Valuation DONSKOY FACTORY OF RADIOCOMPONENTS

Stocks

End-of-day quote Moscow Micex - RTS 07/07/2022			5-day change	1st Jan Change
1,870.00 ^RUB	+1.36%		-.--%	-

30/04/25	DONSKOY FACTORY OF RADIOCOMPONENTS Open Joint-Stock Company Reports Earnings Results for the Full Year Ended December 31, 2024	CI
28/10/24	DONSKOY FACTORY OF RADIOCOMPONENTS Open Joint-Stock Company Reports Earnings Results for the Nine Months Ended September 30, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	789.8	704	709.1	642.2	642.2	642.2
Change	-	-10.87%	0.73%	-9.44%	0%	0%
Enterprise Value (EV) ¹	1,358	1,299	1,279	1,228	1,205	947.4
Change	-	-4.38%	-1.55%	-3.97%	-1.85%	-21.39%
P/E	7.78x	4.6x	-	4.92x	-1.52x	-0.72x
PBR	0.3x	0.25x	-	0.21x	0.26x	0.4x
PEG	-	0.1x	-	-	0x	-0x
Capitalization / Revenue	0.55x	0.57x	0.41x	0.28x	0.2x	0.2x
EV / Revenue	0.94x	1.05x	0.73x	0.54x	0.37x	0.29x
EV / EBITDA	7.22x	5.49x	4.72x	2.89x	-16.1x	-2.1x
EV / EBIT	17.3x	10.6x	8.27x	4.16x	-7.18x	-1.75x
EV / FCF	-2.83x	4.32x	26.3x	114x	1.05x	-0.96x
FCF Yield	-35.3%	23.2%	3.8%	0.88%	94.8%	-104%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	295.7	445.5	-	380	-1,230	-2,595
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,449	1,233	1,746	2,272	3,262	3,265
EBITDA ¹	188	236.4	270.9	425.3	-74.91	-451.3
EBIT ¹	78.31	122.9	154.6	295.1	-167.9	-541.5
Net income ¹	101.6	153	162.2	131.7	-372.9	-891.2
Net Debt ¹	568.3	594.7	569.5	585.7	563	305.3
Reference price ²	2,300.00	2,050.00	2,065.00	1,870.00	1,870.00	1,870.00
Nbr of stocks (in thousands)	343	343	343	343	343	343
Announcement Date	7/5/20	30/3/21	4/4/22	30/5/23	2/5/24	30/4/25

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.($)
DONSKOY FACTORY OF RADIOCOMPONENTS	-	-	-	-	7.89M
SIEMENS AG	24.92x	2.96x	16.16x	2.06%	233B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.92x	1.43x	6.78x	3.92%	173B
SCHNEIDER ELECTRIC SE	24.36x	3.3x	15.12x	1.99%	154B
EATON CORPORATION PLC	33.43x	4.65x	19.95x	1.23%	140B
EMERSON ELECTRIC CO.	34.71x	5.55x	19.32x	1.3%	94.56B
TRANE TECHNOLOGIES PLC	27.82x	3.93x	19.62x	1.05%	92.06B
DELTA ELECTRONICS, INC.	30.62x	3.84x	17.76x	1.45%	91.77B
JOHNSON CONTROLS INTERNATIONAL PLC	29.64x	3.7x	19.87x	1.15%	85.71B
VERTIV HOLDINGS CO.	31.63x	5.2x	20.72x	0.13%	77.19B
Average	27.78x	3.84x	17.25x	1.59%	114B
Weighted average by Cap.	26.37x	3.55x	16.31x	1.84%