Valuation Sollers

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
177.50 ^RUB	+3.20%		-.--%	-

09-04	Russian car sales down 6.5% year-on-year in August, Autostat says	RE
08-05	Russian car sales up 1.2% year-on-year in July, Autostat says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2023	2024	2025
Market Cap ¹	9,082	7,000	5,589	5,589	5,589
Change	-	-22.92%	-	-0%	0%
Enterprise Value (EV) ¹	12,194	2,028	8,829	11,960	15,759
Change	-	-83.37%	-	35.46%	31.76%
P/E	-4.27x	2.89x	1.12x	1.5x	2.43x
PBR	0.55x	0.38x	0.37x	0.35x	0.35x
PEG	-	-0x	-	-0.1x	-0.1x
Capitalization / Revenue	0.14x	0.08x	0.07x	0.06x	0.09x
EV / Revenue	0.18x	0.02x	0.11x	0.13x	0.25x
EV / EBITDA	4.28x	0.25x	0.97x	2.36x	2.52x
EV / EBIT	-78.2x	0.37x	1.28x	4.2x	4.25x
EV / FCF	-7.14x	0.26x	-	-4.52x	6.3x
FCF Yield	-14%	391%	-	-22.1%	15.9%
Dividend per Share ²	-	-	89	70	-
Rate of return	-	-	50.1%	39.4%	-
EPS ²	-62.02	74.44	158	118.4	72.95
Distribution rate	-	-	56.3%	59.1%	-
Net sales ¹	65,985	91,709	82,289	91,761	62,447
EBITDA ¹	2,851	8,197	9,093	5,058	6,253
EBIT ¹	-156	5,478	6,885	2,848	3,711
Net income ¹	-2,125	2,429	4,931	3,727	2,297
Net Debt ¹	3,112	-4,972	3,240	6,371	10,170
Reference price ²	265.00	215.00	177.50	177.50	177.50
Nbr of stocks (in thousands)	34,270	32,557	31,486	31,486	31,486
Announcement Date	01/05/21	29/04/22	27/04/24	22/04/25	17/04/26

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.($)
SOLLERS	-	-	-	-	68.67M
TOYOTA MOTOR CORPORATION	9.72x	1.25x	11.37x	3.37%	227B
GENERAL MOTORS COMPANY	7.86x	0.35x	2.87x	0.86%	73.66B
HYUNDAI MOTOR COMPANY	8.58x	1.24x	14.05x	3.07%	60.36B
FORD MOTOR COMPANY	16.5x	0.29x	3.67x	4.58%	52.52B
PORSCHE AG	23.09x	1.35x	7.55x	2.3%	46.79B
MERCEDES-BENZ GROUP AG	8.1x	0.09x	0.86x	7.25%	46.24B
VOLKSWAGEN AG	4.54x	0x	0.04x	6.87%	43.22B
HONDA MOTOR CO., LTD.	10.98x	0.66x	8.93x	4.22%	41.75B
BMW AG	9.02x	-0.07x	-0.57x	4.08%	41.31B
Average	10.93x	0.57x	5.42x	4.07%	63.28B
Weighted average by Cap.	10.51x	0.78x	7.23x	3.7%