investorscraft@gmail.com

Intrinsic ValuePJSC Rostelecom (RKMD.L)

Previous Close£4.04
Intrinsic Value
Upside potential
Previous Close
£4.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Rostelecom PJSC is a dominant player in Russia's telecommunications sector, historically holding a monopoly on domestic and international long-distance services before market deregulation in 2006. Despite increased competition, the company retains over 50% market share, handling over 10 billion domestic and 4.8 billion international long-distance minutes annually. Its diversified operations include leased line services, intelligent network solutions, and customer equipment servicing, reinforcing its entrenched position in the market. Rostelecom operates in a highly regulated industry, where infrastructure ownership and scale provide a competitive edge. The company leverages its extensive network to serve both consumer and enterprise segments, offering a mix of legacy and digital services. While facing challenges from newer entrants and technological shifts, Rostelecom's market dominance and government ties position it as a resilient incumbent in Russia's communication services landscape.

Revenue Profitability And Efficiency

Rostelecom reported revenue of RUB 707.8 billion for FY 2023, with net income of RUB 34.4 billion, reflecting a net margin of approximately 4.9%. Operating cash flow stood at RUB 171.4 billion, indicating robust cash generation, though capital expenditures of RUB 147.2 billion highlight significant ongoing infrastructure investments. The company's profitability metrics suggest moderate efficiency in a capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of RUB 10.19 underscores Rostelecom's earnings capacity, supported by its large-scale operations. The company's capital efficiency is tempered by high capex requirements, typical for telecom providers maintaining and upgrading network infrastructure. Operating cash flow coverage of capex indicates sustainable reinvestment capabilities, though debt levels may constrain flexibility.

Balance Sheet And Financial Health

Rostelecom's balance sheet shows RUB 44.6 billion in cash against total debt of RUB 624.9 billion, reflecting a leveraged position common in the telecom sector. The high debt load may pressure financial flexibility, particularly in a rising interest rate environment. However, strong operating cash flows provide some cushion for debt servicing and continued investment.

Growth Trends And Dividend Policy

The company did not pay dividends in FY 2023, likely prioritizing debt management and capex over shareholder returns. Growth prospects are tied to Russia's telecom market evolution, where Rostelecom's scale and infrastructure ownership provide stability, but regulatory and competitive pressures may limit upside. The lack of dividends suggests a focus on balance sheet strengthening and operational investments.

Valuation And Market Expectations

With a market cap of approximately RUB 2.25 trillion, Rostelecom trades at a P/E multiple derived from its RUB 10.19 EPS. The negative beta of -0.07 indicates low correlation with broader market movements, possibly reflecting its defensive characteristics as a utility-like provider in Russia's communication sector. Market expectations appear muted, factoring in regulatory risks and limited growth visibility.

Strategic Advantages And Outlook

Rostelecom's strategic advantages lie in its extensive infrastructure, market dominance, and government affiliations, which provide stability in a regulated environment. However, the outlook is clouded by geopolitical risks, competitive pressures, and high leverage. The company's ability to modernize services while managing debt will be critical to maintaining its position in Russia's evolving telecom landscape.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount