Market consensus of analysts

Data as of 01.12.2017

Analysts’ estimations

Company

Analysts

Date

Recommendation

Estimation, RUB

Renaissance Capital

Vladimir Sklyar

03.11.2016

Sell

0,270

Market consensus


0,270

Recommendations


Jan

‘17

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

Market consensus, RUB

0,300

0,300

0,300

0,3000,3000,3300,3300,330 0,330 0,2700,2700,270

Closing price, RUB

0,440

0,410

0,394

0,4110,4780,4340,4740,533 0,501 0,4710,3970,356

Upside/downside, %

-32%

-27%

-24%

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

Total recommendations

3

333322
2 2 111

Buy

1

111111
1 1 000

Hold

0

000000
0 0 000

Sell

2

222211
1 1 111

Recommendations 2016


Jan ‘16

Feb ‘16

March ‘16

Apr ‘16

May ‘16

June ‘16

July ‘16

Aug ‘16

Sep ‘16Oct ‘16Nov ‘16Dec ‘16

Market consensus, RUB

0,165

0,165

0,165

0,165

0,165

0,165

0,217

0,217

0,2170,2170,3000,300

Closing price, RUB

0,195

0,214

0,245

0,280

0,268

0,235

0,285

0,33

0,3060,3120,3630,447

Upside/downside, %

-15%

-23%

-33%

-41%

-38%

-30%

-24%

-34%

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

Total recommendations

4

4

4

4

4

4

3

3

3333

Buy

0

0

0

0

0

0

1

1

1111

Hold

1

1

1

1

1

1

0

0

0000

Sell

3

3

3

3

3

3

2

2

2222

Consensus forecast of annual financial indicators*, million RUB

Indicator

2017F

2018F

2019F

Revenue

90 734

94 290

98 152

EBITDA

18 884

18 854

20 054

Net profit

3 721

3 927

4 716

Net debt

44 733

44 789

43 901

*According to IFRS

These estimations and recommendations of analysts are presented by Bloomberg LP under an agreement between Bloomberg LP and IDGC of Centre, PJSC and 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.