Analyst Consensus Estimates

The forecasts published here are based on independent estimates by financial analysts who conduct evaluations of Unipro's business performance.

For your convenience, we have compiled summaries of analyst estimates for principal reference indicators.

References to recommendations and ratings is for informational purposes only. Unipro accepts no liability for the selection, currency, assumptions, forecasts, and completeness or accuracy of analyst recommendations and estimates. None of the information shall be construed as a commercial or an offer to buy Unipro PJSC shares. Unipro PJSC accepts no liability for possible damages incurred by third parties arising from the information obtained.

Consensus estimates for key financials

KPI, m RUB Consensus (median)
  2019 2020 2021
Revenue 81,545 95,659 94,477
Gross margin 45,125 57,300 56,973
EBITDA 29,298 40,268 37,855
EBIT 23,012 33,583 30,847
Net Income 18,688 26,769 25,037
Dividend 14,000 20,000 20,000

Status as of 27st January 2020; based on the estimates of 8 analysts

Note:
This report was prepared by Vara Research GmbH for informational purposes only and is not intended to provide investment advice. It is based on an evaluation of past and an estimation of future earnings and performance of the relevant company by various market analysts. Owing to their subjective character, such estimates and forecasts cannot be independently verified. Despite careful review, Vara Research GmbH cannot provide any guarantee, assurance or warranty as to completeness or accuracy; responsibility and liability is therefore excluded.

Target Prices and Ratings

Broker Price Target Rating Date of estimate
BCS Global Markets 3.70 Buy 13.11.2019
Gazprombank 3.30 Overweight 25.12.2019
Raiffeisen Centrobank 2.90 Hold 15.11.2019
Renaissance Capital 3.51 Buy 12.11.2019
Sberbank 2.78 Hold 18.02.2019
SOVA Capital 2.66 Hold 12.11.2019
VELES Capital Investment Company 2.90 Hold 12.11.2019
VTB Capital 2.85 Hold 12.11.2019
Consensus (median) 2.90