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)
  2021 2022 2023
Revenue 83,059 91,587 97,704
Gross margin 47,592 54,997 57,940
EBITDA 29,051 34,135 38,325
EBIT 22,815 27,352 31,430
Net Income 18,622 22,263 25,459
Dividend 20,000 20,000 20,000

Consensus estimates for key financials as of the 17th September 2021 (7 analysts participated )

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
Gazprombank 3.30 Overweight 05.03.2020
Invest Heroes 3.42 Buy 09.03.2020
Raiffeisen Centrobank 3.10 Hold 11.08.2021
Renaissance Capital 3.47 Buy 11.08.2021
Sberbank 2.96 Hold 03.03.2021
SOVA Capital 2.80 Hold 11.08.2021
VTB Capital 3.10 Buy 13.08.2021
Consensus (median) 3.10