Try our mobile app

General information

  • Good financial results growth rate 16.9% (average between last period year over year growth for revenue and EBITDA), there is slowdown compared to average historical growth rates (17.8%)
  • Dividend yield for the last twelve months 11.9%
  • Free cash flow yield -16.3% (LTM)
  • Share price is 40.6% higher than minimum and 27.6% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (2.1x vs
    )
  • Fundamental value created in LTM (estimate)

Key Financials (Download financials)

Ticker: MSRS
Share price, RUB:  (+0.4%)1.2015
year average price 1.2036  


year start price 1.0565 2024-07-11

min close price 1.0400 2024-12-18

max close price 1.4075 2025-06-20

current price 1.2005 2025-07-10
Common stocks: 48 707 091 574

Dividend Yield:  11.9%
FCF Yield LTM: -16.3%
EV / LTM EBITDA:2.1x
EV / EBITDA annualized: 1.3x
Last revenue growth (y/y):  7.0%
Last growth of EBITDA (y/y):  26.7%
Historical revenue growth:  10.9%
Historical growth of EBITDA:  24.8%
Target EV / EBITDA (hist percentile):
Fundamental value created in LTM:
Fundamental value created in LTM:
 Mult Upside+9.2%
 FCF Creation-16.3%
 Growth+16.9%
 Growth Corr-1.0%
 
 Sum+8.8%
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 58 522
Net Debt (m RUB): 61 626
EV (Enterprise Value): 120 148
EBITDA LTM (m RUB): 58 082
Net Income LTM (m RUB): 15 601
EV / LTM EBITDA: 2.1x
Net Debt / LTM EBITDA (if EBITDA > 0): 1.1x
Average daily trading volume for the week, RUB mln: 38
P / E 3.8x
P / E ann-d1.4x
P / B 0.3x
EBITDA margin ann-d 33.3%
Net income margin ann-d 15.6%

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

P/B and P/E multipliers

P / B

P / E

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