rate	-	-	-	-	-	-
Net sales ¹	13,170	2,763	5,948	5,997	6,276	7,455
EBITDA ¹	-142.5	344.9	2,716	864.4	397.3	-1,589
EBIT ¹	-399.5	10.53	2,278	66.18	-1,063	-2,867
Net income ¹	-401.3	-426.2	955.1	-277.6	-1,031	-2,371
Net Debt ¹	4,234	7,039	6,967	7,115	7,385	14,831
Reference price ²	0.4066	0.7802	0.8160	0.6740	0.6740	0.6740
Nbr of stocks (in thousands)	30,001,000	30,001,000	30,001,000	30,001,000	30,001,000	30,001,000
Announcement Date	13/05/20	29/04/21	24/06/22	28/04/23	15/04/24	09/04/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RUSOLOVO	-	-	-	-	248M
BHP GROUP LIMITED	15.81x	3.7x	6.71x	3.67%	206B
RIO TINTO PLC	10.2x	2.44x	5.39x	5.86%	141B
GRUPO MÉXICO, S.A.B. DE C.V.	13.27x	3.91x	6.46x	3.74%	93.36B
GLENCORE PLC	10.87x	0.36x	5.82x	3.36%	81.68B
SAUDI ARABIAN MINING COMPANY (MAADEN)	26.18x	5.84x	15.66x	-.--%	58.29B
ANGLO AMERICAN PLC	112.78x	2.98x	7.3x	2.3%	53.17B
TECK RESOURCES LIMITED	10.55x	2.71x	5.15x	0.67%	29.74B
HINDUSTAN ZINC LIMITED	10.06x	3.7x	6.24x	4.9%	22.49B
FRESNILLO PLC	10.27x	3.25x	4.92x	5.97%	22.06B
Average	24.44x	3.21x	7.07x	3.38%	70.78B
Weighted average by Cap.	21.35x	3.16x	6.96x	3.66%