Valuation Moscow City Telephone Network

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
1,470.00 ^RUB	+1.03%		-.--%	-

06/03	Public Joint Stock Company Moscow City Telephone Network Reports Earnings Results for the Full Year Ended December 31, 2025	CI
22/08/24	Public Joint Stock Company Moscow City Telephone Network Reports Earnings Results for the Half Year Ended June 30, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	178,548	162,207	117,172	117,172	117,172	117,172
Change	-	-9.15%	-27.76%	0%	0%	0%
Enterprise Value (EV) ¹	190,430	151,729	100,015	115,695	83,347	50,240
Change	-	-20.32%	-34.08%	15.68%	-27.96%	-39.72%
P/E	16.5x	12.8x	8.52x	7.55x	5.71x	4.87x
PBR	2.12x	1.64x	1.01x	0.87x	0.74x	0.61x
PEG	-	0.8x	0.98x	0.6x	0.2x	0.3x
Capitalization / Revenue	4.34x	3.94x	2.75x	2.69x	2.61x	2.41x
EV / Revenue	4.63x	3.69x	2.35x	2.65x	1.86x	1.03x
EV / EBITDA	11.6x	8.76x	4.94x	5.69x	3.67x	2.04x
EV / EBIT	19.5x	13.8x	7.42x	7.83x	5.34x	2.87x
EV / FCF	28.4x	17.4x	8.02x	13.6x	6.83x	3.48x
FCF Yield	3.52%	5.76%	12.5%	7.33%	14.6%	28.8%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	135.7	158.8	172.6	194.8	257.3	301.8
Distribution rate	-	-	-	-	-	-
Net sales ¹	41,161	41,125	42,642	43,602	44,809	48,553
EBITDA ¹	16,475	17,330	20,235	20,324	22,690	24,607
EBIT ¹	9,788	10,995	13,472	14,774	15,607	17,514
Net income ¹	12,921	15,124	16,436	18,546	24,500	28,737
Net Debt ¹	11,882	-10,478	-17,157	-1,477	-33,825	-66,932
Reference price ²	2,240.00	2,035.00	1,470.00	1,470.00	1,470.00	1,470.00
Nbr of stocks (in thousands)	79,709	79,709	79,709	79,709	79,709	79,709
Announcement Date	24/3/21	2/3/22	2/3/23	4/3/24	6/3/26	6/3/26

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.($)
MOSCOW CITY TELEPHONE NETWORK	-	-	-	-	1.44B
NETLINK NBN TRUST	44.44x	10.85x	15.95x	5.61%	2.99B
AUSSIE BROADBAND LIMITED	20.51x	1x	7.57x	1.84%	1.04B
SHENANDOAH TELECOMMUNICATIONS COMPANY	-14.04x	-	-	-	660M
IPS, INC.	12.24x	-	-	1%	330M
Average	15.79x	5.93x	11.76x	2.81%	1.29B
Weighted average by Cap.	29.67x	8.31x	13.79x	4.36%