25 XP   0   0   10

MVideo
Buy, Hold or Sell?

Let's analyse Mvideo together

PenkeI guess you are interested in MVideo. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of MVideo. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about MVideo

I send you an email if I find something interesting about MVideo.

Quick analysis of Mvideo (30 sec.)










What can you expect buying and holding a share of Mvideo? (30 sec.)

How much money do you get?

How much money do you get?
₽0.00
When do you have the money?
1 year
How often do you get paid?
90.0%

What is your share worth?

Current worth
₽35.77
Expected worth in 1 year
₽-340.92
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
₽-376.68
Return On Investment
-213.8%

For what price can you sell your share?

Current Price per Share
₽176.20
Expected price per share
₽159.80 - ₽182.40
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Mvideo (5 min.)




Live pricePrice per Share (EOD)

₽176.20

Intrinsic Value Per Share

₽-449.43 - ₽399.86

Total Value Per Share

₽-413.66 - ₽435.63

2. Growth of Mvideo (5 min.)




Is Mvideo growing?

Current yearPrevious yearGrowGrow %
How rich?$69.5m$253m-$183.4m-263.8%

How much money is Mvideo making?

Current yearPrevious yearGrowGrow %
Making money-$112.2m$25.9m-$138.2m-123.1%
Net Profit Margin-2.6%0.5%--

How much money comes from the company's main activities?

3. Financial Health of Mvideo (5 min.)




4. Comparing to competitors in the Specialty Retail industry (5 min.)




  Industry Rankings (Specialty Retail)  


Richest
#119 / 196

Most Revenue
#12 / 196

Most Profit
#188 / 196

Most Efficient
#140 / 196
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Mvideo? (5 min.)

Welcome investor! Mvideo's management wants to use your money to grow the business. In return you get a share of Mvideo.

What can you expect buying and holding a share of Mvideo?

First you should know what it really means to hold a share of Mvideo. And how you can make/lose money.

Speculation

The Price per Share of Mvideo is ₽176.20. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Mvideo.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Mvideo, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ₽35.77. Based on the TTM, the Book Value Change Per Share is ₽-94.17 per quarter. Based on the YOY, the Book Value Change Per Share is ₽-58.64 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ₽0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Mvideo.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps-0.63-0.4%-0.63-0.4%0.200.1%0.190.1%0.280.2%
Usd Book Value Change Per Share-1.03-0.6%-1.03-0.6%-0.64-0.4%-0.20-0.1%-0.030.0%
Usd Dividend Per Share0.000.0%0.000.0%0.800.5%0.370.2%0.340.2%
Usd Total Gains Per Share-1.03-0.6%-1.03-0.6%0.160.1%0.170.1%0.310.2%
Usd Price Per Share1.75-1.75-4.77-4.88-4.07-
Price to Earnings Ratio-2.78--2.78-23.52-12.32-10.76-
Price-to-Total Gains Ratio-1.71--1.71-30.62-13.26-10.64-
Price to Book Ratio4.49-4.49-3.37-3.37-3.33-
Price-to-Total Gains Ratio-1.71--1.71-30.62-13.26-10.64-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.92058
Number of shares520
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.37
Usd Book Value Change Per Share-1.03-0.20
Usd Total Gains Per Share-1.030.17
Gains per Quarter (520 shares)-533.7686.42
Gains per Year (520 shares)-2,135.04345.69
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-2135-2145768-423336
20-4270-42801537-845682
30-6405-64152305-12681028
40-8540-85503073-16901374
50-10675-106853842-21131720
60-12810-128204610-25362066
70-14945-149555378-29582412
80-17080-170906147-33812758
90-19215-192256915-38043104
100-21350-213607683-42263450

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.01.00.00.0%2.01.00.066.7%4.01.00.080.0%9.01.00.090.0%16.02.00.088.9%
Book Value Change Per Share0.01.00.00.0%1.02.00.033.3%3.02.00.060.0%7.03.00.070.0%14.04.00.077.8%
Dividend per Share0.00.01.00.0%2.00.01.066.7%4.00.01.080.0%9.00.01.090.0%12.00.06.066.7%
Total Gains per Share0.01.00.00.0%2.01.00.066.7%4.01.00.080.0%9.01.00.090.0%17.01.00.094.4%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Mvideo

About MVideo

Public Joint Stock Company M.video, together with its subsidiaries, operates a chain of household appliances and consumer electronics stores, and online stores in the Russian Federation. It engages in the sale of television, audio, video, and Hi-Fi products, as well as household appliances and digital equipment; and the provision of related services. The company is also involved in the real estate leasing; retailing; and financing activities. It offers its products under the M.video and Eldorado brand names. The company was founded in 1993 and is headquartered in Moscow, Russia.

Fundamental data was last updated by Penke on 2023-11-22 22:35:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of MVideo.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Mvideo earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Mvideo to the Specialty Retail industry mean.
  • A Net Profit Margin of -2.6% means that руб-0.03 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of MVideo:

  • The MRQ is -2.6%. The company is making a loss. -1
  • The TTM is -2.6%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-2.6%TTM-2.6%0.0%
TTM-2.6%YOY0.5%-3.1%
TTM-2.6%5Y0.8%-3.4%
5Y0.8%10Y2.2%-1.4%
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.6%1.6%-4.2%
TTM-2.6%1.8%-4.4%
YOY0.5%2.9%-2.4%
5Y0.8%1.8%-1.0%
10Y2.2%2.2%0.0%
1.1.2. Return on Assets

Shows how efficient Mvideo is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Mvideo to the Specialty Retail industry mean.
  • -3.1% Return on Assets means that Mvideo generated руб-0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of MVideo:

  • The MRQ is -3.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -3.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-3.1%TTM-3.1%0.0%
TTM-3.1%YOY0.5%-3.6%
TTM-3.1%5Y0.8%-3.9%
5Y0.8%10Y3.8%-3.0%
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.1%0.9%-4.0%
TTM-3.1%0.9%-4.0%
YOY0.5%1.5%-1.0%
5Y0.8%1.0%-0.2%
10Y3.8%1.1%+2.7%
1.1.3. Return on Equity

Shows how efficient Mvideo is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Mvideo to the Specialty Retail industry mean.
  • -161.4% Return on Equity means Mvideo generated руб-1.61 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of MVideo:

  • The MRQ is -161.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -161.4%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-161.4%TTM-161.4%0.0%
TTM-161.4%YOY10.3%-171.7%
TTM-161.4%5Y-16.3%-145.1%
5Y-16.3%10Y11.5%-27.8%
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ-161.4%2.4%-163.8%
TTM-161.4%2.3%-163.7%
YOY10.3%3.6%+6.7%
5Y-16.3%2.4%-18.7%
10Y11.5%3.3%+8.2%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of MVideo.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Mvideo is operating .

  • Measures how much profit Mvideo makes for each руб1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Mvideo to the Specialty Retail industry mean.
  • An Operating Margin of 1.9% means the company generated руб0.02  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of MVideo:

  • The MRQ is 1.9%. The company is operating less efficient.
  • The TTM is 1.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ1.9%TTM1.9%0.0%
TTM1.9%YOY1.4%+0.5%
TTM1.9%5Y3.9%-2.0%
5Y3.9%10Y4.3%-0.3%
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%4.8%-2.9%
TTM1.9%3.3%-1.4%
YOY1.4%4.4%-3.0%
5Y3.9%3.6%+0.3%
10Y4.3%3.4%+0.9%
1.2.2. Operating Ratio

Measures how efficient Mvideo is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Retail industry mean).
  • An Operation Ratio of 0.97 means that the operating costs are руб0.97 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of MVideo:

  • The MRQ is 0.974. The company is less efficient in keeping operating costs low.
  • The TTM is 0.974. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.974TTM0.9740.000
TTM0.974YOY0.973+0.001
TTM0.9745Y0.951+0.023
5Y0.95110Y0.950+0.001
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9741.288-0.314
TTM0.9741.207-0.233
YOY0.9731.042-0.069
5Y0.9511.112-0.161
10Y0.9501.076-0.126
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of MVideo.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Mvideo is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Retail industry mean).
  • A Current Ratio of 0.68 means the company has руб0.68 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of MVideo:

  • The MRQ is 0.682. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.682. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.682TTM0.6820.000
TTM0.682YOY0.811-0.129
TTM0.6825Y0.830-0.148
5Y0.83010Y0.896-0.066
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6821.335-0.653
TTM0.6821.334-0.652
YOY0.8111.372-0.561
5Y0.8301.315-0.485
10Y0.8961.355-0.459
1.3.2. Quick Ratio

Measures if Mvideo is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Mvideo to the Specialty Retail industry mean.
  • A Quick Ratio of 0.24 means the company can pay off руб0.24 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of MVideo:

  • The MRQ is 0.240. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.240. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.240TTM0.2400.000
TTM0.240YOY0.302-0.062
TTM0.2405Y0.296-0.056
5Y0.29610Y0.356-0.060
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2400.395-0.155
TTM0.2400.429-0.189
YOY0.3020.524-0.222
5Y0.2960.527-0.231
10Y0.3560.537-0.181
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of MVideo.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Mvideo assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Mvideo to Specialty Retail industry mean.
  • A Debt to Asset Ratio of 0.98 means that Mvideo assets are financed with 98.1% credit (debt) and the remaining percentage (100% - 98.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of MVideo:

  • The MRQ is 0.981. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.981. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.981TTM0.9810.000
TTM0.981YOY0.948+0.033
TTM0.9815Y0.928+0.053
5Y0.92810Y0.877+0.052
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9810.610+0.371
TTM0.9810.601+0.380
YOY0.9480.590+0.358
5Y0.9280.606+0.322
10Y0.8770.580+0.297
1.4.2. Debt to Equity Ratio

Measures if Mvideo is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Mvideo to the Specialty Retail industry mean.
  • A Debt to Equity ratio of 5,135.0% means that company has руб51.35 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of MVideo:

  • The MRQ is 51.350. The company is unable to pay all its debts with equity. -1
  • The TTM is 51.350. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ51.350TTM51.3500.000
TTM51.350YOY18.101+33.249
TTM51.3505Y19.672+31.678
5Y19.67210Y12.243+7.429
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
MRQ51.3501.494+49.856
TTM51.3501.455+49.895
YOY18.1011.421+16.680
5Y19.6721.518+18.154
10Y12.2431.505+10.738
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of MVideo

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every руб1 in earnings Mvideo generates.

  • Above 15 is considered overpriced but always compare Mvideo to the Specialty Retail industry mean.
  • A PE ratio of -2.78 means the investor is paying руб-2.78 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of MVideo:

  • The EOD is -3.052. Based on the earnings, the company is expensive. -2
  • The MRQ is -2.783. Based on the earnings, the company is expensive. -2
  • The TTM is -2.783. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-3.052MRQ-2.783-0.268
MRQ-2.783TTM-2.7830.000
TTM-2.783YOY23.516-26.299
TTM-2.7835Y12.324-15.107
5Y12.32410Y10.760+1.564
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
EOD-3.0528.683-11.735
MRQ-2.7838.827-11.610
TTM-2.7838.806-11.589
YOY23.5169.958+13.558
5Y12.32411.245+1.079
10Y10.76015.028-4.268
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of MVideo:

  • The EOD is -13.779. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -12.567. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -12.567. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-13.779MRQ-12.567-1.212
MRQ-12.567TTM-12.5670.000
TTM-12.567YOY14.673-27.240
TTM-12.5675Y4.685-17.252
5Y4.68510Y-27.387+32.073
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
EOD-13.7793.125-16.904
MRQ-12.5673.828-16.395
TTM-12.5672.323-14.890
YOY14.6731.926+12.747
5Y4.6852.379+2.306
10Y-27.3872.215-29.602
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Mvideo is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Retail industry mean).
  • A PB ratio of 4.49 means the investor is paying руб4.49 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of MVideo:

  • The EOD is 4.926. Based on the equity, the company is fair priced.
  • The MRQ is 4.493. Based on the equity, the company is fair priced.
  • The TTM is 4.493. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD4.926MRQ4.493+0.433
MRQ4.493TTM4.4930.000
TTM4.493YOY3.369+1.125
TTM4.4935Y3.370+1.123
5Y3.37010Y3.333+0.038
Compared to industry (Specialty Retail)
PeriodCompanyIndustry (mean)+/- 
EOD4.9261.403+3.523
MRQ4.4931.470+3.023
TTM4.4931.485+3.008
YOY3.3692.221+1.148
5Y3.3701.912+1.458
10Y3.3332.123+1.210
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of MVideo compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---94.171-94.1710%-58.643-38%-18.641-80%-2.371-97%
Book Value Per Share--35.76635.7660%129.937-72%142.002-75%116.068-69%
Current Ratio--0.6820.6820%0.811-16%0.830-18%0.896-24%
Debt To Asset Ratio--0.9810.9810%0.948+4%0.928+6%0.877+12%
Debt To Equity Ratio--51.35051.3500%18.101+184%19.672+161%12.243+319%
Dividend Per Share----0%72.940-100%33.888-100%30.795-100%
Eps---57.736-57.7360%18.613-410%17.152-437%25.719-324%
Free Cash Flow Per Share---12.787-12.7870%29.831-143%54.592-123%43.029-130%
Free Cash Flow To Equity Per Share--65.66965.6690%6.656+887%66.425-1%38.543+70%
Gross Profit Margin--1.5351.5350%-7.310+576%-1.954+227%-1.275+183%
Intrinsic Value_10Y_max--399.862--------
Intrinsic Value_10Y_min---449.430--------
Intrinsic Value_1Y_max--51.577--------
Intrinsic Value_1Y_min--21.040--------
Intrinsic Value_3Y_max--146.197--------
Intrinsic Value_3Y_min--6.360--------
Intrinsic Value_5Y_max--230.245--------
Intrinsic Value_5Y_min---70.517--------
Market Cap31430556000.000+9%28665666000.00028665666000.0000%78190728000.000-63%79923464400.000-64%66780041800.000-57%
Net Profit Margin---0.026-0.0260%0.005-612%0.008-410%0.022-216%
Operating Margin--0.0190.0190%0.014+34%0.039-50%0.043-54%
Operating Ratio--0.9740.9740%0.973+0%0.951+2%0.950+3%
Pb Ratio4.926+9%4.4934.4930%3.369+33%3.370+33%3.333+35%
Pe Ratio-3.052-10%-2.783-2.7830%23.516-112%12.324-123%10.760-126%
Price Per Share176.200+9%160.700160.7000%437.700-63%447.800-64%373.240-57%
Price To Free Cash Flow Ratio-13.779-10%-12.567-12.5670%14.673-186%4.685-368%-27.387+118%
Price To Total Gains Ratio-1.871-10%-1.706-1.7060%30.615-106%13.259-113%10.644-116%
Quick Ratio--0.2400.2400%0.302-20%0.296-19%0.356-33%
Return On Assets---0.031-0.0310%0.005-674%0.008-472%0.038-181%
Return On Equity---1.614-1.6140%0.103-1674%-0.163-90%0.115-1509%
Total Gains Per Share---94.171-94.1710%14.297-759%15.248-718%28.424-431%
Usd Book Value--69542000.00069542000.0000%253010800.000-73%276277940.000-75%226350490.000-69%
Usd Book Value Change Per Share---1.026-1.0260%-0.639-38%-0.203-80%-0.026-97%
Usd Book Value Per Share--0.3900.3900%1.416-72%1.548-75%1.265-69%
Usd Dividend Per Share----0%0.795-100%0.369-100%0.336-100%
Usd Eps---0.629-0.6290%0.203-410%0.187-437%0.280-324%
Usd Free Cash Flow---24862900.000-24862900.0000%58086100.000-143%106207420.000-123%83902750.000-130%
Usd Free Cash Flow Per Share---0.139-0.1390%0.325-143%0.595-123%0.469-130%
Usd Free Cash Flow To Equity Per Share--0.7160.7160%0.073+887%0.724-1%0.420+70%
Usd Market Cap342593060.400+9%312455759.400312455759.4000%852278935.200-63%871165761.960-64%727902455.620-57%
Usd Price Per Share1.921+9%1.7521.7520%4.771-63%4.881-64%4.068-57%
Usd Profit---112259100.000-112259100.0000%25942000.000-533%31256840.000-459%49184070.000-328%
Usd Revenue--4386835800.0004386835800.0000%5192367600.000-16%4322942180.000+1%3102507330.000+41%
Usd Total Gains Per Share---1.026-1.0260%0.156-759%0.166-718%0.310-431%
 EOD+5 -3MRQTTM+0 -0YOY+7 -295Y+5 -3110Y+6 -30

3.2. Fundamental Score

Let's check the fundamental score of MVideo based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-3.052
Price to Book Ratio (EOD)Between0-14.926
Net Profit Margin (MRQ)Greater than0-0.026
Operating Margin (MRQ)Greater than00.019
Quick Ratio (MRQ)Greater than10.240
Current Ratio (MRQ)Greater than10.682
Debt to Asset Ratio (MRQ)Less than10.981
Debt to Equity Ratio (MRQ)Less than151.350
Return on Equity (MRQ)Greater than0.15-1.614
Return on Assets (MRQ)Greater than0.05-0.031
Total2/10 (20.0%)

3.3. Technical Score

Let's check the technical score of MVideo based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5039.231
Ma 20Greater thanMa 50184.930
Ma 50Greater thanMa 100188.676
Ma 100Greater thanMa 200198.198
OpenGreater thanClose165.600
Total1/5 (20.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2018-12-312019-12-312020-12-312021-12-312022-12-31
Income before Tax  11,575,000-2,082,0009,493,000-1,276,0008,217,000-5,097,0003,120,000-16,490,000-13,370,000
Net Income  8,582,000-1,448,0007,134,000-593,0006,541,000-4,161,0002,380,000-12,679,000-10,299,000
Tax Provision  3,519,000-1,160,0002,359,000-683,0001,676,000-936,000740,000-3,811,000-3,071,000
Income Tax Expense  3,210,000-851,0002,359,000-683,0001,676,000-936,000740,000-3,811,000-3,071,000
Net Income from Continuing Operations  8,365,000-1,231,0007,134,000-593,0006,541,000-4,161,0002,380,000-12,679,000-10,299,000
Net Income Applicable to Common Shares  8,615,000-1,481,0007,134,000-593,0006,541,000-3,216,0003,325,000-13,624,000-10,299,000



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in RUB. All numbers in thousands.

Summary
Total Assets333,991,000
Total Liabilities327,611,000
Total Stockholder Equity6,380,000
 As reported
Total Liabilities 327,611,000
Total Stockholder Equity+ 6,380,000
Total Assets = 333,991,000

Assets

Total Assets333,991,000
Total Current Assets174,242,000
Long-term Assets174,242,000
Total Current Assets
Cash And Cash Equivalents 30,196,000
Net Receivables 31,078,000
Inventory 112,871,000
Other Current Assets 97,000
Total Current Assets  (as reported)174,242,000
Total Current Assets  (calculated)174,242,000
+/-0
Long-term Assets
Property Plant Equipment 72,854,000
Goodwill 50,007,000
Intangible Assets 26,484,000
Other Assets 10,206,000
Long-term Assets  (as reported)159,749,000
Long-term Assets  (calculated)159,551,000
+/- 198,000

Liabilities & Shareholders' Equity

Total Current Liabilities255,453,000
Long-term Liabilities72,158,000
Total Stockholder Equity6,380,000
Total Current Liabilities
Short-term Debt 97,377,000
Short Long Term Debt 81,715,000
Accounts payable 135,668,000
Other Current Liabilities 22,408,000
Total Current Liabilities  (as reported)255,453,000
Total Current Liabilities  (calculated)337,168,000
+/- 81,715,000
Long-term Liabilities
Long term Debt Total 71,621,000
Long-term Liabilities  (as reported)72,158,000
Long-term Liabilities  (calculated)71,621,000
+/- 537,000
Total Stockholder Equity
Common Stock1,798,000
Retained Earnings 532,000
Capital Surplus 4,576,000
Total Stockholder Equity (as reported)6,380,000
Total Stockholder Equity (calculated)6,906,000
+/- 526,000
Other
Capital Stock1,798,000
Cash And Equivalents172,000
Cash and Short Term Investments 30,196,000
Common Stock Shares Outstanding 178,340
Liabilities and Stockholders Equity 333,991,000
Net Debt 138,802,000
Net Invested Capital 102,046,000
Net Working Capital -81,211,000
Short Long Term Debt Total 168,998,000



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-31
> Total Assets 
10,784
1,513,012
22,727,000
33,182,000
32,502,000
40,695,000
53,347,000
57,945,000
64,619,000
91,631,000
87,607,000
100,301,000
121,525,000
285,434,000
349,628,000
396,704,000
443,372,000
333,991,000
333,991,000443,372,000396,704,000349,628,000285,434,000121,525,000100,301,00087,607,00091,631,00064,619,00057,945,00053,347,00040,695,00032,502,00033,182,00022,727,0001,513,01210,784
   > Total Current Assets 
10,784
10,021
17,302,000
25,508,000
24,510,000
30,457,000
40,638,000
43,344,000
48,383,000
73,553,000
69,548,000
81,342,000
97,862,000
186,953,000
190,917,000
229,165,000
261,003,000
174,242,000
174,242,000261,003,000229,165,000190,917,000186,953,00097,862,00081,342,00069,548,00073,553,00048,383,00043,344,00040,638,00030,457,00024,510,00025,508,00017,302,00010,02110,784
       Cash And Cash Equivalents 
375
670
2,380,000
5,448,000
6,447,000
7,183,000
13,220,000
6,521,000
11,542,000
26,122,000
11,779,000
18,763,000
17,791,000
25,669,000
4,738,000
7,445,000
12,053,000
30,196,000
30,196,00012,053,0007,445,0004,738,00025,669,00017,791,00018,763,00011,779,00026,122,00011,542,0006,521,00013,220,0007,183,0006,447,0005,448,0002,380,000670375
       Short-term Investments 
2,671
0
1,290,000
1,624,000
0
0
0
981,000
0
0
800,000
0
0
0
0
0
0
0
0000000800,00000981,0000001,624,0001,290,00002,671
       Net Receivables 
0
0
0
0
0
0
2,120,000
2,832,000
10,000,000
11,463,000
8,210,000
16,753,000
27,004,000
44,829,000
57,020,000
74,666,000
85,042,000
31,078,000
31,078,00085,042,00074,666,00057,020,00044,829,00027,004,00016,753,0008,210,00011,463,00010,000,0002,832,0002,120,000000000
       Inventory 
112
4
10,187,000
14,115,000
15,474,000
20,751,000
24,487,000
32,259,000
34,215,000
35,434,000
43,913,000
45,170,000
52,283,000
113,145,000
129,115,000
146,994,000
163,840,000
112,871,000
112,871,000163,840,000146,994,000129,115,000113,145,00052,283,00045,170,00043,913,00035,434,00034,215,00032,259,00024,487,00020,751,00015,474,00014,115,00010,187,0004112
       Other Current Assets 
7,626
9,347
3,445,000
4,321,000
2,589,000
2,523,000
2,931,000
3,583,000
2,626,000
11,997,000
13,056,000
17,409,000
27,788,000
48,139,000
44,000
60,000
68,000
97,000
97,00068,00060,00044,00048,139,00027,788,00017,409,00013,056,00011,997,0002,626,0003,583,0002,931,0002,523,0002,589,0004,321,0003,445,0009,3477,626
   > Long-term Assets 
0
1,502,991
5,425,000
7,674,000
7,992,000
10,238,000
12,709,000
14,601,000
16,236,000
18,078,000
18,059,000
18,959,000
23,663,000
98,481,000
158,711,000
167,539,000
182,369,000
159,749,000
159,749,000182,369,000167,539,000158,711,00098,481,00023,663,00018,959,00018,059,00018,078,00016,236,00014,601,00012,709,00010,238,0007,992,0007,674,0005,425,0001,502,9910
       Property Plant Equipment 
0
343
4,474,000
5,917,000
6,074,000
7,417,000
8,920,000
9,645,000
9,696,000
9,935,000
8,880,000
8,127,000
7,936,000
20,734,000
82,609,000
88,618,000
91,750,000
72,854,000
72,854,00091,750,00088,618,00082,609,00020,734,0007,936,0008,127,0008,880,0009,935,0009,696,0009,645,0008,920,0007,417,0006,074,0005,917,0004,474,0003430
       Goodwill 
0
1,047
29,000
335,000
474,000
791,000
1,261,000
2,092,000
3,190,000
4,310,000
4,974,000
6,145,000
7,999,000
49,395,000
48,975,000
48,975,000
50,007,000
50,007,000
50,007,00050,007,00048,975,00048,975,00049,395,0007,999,0006,145,0004,974,0004,310,0003,190,0002,092,0001,261,000791,000474,000335,00029,0001,0470
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
15,000
1,617,000
1,982,000
0
0
0
0001,982,0001,617,00015,000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
2,092,000
3,190,000
4,310,000
4,974,000
6,145,000
7,999,000
19,372,000
20,063,000
21,870,000
27,830,000
26,484,000
26,484,00027,830,00021,870,00020,063,00019,372,0007,999,0006,145,0004,974,0004,310,0003,190,0002,092,0000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
4,181,000
4,687,000
7,713,000
8,369,000
5,082,000
6,832,000
12,782,000
10,206,000
10,206,00012,782,0006,832,0005,082,0008,369,0007,713,0004,687,0004,181,0000000000000
> Total Liabilities 
7,050
1,506,822
16,088,000
25,193,000
23,743,000
30,630,000
40,520,000
47,253,000
50,686,000
77,736,000
73,612,000
84,350,000
98,371,000
254,059,000
317,501,000
363,065,000
420,160,000
327,611,000
327,611,000420,160,000363,065,000317,501,000254,059,00098,371,00084,350,00073,612,00077,736,00050,686,00047,253,00040,520,00030,630,00023,743,00025,193,00016,088,0001,506,8227,050
   > Total Current Liabilities 
7,050
1,506,822
13,289,000
21,514,000
23,326,000
30,156,000
40,103,000
47,045,000
50,603,000
77,731,000
73,540,000
84,275,000
98,367,000
205,725,000
220,179,000
260,001,000
321,897,000
255,453,000
255,453,000321,897,000260,001,000220,179,000205,725,00098,367,00084,275,00073,540,00077,731,00050,603,00047,045,00040,103,00030,156,00023,326,00021,514,00013,289,0001,506,8227,050
       Short-term Debt 
6,463
11,481
2,683,000
3,943,000
0
0
0
981,000
0
0
800,000
0
0
13,789,000
21,190,000
26,246,000
55,971,000
97,377,000
97,377,00055,971,00026,246,00021,190,00013,789,00000800,00000981,0000003,943,0002,683,00011,4816,463
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
13,789,000
10,658,000
16,195,000
40,174,000
81,715,000
81,715,00040,174,00016,195,00010,658,00013,789,0000000000000000
       Accounts payable 
587
1,495,341
9,176,000
14,878,000
20,495,000
25,046,000
32,673,000
35,586,000
39,159,000
57,428,000
58,162,000
66,285,000
77,698,000
155,420,000
176,065,000
207,862,000
237,324,000
135,668,000
135,668,000237,324,000207,862,000176,065,000155,420,00077,698,00066,285,00058,162,00057,428,00039,159,00035,586,00032,673,00025,046,00020,495,00014,878,0009,176,0001,495,341587
       Other Current Liabilities 
0
0
1,430,000
2,693,000
2,831,000
5,110,000
7,430,000
11,459,000
11,444,000
20,303,000
15,378,000
17,990,000
20,669,000
36,516,000
22,924,000
25,893,000
1,000
22,408,000
22,408,0001,00025,893,00022,924,00036,516,00020,669,00017,990,00015,378,00020,303,00011,444,00011,459,0007,430,0005,110,0002,831,0002,693,0001,430,00000
   > Long-term Liabilities 
0
0
2,799,000
3,679,000
417,000
474,000
417,000
208,000
83,000
5,000
72,000
75,000
4,000
48,334,000
97,322,000
103,064,000
98,263,000
72,158,000
72,158,00098,263,000103,064,00097,322,00048,334,0004,00075,00072,0005,00083,000208,000417,000474,000417,0003,679,0002,799,00000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
45,720,000
96,679,000
102,435,000
97,592,000
71,621,000
71,621,00097,592,000102,435,00096,679,00045,720,0000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
72,000
75,000
0
2,211,000
643,000
629,000
29,635,000
0
029,635,000629,000643,0002,211,000075,00072,0000000000000
> Total Stockholder Equity
3,734
6,190
6,639,000
7,989,000
8,759,000
10,065,000
12,827,000
10,692,000
13,933,000
13,895,000
13,995,000
15,950,000
22,924,000
30,865,000
32,127,000
33,639,000
23,212,000
6,380,000
6,380,00023,212,00033,639,00032,127,00030,865,00022,924,00015,950,00013,995,00013,895,00013,933,00010,692,00012,827,00010,065,0008,759,0007,989,0006,639,0006,1903,734
   Common Stock
1,210
6,035
1,798,000
1,798,000
1,798,000
1,798,000
1,798,000
1,798,000
1,798,000
1,798,000
1,798,000
1,798,000
1,798,000
1,798,000
1,798,000
1,798,000
1,798,000
1,798,000
1,798,0001,798,0001,798,0001,798,0001,798,0001,798,0001,798,0001,798,0001,798,0001,798,0001,798,0001,798,0001,798,0001,798,0001,798,0001,798,0006,0351,210
   Retained Earnings 
2,524
155
265,000
1,615,000
2,385,000
4,279,000
7,041,000
4,906,000
7,887,000
7,849,000
7,673,000
9,628,000
16,602,000
25,240,000
26,502,000
28,014,000
17,395,000
532,000
532,00017,395,00028,014,00026,502,00025,240,00016,602,0009,628,0007,673,0007,849,0007,887,0004,906,0007,041,0004,279,0002,385,0001,615,000265,0001552,524
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
4,576,000
4,576,000
4,576,000
4,576,000
4,576,000
4,576,000
4,576,000
4,576,000
4,576,0004,576,0004,576,0004,576,0004,576,0004,576,0004,576,0004,576,0000000000000
   Treasury Stock0-557,000-749,000-749,000-749,000-52,000-52,000-52,0000000000000
   Other Stockholders Equity 
0
0
5,374,000
6,161,000
7,043,000
7,529,000
8,748,000
10,317,000
12,481,000
14,203,000
16,279,000
18,428,000
20,291,000
22,662,000
3,827,000
3,827,000
4,019,000
4,050,000
4,050,0004,019,0003,827,0003,827,00022,662,00020,291,00018,428,00016,279,00014,203,00012,481,00010,317,0008,748,0007,529,0007,043,0006,161,0005,374,00000



Balance Sheet

Currency in RUB. All numbers in thousands.




Cash Flow

Currency in RUB. All numbers in thousands.




Income Statement

Currency in RUB. All numbers in thousands.