Market consensus of analysts

Data as of 31.10.2018

Analysts’ estimations

Company

Analysts

Date

Recommendation

Estimation, RUB

Renaissance Capital

Sergey Beiden

25.07.2018

Hold

0,440

FINAM

Natalia Malykh

02.10.2018

Buy

0,400

Market consensus


0,420

Recommendations


July‘18

August‘18

September‘18

October‘18

Market consensus, RUB

0,397

0,397

0,397

0,420

Closing price, RUB

0,340

0,297

0,2945

0,284

Upside/downside, %

17%

34%

35%

48%

Total recommendations

2

2

2

2

Buy

0

0

0

1

Hold

2

2

2

1

Sell

0

0

0

0

Recommendations 2017


Jan

‘17

Feb
‘17
March
‘17
Apr
‘17
May
‘17
June
‘17
July
‘17
Aug ‘17 Sep
‘17
Oct
‘17
Nov
‘17
Dec
‘17

Market consensus, RUB

0,300

0,300

0,300

0,300 0,300 0,330 0,330 0,330 0,330 0,270 0,270 0,270

Closing price, RUB

0,440

0,410

0,394

0,411 0,478 0,434 0,474 0,533 0,501 0,471 0,397 0,356

Upside/downside, %

-32%

-27%

-24%

-27% -37% -24% -30% -38% -34% -43% -32% -24%

Total recommendations

3

3 3 3 3 2 2
2 2 1 1 1

Buy

1

1 1 1 1 1 1
1 1 0 0 0

Hold

0

0 0 0 0 0 0
0 0 0 0 0

Sell

2

2 2 2 2 1 1
1 1 1 1 1

Recommendations 2016


Jan ‘16

Feb ‘16

March ‘16

Apr ‘16

May ‘16

June ‘16

July ‘16

Aug ‘16

Sep ‘16 Oct ‘16 Nov ‘16 Dec ‘16

Market consensus, RUB

0,165

0,165

0,165

0,165

0,165

0,165

0,217

0,217

0,217 0,217 0,300 0,300

Closing price, RUB

0,195

0,214

0,245

0,280

0,268

0,235

0,285

0,33

0,306 0,312 0,363 0,447

Upside/downside, %

-15%

-23%

-33%

-41%

-38%

-30%

-24%

-34%

-29% -30% -17% -33%

Total recommendations

4

4

4

4

4

4

3

3

3 3 3 3

Buy

0

0

0

0

0

0

1

1

1 1 1 1

Hold

1

1

1

1

1

1

0

0

0 0 0 0

Sell

3

3

3

3

3

3

2

2

2 2 2 2

Consensus forecast of annual financial indicators*, million RUB

Indicator

2018F

2019F

2020F

Revenue

96 871

99 421

102 466

EBITDA

21 808

21 499

21 373

Net profit

6 734

6 427

6 161

Net debt

37 700

37 274

33 525

*According to IFRS

These estimations and recommendations are based on forecasts made by analysts of investment banks, covering IDGC of Centre. Any opinions, estimates or projections relating to IDGC of Centre, are the private opinions of investment analysts and do not represent opinions, estimates or forecasts of IDGC of Centre or Management of IDGC of Centre. Disclosure of the above information does not imply its approval or consent to it by IDGC of Centre. IDGC of Centre does not guarantee the accuracy of this information, which may be abridged or incomplete, and is not responsible for the consequences of use of these opinions, estimates or forecasts.

Сообщение о хищении электроэнергии