First Time Loading...
M

Magnit PAO
MOEX:MGNT

Watchlist Manager
Magnit PAO
MOEX:MGNT
Watchlist
Price: 8 313 RUB -0.76%
Updated: May 14, 2024

Intrinsic Value

Magnit PJSC is a holding company, which engages in the retail and distribution of consumer goods. [ Read More ]

The intrinsic value of one MGNT stock under the Base Case scenario is 7 840.28 RUB. Compared to the current market price of 8 313 RUB, Magnit PAO is Overvalued by 6%.

Key Points:
MGNT Intrinsic Value
Base Case
7 840.28 RUB
Overvaluation 6%
Intrinsic Value
Price
M
Worst Case
Base Case
Best Case

Valuation Backtest
Magnit PAO

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling MGNT stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Magnit PAO

Provide an overview of the primary business activities
of Magnit PAO.

What unique competitive advantages
does Magnit PAO hold over its rivals?

What risks and challenges
does Magnit PAO face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Magnit PAO.

Provide P/S
for Magnit PAO.

Provide P/E
for Magnit PAO.

Provide P/OCF
for Magnit PAO.

Provide P/FCFE
for Magnit PAO.

Provide P/B
for Magnit PAO.

Provide EV/S
for Magnit PAO.

Provide EV/GP
for Magnit PAO.

Provide EV/EBITDA
for Magnit PAO.

Provide EV/EBIT
for Magnit PAO.

Provide EV/OCF
for Magnit PAO.

Provide EV/FCFF
for Magnit PAO.

Provide EV/IC
for Magnit PAO.

Show me price targets
for Magnit PAO made by professional analysts.

What are the Revenue projections
for Magnit PAO?

How accurate were the past Revenue estimates
for Magnit PAO?

What are the Net Income projections
for Magnit PAO?

How accurate were the past Net Income estimates
for Magnit PAO?

What are the EPS projections
for Magnit PAO?

How accurate were the past EPS estimates
for Magnit PAO?

What are the EBIT projections
for Magnit PAO?

How accurate were the past EBIT estimates
for Magnit PAO?

Compare the revenue forecasts
for Magnit PAO with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Magnit PAO and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Magnit PAO against its competitors.

Analyze the profit margins
(gross, operating, and net) of Magnit PAO compared to its peers.

Compare the P/E ratios
of Magnit PAO against its peers.

Discuss the investment returns and shareholder value creation
comparing Magnit PAO with its peers.

Analyze the financial leverage
of Magnit PAO compared to its main competitors.

Show all profitability ratios
for Magnit PAO.

Provide ROE
for Magnit PAO.

Provide ROA
for Magnit PAO.

Provide ROIC
for Magnit PAO.

Provide ROCE
for Magnit PAO.

Provide Gross Margin
for Magnit PAO.

Provide Operating Margin
for Magnit PAO.

Provide Net Margin
for Magnit PAO.

Provide FCF Margin
for Magnit PAO.

Show all solvency ratios
for Magnit PAO.

Provide D/E Ratio
for Magnit PAO.

Provide D/A Ratio
for Magnit PAO.

Provide Interest Coverage Ratio
for Magnit PAO.

Provide Altman Z-Score Ratio
for Magnit PAO.

Provide Quick Ratio
for Magnit PAO.

Provide Current Ratio
for Magnit PAO.

Provide Cash Ratio
for Magnit PAO.

What is the historical Revenue growth
over the last 5 years for Magnit PAO?

What is the historical Net Income growth
over the last 5 years for Magnit PAO?

What is the current Free Cash Flow
of Magnit PAO?

Discuss the annual earnings per share (EPS)
trend over the past five years for Magnit PAO.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Magnit PAO

Current Assets 570.9B
Cash & Short-Term Investments 300.8B
Receivables 13.2B
Other Current Assets 256.8B
Non-Current Assets 829.3B
Long-Term Investments 1.1B
PP&E 747.4B
Intangibles 77.4B
Other Non-Current Assets 3.3B
Current Liabilities 474.4B
Accounts Payable 176.8B
Accrued Liabilities 65.3B
Short-Term Debt 130.5B
Other Current Liabilities 101.9B
Non-Current Liabilities 685.3B
Long-Term Debt 680B
Other Non-Current Liabilities 5.3B
Efficiency

Earnings Waterfall
Magnit PAO

Revenue
2.4T RUB
Cost of Revenue
-1.9T RUB
Gross Profit
549.4B RUB
Operating Expenses
-455.4B RUB
Operating Income
94B RUB
Other Expenses
-61.3B RUB
Net Income
32.6B RUB

Free Cash Flow Analysis
Magnit PAO

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

MGNT Profitability Score
Profitability Due Diligence

Magnit PAO's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Positive 3-Year Average ROE
Positive 3-Years Revenue Growth
Positive Gross Profit
Positive Free Cash Flow
52/100
Profitability
Score

Magnit PAO's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

MGNT Solvency Score
Solvency Due Diligence

Magnit PAO's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
Positive Net Debt
32/100
Solvency
Score

Magnit PAO's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MGNT Price Targets Summary
Magnit PAO

Wall Street analysts forecast MGNT stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MGNT is 7 007 RUB .

Lowest
Price Target
Not Available
Average
Price Target
7 007 RUB
16% Downside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

MGNT Price
Magnit PAO

1M 1M
+1%
6M 6M
+38%
1Y 1Y
+85%
3Y 3Y
+79%
5Y 5Y
+191%
10Y 10Y
+68%
Annual Price Range
8 313
52w Low
4 048
52w High
8 377
Price Metrics
Average Annual Return 16.9%
Standard Deviation of Annual Returns 45.1%
Max Drawdown -39%
Shares Statistics
Market Capitalization 815.5B RUB
Shares Outstanding 101 911 000
Percentage of Shares Shorted
N/A

MGNT Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Magnit PAO

Country

Russia

Industry

Retail

Market Cap

815.5B RUB

Dividend Yield

6.27%

Description

Magnit PJSC is a holding company, which engages in the retail and distribution of consumer goods. The company is headquartered in Krasnodar, Krasnodarskiy Kray and currently employs 357,000 full-time employees. The company went IPO on 2006-04-24. The Company’s activity is divided into one segment: retail sales of consumer goods. Its segment operates through four types of stores and in various states within the Russian Federation: Convenience stores; Hypermarkets; Magnit Family and Drogerie stores. The firm offers a wide range of products, such as food and tobacco products, clothes, shoes, as well as personal care, household cleaning products, cosmetics and perfumery goods. Additionally, the Company operates an in-house logistics system consisting over than 37 distribution centers, which are located in the Volga Federal region, Central Federal region, Southern Federal region, Urals region and in the North-West Federal region. The company also operates as wholesale hypermarkets and pharmacies, including pharmacies integrated into drogerie stores.

Contact

KRASNODARSKIY KRAY
Krasnodar
Krasnodar, ulitsa Solnechnaya, d. 15/5
+78612109810.0
http://magnit-info.ru/

IPO

2006-04-24

Employees

357 000

Officers

CFO & Member of the Management Board
Mr. Dmitry Ivanov
Chief legal Officer & Member of the Management Board
Ms. Elena Yuryevna Zhavoronkova
HR Director & Member of the Management Board
Ms. Anna Nikolaevna Bobrova
Chief Investment & Strategy Officer and Member of the Management Board
Mr. Andrey Bodrov
Director of Chain Development, Real Estate & Maintenance and Member of Management Board
Mr. Maxim Shchegolev
Deputy CEO, Retail Chain Director & Member of the Management Board
Mr. Ruslan Arif Ogli Ismailov
Show More
Director of Corporate Relations & Sustainability and Member of Management Board
Ms. Anna Meleshina
Commercial Director for Fresh, Ultra Fresh & Regions and Member of Management Board
Mr. Egor Shumilin
Commercial Director for formats & Dry/Non Food and Member of Management Board
Mr. Francesco Fiamingo
Chief Marketing Officer & Member of Management Board
Mr. Pavel Lokshin
Show Less

See Also

Discover More
What is the Intrinsic Value of one MGNT stock?

The intrinsic value of one MGNT stock under the Base Case scenario is 7 840.28 RUB.

Is MGNT stock undervalued or overvalued?

Compared to the current market price of 8 313 RUB, Magnit PAO is Overvalued by 6%.