Try our mobile app

General information

Samolet Group provides infrastructure construction services. The Company develops and sells residential, commercial, and industrial properties. Samolet Group serves customers in Russia.
  • Current market environment: positive. Prices of production are 1.5% higher compared to the last 12 months (LTM)
  • Prices of production are at 74.3% percentile over the past 5 years, adjusted for inflation
  • Good financial results growth rate 96.9% (average between last period year over year growth for revenue and EBITDA), there is acceleration compared to average historical growth rates (78.6%)
  • Dividend yield for the last twelve months 2.7%
  • Free cash flow yield -73.5% (LTM), projected -73.9%
  • Share of USD-denominated sales in revenue of the company (estimate) ≈ 0.0%
  • Share price is 228.4% higher than minimum and 46.3% lower than maximum for the last 3 years
  • The company is overvalued by EV / LTM EBITDA multiple compared to target level (11.5x vs

Key Financials (Download financials)

Ticker: SMLT
Share price, RUB:  (+3.8%)3070.25
year average price 2582  

year start price 2333 2022-06-08

max close price 3254 2022-09-12

min close price 1958 2022-10-07

current price 3020 2023-06-07
Common stocks: 61 579 358

Dividend Yield:  2.7%
FCF Yield LTM / expected: -73.5% / -73.9%
EV / LTM EBITDA: 11.5x
EV / EBITDA annualized: 9.4x
Last revenue growth (y/y):  77.4%
Last growth of EBITDA (y/y):  116.5%
Historical revenue growth:  52.4%
Historical growth of EBITDA:  104.8%
Target EV / EBITDA (hist percentile):
Express share price potential:
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 189 064
Net Debt (m RUB): 283 064
EV (Enterprise Value): 472 128
EBITDA LTM (m RUB): 40 878
EV / LTM EBITDA: 11.5x

Revenue and EBITDA

Semi-Annual values (m RUB)

Change (y/y)

Cash Flow

FCF / Free Cash Flow (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

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