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 91.2% (average between last period year over year growth for revenue and EBITDA), there is acceleration compared to average historical growth rates (47.6%)
  • Dividend yield for the last twelve months 0.6%
  • Free cash flow yield -46.1% (LTM)
  • Share price is 8.2% higher than minimum and 53.5% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (7.1x vs
    )
  • Fundamental value created in LTM (estimate)
  • Taking into account the impact of the key rate 20.0% on the change in financial parameters: EBITDA adjustment is -2 324 mln rub as NetDebt * (current key rate - normalized 7%) / 2, expected EBITDA adjusted for key rate increases is 6 594 mln rub, expected mult is 9.4x, target mult is 14.4x, potential is +125.0%

Key Financials (Download financials)

Ticker: DELI
Share price, RUB:  (-1.0%)164
year average price 206.48  


year start price 295.05 2024-07-03

max close price 295.05 2024-07-03

min close price 151.55 2024-12-16

current price 165.50 2025-07-02
Common stocks: 160 000 000
Dividend Yield:  0.6%
FCF Yield LTM: -46.1%
EV / LTM EBITDA:7.1x
EV / EBITDA annualized: 4.8x
Last revenue growth (y/y):  126.5%
Last growth of EBITDA (y/y):  55.9%
Historical revenue growth:  49.9%
Historical growth of EBITDA:  45.2%
Target EV / EBITDA (hist percentile):
Express share price potential:
Fundamental value created in LTM:
Fundamental value created in LTM:
 Mult Upside+110.9%
 FCF Creation-46.1%
 Growth+91.2%
 Growth Corr+21.8%
 
 Sum+177.8%
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 26 240
Net Debt (m RUB): 29 699
EV (Enterprise Value): 55 939
EBITDA LTM (m RUB): 7 824
Net Income LTM (m RUB): 531
EV / LTM EBITDA: 7.1x
Net Debt / LTM EBITDA (if EBITDA > 0): 3.8x
Average daily trading volume for the week, RUB mln: 18
P / E 49.4x
P / E ann-d1640.0x
P / B 4.2x
EBITDA margin ann-d 21.1%
Net income margin ann-d 0.0%

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