Valuation Sollers

Stocks

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

07-03	Russian car sales up 29% year-on-year in June - Autostat	RE
06-04	Russian car sales up 20.5% on year in May, 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	9.63x	1.25x	11.43x	3.52%	210B
GENERAL MOTORS COMPANY	8.77x	0.36x	2.9x	0.87%	72.51B
HYUNDAI MOTOR COMPANY	9.59x	1.24x	13.95x	2.83%	63.65B
FORD MOTOR COMPANY	14.2x	0.29x	3.85x	4.2%	57.26B
MERCEDES-BENZ GROUP AG	7.9x	0.1x	0.93x	7.28%	47.12B
PORSCHE AG	24.9x	1.33x	7.43x	2.37%	45.37B
VOLKSWAGEN AG	3.75x	-0x	-0.04x	7.62%	41.34B
BMW AG	7.69x	-0.08x	-0.69x	5.03%	39.37B
MAHINDRA & MAHINDRA LIMITED	22.38x	1.95x	14.14x	1.12%	36.69B
Average	12.09x	0.71x	5.99x	3.87%	61.29B
Weighted average by Cap.	11.19x	0.84x	7.48x	3.63%