Tomskaya Raspredelitel'naya Kompaniya PAO
MOEX:TORS
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (0.5), the stock would be worth ₽0.65 (8% downside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 0.6 | ₽0.71 |
0%
|
| 3-Year Average | 0.5 | ₽0.65 |
-8%
|
| 5-Year Average | 0.5 | ₽0.54 |
-23%
|
| Industry Average | 0.8 | ₽0.98 |
+39%
|
| Country Average | 0.7 | ₽0.83 |
+17%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| RU |
|
Tomskaya Raspredelitel'naya Kompaniya PAO
MOEX:TORS
|
3.1B RUB | 0.6 | 64.2 | |
| US |
|
Nextera Energy Inc
NYSE:NEE
|
204.1B USD | 1.4 | 24.8 | |
| ES |
|
Iberdrola SA
MAD:IBE
|
128.3B EUR | 1.1 | 20.6 | |
| IT |
|
Enel SpA
MIL:ENEL
|
99.6B EUR | 1 | 23.7 | |
| US |
|
Constellation Energy Corp
NASDAQ:CEG
|
113.4B USD | 2.4 | 42.3 | |
| US |
|
Southern Co
NYSE:SO
|
106.3B USD | 1.1 | 24.4 | |
| US |
|
Duke Energy Corp
NYSE:DUK
|
100.8B USD | 1 | 20.4 | |
| US |
|
American Electric Power Company Inc
NASDAQ:AEP
|
74.2B USD | 1.1 | 20.6 | |
| FR |
|
Electricite de France SA
PAR:EDF
|
46.6B EUR | 0.2 | -2.5 | |
| US |
|
Entergy Corp
NYSE:ETR
|
53B USD | 1.2 | 30.1 | |
| US |
|
Xcel Energy Inc
NASDAQ:XEL
|
51.7B USD | 1.1 | 25.6 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.4 |
| Median | 0.7 |
| 70th Percentile | 1.3 |
| Max | 666 427.2 |
Other Multiples
Tomskaya Raspredelitel'naya Kompaniya PAO
Glance View
Tomsk Distribution Co. PJSC engages in the transmission and distribution of electricity. The company is headquartered in Tomsk, Tomskaya Oblast and currently employs 1,467 full-time employees. The company went IPO on 2005-12-28. The company was created as a result of the reorganization of Tomskenergo OAO. The firm is also involved in the development, as well as diagnostic, repair and maintenance of the electrical networks, power grid facilities and equipment. TRK OAO operates through four branches located on the territory of the Tomsk region. As of December 31, 2011, the Company’s major shareholder was Kholding MRSK OAO with a stake of 52.03%.
