Valuation Unipro

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
1.469 ^RUB	-0.07%		-.--%	-

06-16	Russia's Unipro shareholders have not decided on 2025 dividends	RE
05-06	Russia's Unipro says board recommends no 2025 dividend	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	175,275	175,969	164,683	92,619	92,619	92,619
Change	-	0.4%	-6.41%	-43.76%	0%	0%
Enterprise Value (EV) ¹	175,328	177,412	168,802	66,361	43,273	6,199
Change	-	1.19%	-4.85%	-60.69%	-34.79%	-85.67%
P/E	9.3x	12.8x	20x	4.35x	4.2x	2.9x
PBR	1.45x	1.46x	1.52x	0.71x	0.61x	0.5x
PEG	-	-0.5x	-0.5x	0x	1.15x	0.1x
Capitalization / Revenue	2.18x	2.34x	1.87x	0.88x	0.78x	0.72x
EV / Revenue	2.18x	2.36x	1.92x	0.63x	0.36x	0.05x
EV / EBITDA	6.05x	6.91x	5.7x	1.6x	0.99x	0.13x
EV / EBIT	7.47x	8.89x	7.65x	1.94x	1.2x	0.14x
EV / FCF	32.5x	18.8x	17.5x	2.87x	3.31x	0.38x
FCF Yield	3.07%	5.32%	5.71%	34.9%	30.2%	265%
Dividend per Share ²	0.222	0.2379	0.1903	-	-	-
Rate of return	7.99%	8.52%	7.29%	-	-	-
EPS ²	0.2991	0.2181	0.1306	0.3373	0.3496	0.5064
Distribution rate	74.2%	109%	146%	-	-	-
Net sales ¹	80,280	75,317	88,129	105,799	118,632	128,251
EBITDA ¹	28,985	25,685	29,602	41,450	43,862	48,553
EBIT ¹	23,470	19,948	22,074	34,177	36,076	43,184
Net income ¹	18,856	13,750	8,233	21,268	22,043	31,927
Net Debt ¹	52.49	1,443	4,119	-26,257	-49,346	-86,420
Reference price ²	2.780	2.791	2.612	1.469	1.469	1.469
Nbr of stocks (in thousands)	63,048,706	63,048,706	63,048,706	63,048,706	63,048,706	63,048,706
Announcement Date	10/03/20	04/03/21	22/02/22	17/02/23	16/02/24	06/03/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNIPRO	-	-	-	-	1.16B
TENAGA NASIONAL	16.69x	1.8x	5.62x	3.88%	19.67B
GD POWER DEVELOPMENT CO.,LTD	15.06x	-	-	4.17%	14.01B
ENEVA S.A.	83.88x	5.56x	12.92x	-.--%	10.39B
GEK TERNA S.A.	27.87x	3.72x	14.36x	0.93%	6.18B
INNER MONGOLIA MENGDIAN HUANENG THERMAL POWER CORPORATION LIMITED	15.34x	-	-	4.93%	5.69B
CHINA POWER INTERNATIONAL DEVELOPMENT LIMITED	11.39x	4.64x	8.85x	6.2%	4.41B
Average	28.37x	3.93x	10.44x	3.35%	8.78B
Weighted average by Cap.	28.51x	3.36x	9.16x	3.25%