Try our mobile app

General information

Delimobil is one of the largest carsharing organizations in Russia, with a fleet of over 18,000 vehicles and more than 7.1 million members. Its vehicle park consists of Hyundai Solaris, Renault Kaptur, Volkswagen Polo and since October 2021 also Toyota Rav4
  • Good financial results growth rate 22.8% (average between last period year over year growth for revenue and EBITDA), there is slowdown compared to average historical growth rates (38.9%)
  • Dividend yield for the last twelve months 0.5%
  • Free cash flow yield -41.0% (LTM)
  • Share price is 29.3% higher than minimum and 44.4% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (9.8x vs
    )
  • Fundamental value created in LTM (estimate)

Key Financials (Download financials)

Ticker: DELI
Share price, RUB:  (-0.8%)195.95
year average price 256.75  


year start price 269.45 2024-02-12

max close price 352.50 2024-04-10

min close price 151.55 2024-12-16

current price 200.20 2025-02-10
Common stocks: 160 000 000
Dividend Yield:  0.5%
FCF Yield LTM: -41.0%
EV / LTM EBITDA: 9.8x
EV / EBITDA annualized: 14.5x
Last revenue growth (y/y):  46.4%
Last growth of EBITDA (y/y):  -0.8%
Historical revenue growth:  34.6%
Historical growth of EBITDA:  43.1%
Target EV / EBITDA (hist percentile):
Fundamental value created in LTM:
Fundamental value created in LTM:
 Mult Upside+26.3%
 FCF Creation-41.0%
 Growth+22.8%
 Growth Corr-16.1%
 
 Sum-8.0%
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 31 352
Net Debt (m RUB): 24 898
EV (Enterprise Value): 56 250
EBITDA LTM (m RUB): 5 716
Net Income LTM (m RUB): 1 725
EV / LTM EBITDA: 9.8x
Average daily trading volume for the week, RUB mln: 47
P / E 18.7x
P / B 4.6x

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

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