investorscraft@gmail.com

Intrinsic ValueSistema Public Joint Stock Financial Corporation (SSA.L)

Previous Close£4.50
Intrinsic Value
Upside potential
Previous Close
£4.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sistema PJSFC is a diversified Russian holding company with investments spanning telecommunications, technology, retail, healthcare, and other sectors. Its core revenue model relies on strategic equity stakes in subsidiaries, generating income through dividends, capital appreciation, and operational synergies. The company operates in a complex regulatory and economic environment, leveraging its scale and cross-sector expertise to maintain influence in key Russian industries. Sistema's market position is defined by its role as a conglomerate with significant holdings in market-leading enterprises, though its exposure to geopolitical and macroeconomic risks remains a critical consideration for investors. The firm’s portfolio includes assets in high-growth sectors, but its performance is closely tied to Russia’s domestic economy and regulatory landscape.

Revenue Profitability And Efficiency

In FY 2022, Sistema reported revenue of RUB 912.7 billion, reflecting its broad industrial footprint. Net income stood at RUB 19.4 billion, indicating modest profitability relative to revenue. Operating cash flow was RUB 48.97 billion, while capital expenditures totaled RUB -158.6 billion, suggesting significant reinvestment or restructuring activities. The diluted EPS of RUB 41.37 highlights earnings distribution across its substantial share base.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its conglomerate structure, which may dilute returns. High total debt of RUB 1.25 trillion against cash reserves of RUB 134.4 billion raises questions about leverage management. The absence of dividends suggests capital retention for debt servicing or reinvestment, though further details on ROIC or segment-level performance would clarify capital efficiency.

Balance Sheet And Financial Health

Sistema’s balance sheet shows considerable leverage, with total debt exceeding RUB 1.24 trillion. Cash and equivalents of RUB 134.4 billion provide limited liquidity coverage. The negative free cash flow (operating cash flow minus capex) underscores potential liquidity strains, though the conglomerate structure may allow for internal funding flexibility among subsidiaries.

Growth Trends And Dividend Policy

No dividends were distributed in FY 2022, aligning with a focus on debt management or growth reinvestment. Revenue scale is substantial, but net income margins appear thin, possibly due to macroeconomic pressures or subsidiary performance. The beta of 1.49 indicates higher volatility relative to the market, reflecting geopolitical and operational risks.

Valuation And Market Expectations

With a market cap not specified and a high beta, Sistema’s valuation likely discounts geopolitical risks and leverage concerns. The lack of dividends and mixed profitability metrics may limit investor appeal, though its diversified holdings could offer upside if subsidiary performance improves.

Strategic Advantages And Outlook

Sistema’s diversification provides resilience, but its outlook is heavily influenced by Russia’s economic and regulatory climate. Strategic advantages include stakes in sector leaders, though sanctions and macroeconomic instability pose material risks. The company’s ability to navigate these challenges while optimizing its portfolio will determine long-term performance.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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