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 80,544 97,080 95,443
Gross margin 44,900 59,147 57,503
EBITDA 29,100 40,793 39,171
EBIT 22,591 33,500 32,582
Net Income 18,271 26,700 26,618
Dividend 14,000 20,000 20,088

Status as of 6st June 2019; based on the estimates of 7 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
ATON 3.18 Buy 12.12.2018
Gazprombank 2.90 Neutral 23.11.2018
Raiffeisen Centrobank 2.90 Buy 05.06.2019
Renaissance Capital 2.88 Buy 19.03.2019
Sberbank 2.78 Hold 18.02.2019
VELES 2.90 Buy 01.04.2019
VTB Capital 3.20 Buy 04.06.2019
Consensus (median) 2.90