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 9.5% higher compared to the last 12 months (LTM)
  • Prices of production are at 98.7% percentile over the past 5 years, adjusted for inflation (are close to maximum)
  • Good financial results growth rate 65.1% (average between last period year over year growth for revenue and EBITDA), there is slowdown compared to average historical growth rates (80.2%)
  • Dividend yield for the last twelve months 0.0%
  • Free cash flow yield -542.7% (LTM), projected -534.3%
  • Share of USD-denominated sales in revenue of the company (estimate) ≈ 0.0%
  • Share price is 20.5% higher than minimum and 79.5% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (7.8x vs
    )
  • Taking into account the impact of the key rate 21% on the change in financial parameters: EBITDA adjustment is -56 696 mln rub as NetDebt * (current key rate - normalized 7%) / 2, expected EBITDA adjusted for key rate increases is 38 382 mln rub, expected mult is 22.7x, target mult is 9x, potential is -853.6%

Key Financials (Download financials)

Ticker: SMLT
Share price, RUB:  (-0.7%)1001
year average price 2603.73  


year start price 3846.50 2024-01-17

max close price 3903.00 2024-01-31

min close price 831.00 2024-12-19

current price 1008.00 2025-01-15
Common stocks: 61 580 000
Dividend Yield:  0.0%
FCF Yield LTM / expected: -542.7% / -534.3%
EV / LTM EBITDA: 7.8x
EV / EBITDA annualized: 8x
Last revenue growth (y/y):  68.5%
Last growth of EBITDA (y/y):  61.7%
Historical revenue growth:  67.2%
Historical growth of EBITDA:  93.1%
Target EV / EBITDA (hist percentile):
Express share price potential:
 Mult Upside+442.7%
 FCF Creation-557.0%
 Growth+65.1%
 Growth Corr-15.0%
 
 Sum-64.3%
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 61 642
Net Debt (m RUB): 630 325
EV (Enterprise Value): 691 967
EBITDA LTM (m RUB): 88 551
Net Income LTM (m RUB): 21 575
EV / LTM EBITDA: 7.8x
Average daily trading volume for the week, RUB mln: 2133
P / E 2.9x
P / B 3.6x

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