Valuation Khimprom Moscow Micex - RTS

Stocks

Delayed Moscow Micex - RTS 10/08/2020			5-day change	1st Jan Change
0.9900 ^RUB	-.--%		-.--%	-

01/03/25	Khimprom Public Joint stock company Reports Earnings Results for the Full Year Ended December 31, 2024	CI
30/07/24	Khimprom Public Joint stock company Reports Earnings Results for the Half Year Ended June 30, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	682	682	682	682	682	682
Change	-	0%	0%	0%	0%	0%
Enterprise Value (EV) ¹	6,124	5,853	6,493	4,232	3,969	5,709
Change	-	-4.42%	10.93%	-34.82%	-6.21%	43.82%
P/E	5.67x	8.71x	11.6x	2.86x	2.66x	6.51x
PBR	1.3x	1.19x	1.27x	0.71x	0.52x	0.47x
PEG	-	-0.5x	-1.47x	0x	0.36x	-0.1x
Capitalization / Revenue	0.05x	0.05x	0.05x	0.04x	0.04x	0.04x
EV / Revenue	0.41x	0.4x	0.43x	0.26x	0.23x	0.35x
EV / EBITDA	2.74x	2.98x	4.02x	0.85x	0.89x	2.36x
EV / EBIT	3.18x	3.78x	5.5x	0.94x	1.01x	3.25x
EV / FCF	17.6x	6.85x	-13.9x	3.91x	3.22x	-1.37x
FCF Yield	5.69%	14.6%	-7.18%	25.5%	31%	-73.2%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1.07	0.89	0.82	2.94	3.16	1.29
Distribution rate	-	-	-	-	-	-
Net sales ¹	14,846	14,552	14,980	16,372	17,487	16,288
EBITDA ¹	2,231	1,966	1,614	4,963	4,444	2,416
EBIT ¹	1,926	1,547	1,180	4,514	3,928	1,756
Net income ¹	919.4	896.5	761.6	3,008	2,901	1,187
Net Debt ¹	5,442	5,171	5,811	3,550	3,287	5,027
Reference price ²	6.070	7.750	9.510	8.400	8.400	8.400
Nbr of stocks (in thousands)	688,894	688,894	688,894	688,894	688,894	688,894
Announcement Date	28/4/20	30/4/21	1/3/22	2/5/23	27/4/24	28/4/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LINDE PLC	28.98x	6.66x	17.03x	1.36%	219B
AIR LIQUIDE	27.63x	4.29x	13.8x	2.1%	124B
THE SHERWIN-WILLIAMS COMPANY	28.95x	3.53x	18.1x	0.99%	78.02B
AIR PRODUCTS & CHEMICALS, INC.	82.12x	6.18x	14.36x	2.6%	61.96B
NAN YA PLASTICS CORPORATION	18.73x	6.03x	29.96x	3.67%	63.58B
SABIC	62.05x	1.27x	8.46x	6.41%	36.8B
WANHUA CHEMICAL GROUP CO., LTD.	10.99x	1.17x	6.34x	3.02%	32.16B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.04x	3.03x	7.11x	4.67%	24.35B
ASIAN PAINTS LIMITED	43.83x	5.6x	29.79x	1.3%	24.04B
Average	34.70x	4.20x	16.11x	2.9%	73.69B
Weighted average by Cap.	33.47x	5.01x	16.65x	2.27%