Valuation Belon

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
10.02 ^RUB	-0.20%		-.--%	-

29/07	Public Joint Stock Company Belon Reports Earnings Results for the Half Year Ended June 30, 2026	CI
20/08/21	Belon Joint Stock Company Reports Earnings Results for the Half Year Ended June 30, 2021	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2022	2023	2024	2025
Market Cap ¹	6,070	11,523	11,523	11,523	11,523
Change	-	-	0%	0%	0%
Enterprise Value (EV) ¹	6,070	10,437	10,446	10,454	10,470
Change	-	-	0.08%	0.08%	0.15%
P/E	-9.18x	145x	147x	60.7x	168x
PBR	1.16x	1.42x	1.41x	1.38x	1.37x
PEG	-	-	-101.04x	0x	-2.6x
Capitalization / Revenue	1,102x	1,952x	1,859x	1,859x	1,859x
EV / Revenue	1,102x	1,768x	1,685x	1,686x	1,689x
EV / EBITDA	506x	3,028x	3,063x	3,500x	-3,730x
EV / EBIT	533x	3,074x	3,111x	3,562x	-3,663x
EV / FCF	-69.1x	-	-109x	-110x	-106x
FCF Yield	-1.45%	-	-0.91%	-0.91%	-0.94%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-0.5752	0.0692	0.0682	0.1652	0.0595
Distribution rate	-	-	-	-	-
Net sales ¹	5.508	5.904	6.199	6.199	6.199
EBITDA ¹	11.99	3.447	3.41	2.987	-2.807
EBIT ¹	11.4	3.395	3.358	2.935	-2.858
Net income ¹	-661.5	79.6	78.44	190	68.42
Net Debt ¹	-0.016	-1,086	-1,077	-1,069	-1,053
Reference price ²	5.28	10.02	10.02	10.02	10.02
Nbr of stocks (in thousands)	1,150,000	1,150,000	1,150,000	1,150,000	1,150,000
Announcement Date	20/4/21	14/5/24	14/5/24	28/3/25	31/3/26

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.($)
BELON	-	-	-	-	142M
CHINA SHENHUA ENERGY COMPANY LIMITED	12.64x	2.14x	7.09x	5.97%	149B
SHAANXI COAL INDUSTRY COMPANY LIMITED	11.48x	1.3x	4.51x	4.75%	37.64B
COAL INDIA LIMITED	7.54x	1.18x	4.62x	6.65%	26.95B
CHINA COAL ENERGY COMPANY LIMITED	6.67x	0.93x	3.9x	5.25%	24.16B
YANKUANG ENERGY GROUP COMPANY LIMITED	6.44x	1.46x	5.01x	8.36%	23.13B
SHANXI LU'AN ENVIRONMENTAL ENERGY DEVELOPMENT CO., LTD.	13.63x	1.18x	4.55x	-	6.73B
Average	9.73x	1.37x	4.95x	6.19%	38.28B
Weighted average by Cap.	10.91x	1.73x	5.95x	6.01%