Loading...
MISXMVID
Market cap297mUSD
Jun 17, Last price  
172.60RUB
Name

M.Video PAO

Chart & Performance

D1W1MN
MISX:MVID chart
P/E
—
P/S
0.07
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
-0.03%
Rev. gr., 5y
6.23%
Revenues
434.39b
+7.93%
7,585,00017,827,00052,317,000,00071,486,000,00072,507,000,00086,565,000,000111,937,000,000133,593,000,000148,042,000,000172,187,000,000161,691,000,000183,219,000,000198,197,000,000321,102,000,000365,216,000,000417,857,000,000476,364,000,000402,462,000,000434,390,000,000
Net income
-6.61b
L-35.79%
2,260,000-2,369,000649,000,0001,256,000,000783,000,0002,221,000,0003,374,000,0004,141,000,0005,729,000,0007,989,000,0004,547,000,0005,546,000,0006,974,000,0008,582,000,0007,134,000,0006,541,000,0002,380,000,000-10,299,000,000-6,613,000,000
CFO
4.38b
+16.67%
001,463,000,0004,102,000,0008,112,000,0004,504,000,00010,210,000,0003,619,000,00010,343,000,00026,564,000,000-6,545,000,00013,434,000,0005,018,000,00021,572,000,00018,147,000,00031,014,000,00019,895,000,0003,755,000,0004,381,000,000
Dividend
Dec 15, 202135 RUB/sh
Earnings
Mar 10, 2025

Profile

Public Joint Stock Company M.video, together with its subsidiaries, operates a chain of household appliances and consumer electronics stores, and online stores in the Russian Federation. It engages in the sale of television, audio, video, and Hi-Fi products, as well as digital equipment; and the provision of related services. The company also leases real estate. As of December 31, 2021, it operated a network of 1,258 stores, including 599 M.Video stores and 659 Eldorado stores. The company was founded in 1993 and is headquartered in Moscow, Russia. Public Joint Stock Company M.video is a subsidiary of Ericaria Holdings Limited.
URL
https://www.mvideo.ru/
IPO date
Nov 01, 2007
Employees
Domiciled in
RU
Incorporated in
RU

Valuation

Title
RUB in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
434,390,000
7.93%
402,462,000
-15.51%
476,364,000
14.00%
Cost of revenue
359,823,000
338,306,000
404,423,000
Unusual Expense (Income)
NOPBT
74,567,000
64,156,000
71,941,000
NOPBT Margin
17.17%
15.94%
15.10%
Operating Taxes
(1,161,000)
(3,071,000)
740,000
Tax Rate
1.03%
NOPAT
75,728,000
67,227,000
71,201,000
Net income
(6,613,000)
-35.79%
(10,299,000)
-532.73%
2,380,000
-63.61%
Dividends
(13,030,000)
Dividend yield
16.66%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
94,439,000
97,377,000
55,971,000
Long-term debt
125,566,000
144,953,000
182,017,000
Deferred revenue
Other long-term liabilities
498,000
487,000
577,000
Net debt
201,181,000
212,119,000
220,394,000
Cash flow
Cash from operating activities
4,381,000
3,755,000
19,895,000
CAPEX
(2,355,000)
(6,036,000)
(14,566,000)
Cash from investing activities
(6,066,000)
393,000
(11,147,000)
Cash from financing activities
(9,849,000)
13,995,000
(4,140,000)
FCF
49,293,000
81,200,000
68,402,000
Balance
Cash
18,662,000
30,196,000
12,053,000
Long term investments
162,000
15,000
5,541,000
Excess cash
10,087,900
Stockholders' equity
(4,283,000)
2,330,000
19,193,000
Invested Capital
157,768,000
170,652,000
174,915,000
ROIC
46.12%
38.91%
42.67%
ROCE
48.56%
37.08%
41.11%
EV
Common stock shares outstanding
178,380
178,340
178,640
Price
164.00
2.05%
160.70
-63.29%
437.70
-38.53%
Market cap
29,254,320
2.08%
28,659,238
-63.35%
78,190,730
-38.31%
EV
230,435,320
240,778,238
298,584,730
EBITDA
100,020,000
91,216,000
97,279,000
EV/EBITDA
2.30
2.64
3.07
Interest
27,000,000
21,472,000
14,417,000
Interest/NOPBT
36.21%
33.47%
20.04%