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 6.3% higher compared to the last 12 months (LTM)
  • Prices of production are at 89.5% percentile over the past 5 years, adjusted for inflation
  • Good financial results growth rate 61.4% (average between last period year over year growth for revenue and EBITDA), there is slowdown compared to average historical growth rates (89.4%)
  • Dividend yield for the last twelve months 0.0%
  • Free cash flow yield -39.5% (LTM), projected -38.8%
  • Share of USD-denominated sales in revenue of the company (estimate) ≈ 0.0%
  • Share price is 149.6% higher than minimum and 33.8% lower than maximum for the last 3 years
  • The company is overvalued by EV / LTM EBITDA multiple compared to target level (10.2x vs
    )
  • Taking into account the impact of the key rate 16.0% on the change in financial parameters: EBITDA adjustment is -16 720 mln rub as NetDebt * (current key rate - normalized 7%) / 2, expected EBITDA adjusted for key rate increases is 37 388 mln rub, expected mult is 16.2x, target mult is 9.0x, potential is -115.0%

Key Financials (Download financials)

Ticker: SMLT
Share price, RUB:  (+0.9%)3785
year average price 3581  


year start price 2581 2023-04-22

min close price 2482 2023-05-08

max close price 4146 2023-10-25

current price 3785 2024-04-20
Common stocks: 61 580 000

Dividend Yield:  0.0%
FCF Yield LTM / expected: -39.5% / -38.8%
EV / LTM EBITDA: 10.2x
EV / EBITDA annualized: 10.0x
Last revenue growth (y/y):  53.0%
Last growth of EBITDA (y/y):  69.8%
Historical revenue growth:  61.8%
Historical growth of EBITDA:  117.0%
Target EV / EBITDA (hist percentile):
Express share price potential:
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 233 080
Net Debt (m RUB): 298 196
EV (Enterprise Value): 531 276
EBITDA LTM (m RUB): 51 835
EV / LTM EBITDA: 10.2x
Average daily trading volume for the week, RUB mln: 1604.20

Revenue and EBITDA

Semi-Annual 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