Market consensus of analysts
Analytic coverage and recommendations
| Broker |
Analyst |
Recommendation |
| VTB Capital |
Mikhail Rasstrigin |
Buy |
|
Financial indicators
|
2012F |
2013F |
| Revenue |
76 285 |
82 725 |
| EBITDA |
12 929 |
14 828 |
| Net profit |
3 906 |
5 169 |
| CAPEX |
|
|
| Depreciation |
|
|
| Net debt |
20 128 |
22 402 |
|
| EVA Dimensions |
Team |
Hold |
| Infina Investment Company |
Konstantin Khlebalin |
Buy |
| Deutsche Bank |
Dmitry Bulgakov |
Buy |
| RMG Securities |
Dmitry Doronin |
Buy |
| Aton |
Ilya Kupreev |
Buy |
|
Financial indicators
|
2012F |
2013F |
| Revenue |
69 571 |
76 817 |
| EBITDA |
10 338 |
13 918 |
| Net profit |
2 161 |
4 981 |
| CAPEX |
|
|
| Depreciation |
|
|
| Net debt |
|
|
|
| Uralsib Capital |
Matvey Taits |
Revision |
|
Financial indicators
|
2012F |
2013F |
| Revenue |
77 383 |
76 322 |
| EBITDA |
14 372 |
13 345 |
| Net profit |
4 069 |
3 071 |
| CAPEX |
14 290 |
12 666 |
| Depreciation |
|
|
| Net debt |
|
|
|
| ING Bank |
Igor Goncharov |
Buy |
|
Financial indicators
|
2012F |
2013F |
| Revenue |
72 848 |
79 691 |
| EBITDA |
15 792 |
17 421 |
| Net profit |
5 135 |
5 926 |
| CAPEX |
|
|
| Depreciation |
|
|
| Net debt |
21 705 |
23 468 |
|
| Renaissance Capital |
Derek Weaving |
Buy |
| Goldman Sachs |
Tatiana Lukina |
Buy/Neutral |
| Alfa-Bank |
Alexander Kornilov |
Overweight |
|
Financial indicators
|
2012F |
2013F |
| Revenue |
66 861 |
79 171 |
| EBITDA |
16 087 |
21 653 |
| Net profit |
7 405 |
11 190 |
| CAPEX |
|
|
| Depreciation |
6 293 |
6 754 |
| Net debt |
18 234 |
16 252 |
|
| OTKRITIE |
Sergey Beiden |
Buy |
|
Financial indicators
|
2012F |
2013F |
| Revenue |
71 875 |
80 282 |
| EBITDA |
15 081 |
19 165 |
| Net profit |
4 691 |
7 092 |
| CAPEX |
18 570 |
20 540 |
| Depreciation |
6 815 |
7 402 |
| Net debt |
25 769 |
32 327 |
|
| IFC Metropol |
Konstantin Reyli |
Revision |
| JP Morgan |
Sergey Arinin |
Neutral |
| FINAM |
Alexey Kovalev |
|
|
Financial indicators
|
2012F |
2013F |
| Revenue |
72 321 |
80 640 |
| EBITDA |
14 216 |
15 809 |
| Net profit |
4 016 |
4 207 |
| CAPEX |
14 343 |
14 343 |
| Depreciation |
|
|
| Net debt |
|
|
|
These estimations of analysts are presented by Bloomberg LP under an agreement between Bloomberg LP and IDGC of Centre 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.
