Try our mobile app

General information

Interregional Distribution Network Company North-West PJSC is an operating company for several Russian electricity distribution grid companies. IDGC of the North- West maintains control over the distribution grid companies for the period of their reorganization.
  • Dividend yield for the last twelve months 0.0%
  • Free cash flow yield 6.6% (LTM)
  • Share price is 402.9% higher than minimum and 14.9% lower than maximum for the last 3 years
  • The company is overvalued by EV / LTM EBITDA multiple compared to target level (4.9x vs
    )
  • Taking into account the impact of the key rate 16.0% on the change in financial parameters: EBITDA adjustment is 65 mln rub as NetDebt * (current key rate - normalized 7%) / 2, expected EBITDA adjusted for key rate increases is 68 301 mln rub, expected mult is 6.6x, target mult is 3.9x, potential is +20.1%

Key Financials (Download financials)

Ticker: MRKZ
Share price, RUB:  (-1.3%)0.1031
year average price 0.0708  


year start price 0.0297 2023-03-02

min close price 0.0297 2023-03-02

max close price 0.1212 2023-08-31

current price 0.1034 2024-02-29
Common stocks: 95 785 920 000

Dividend Yield:  0.0%
FCF Yield LTM: 6.6%
EV / LTM EBITDA: 4.9x
EV / EBITDA annualized: 6.0x
Target EV / EBITDA (hist percentile):
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 9 876
Net Debt (m RUB): 14 834
EV (Enterprise Value): 24 710
EBITDA LTM (m RUB): 5 001
EV / LTM EBITDA: 4.9x
Average daily trading volume for the week, RUB mln: 57.53

Revenue and EBITDA

Quarterly values (m RUB)

Change (y/y)

Cash Flow

FCF (m RUB), before FX effects elimination

Net Debt / Cash and Equivalents (m RUB)

Share price and dividends (Download history)

Share price

Payment RUB per share

Multiple and potential

EV / LTM EBITDA and 50% percentile

Potential dynamics

Daily trade volumes

Millions of RUB

More information for subscribed users:
detailed calculation of
Potential and Created Value,
commodities affecting the company