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 14.3% higher compared to the last 12 months (LTM)
  • Prices of production are at 99.5% percentile over the past 5 years, adjusted for inflation (are close to maximum)
  • Bad financial results growth rate -1.1% (average between last period year over year growth for revenue and EBITDA), there is slowdown compared to average historical growth rates (67.6%)
  • Dividend yield for the last twelve months 0.0%
  • Free cash flow yield -130.3% (LTM), projected -122.3%
  • Share of USD-denominated sales in revenue of the company (estimate) ≈ 0.0%
  • Share price is 51.3% higher than minimum and 69.7% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (8.1x vs
    )
  • Taking into account the impact of the key rate 20.0% on the change in financial parameters: EBITDA adjustment is -42 270 mln rub as NetDebt * (current key rate - normalized 7%) / 2, expected EBITDA adjusted for key rate increases is 49 096 mln rub, expected mult is 14.8x, target mult is 9.0x, potential is -369.2%

Key Financials (Download financials)

Ticker: SMLT
Share price, RUB:  (+2.0%)1257.5
year average price 1536.68  


year start price 2976.00 2024-07-04

max close price 3006.50 2024-07-05

min close price 831.00 2024-12-19

current price 1259.00 2025-07-03
Common stocks: 61 580 000
Dividend Yield:  0.0%
FCF Yield LTM / expected: -130.3% / -122.3%
EV / LTM EBITDA:8.1x
EV / EBITDA annualized: 8.4x
Last revenue growth (y/y):  8.7%
Last growth of EBITDA (y/y):  -10.9%
Historical revenue growth:  58.8%
Historical growth of EBITDA:  76.3%
Target EV / EBITDA (hist percentile):
 Mult Upside+273.9%
 FCF Creation-130.3%
 Growth-1.1%
 Growth Corr-68.6%
 
 Sum+73.9%
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 77 437
Net Debt (m RUB): 602 620
EV (Enterprise Value): 680 057
EBITDA LTM (m RUB): 83 604
Net Income LTM (m RUB): 8 158
EV / LTM EBITDA: 8.1x
Net Debt / LTM EBITDA (if EBITDA > 0): 7.2x
Average daily trading volume for the week, RUB mln: 1960
P / E 9.5x
P / E ann-d11.3x
P / B 1.5x
EBITDA margin ann-d 24.1%
Net income margin ann-d 2.0%

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