Subscribe

PJSC Magnit (MGNT.ME)

RUB1,784.00 -5.00 (-0.28%)
RU MCX Consumer Defensive Discount Stores
Address 15/5 Solnechnaya Street 350072
Krasnodar, RU
CEO Sluchevsky
Website magnit.com
IPO 2010-03-03
ISIN RU000A0JKQU8

Explore sections of this company profile

Also trades on International Order Book · MGNT.IL (USD) London Stock Exchange · MGNT.L (RUB) Moscow Stock Exchange · MGNT.ME (RUB)
Description

Public Joint Stock Company Magnit, along with its associated entities, is primarily involved in the retail and distribution of consumer products, operating under brand names such as Magnit, DIXY, and Megamart. Its extensive retail presence encompasses various formats, including convenience stores, supermarkets, cosmetic outlets, drogerie stores, and pharmacies. Beyond its core retail operations, the company also engages in activities such as software development, food wholesaling and retailing, import services, property rental, and information technology. As of March 31, 2022, the company oversaw 45 distribution centers and a vast network of 26,605 stores, reaching 3,946 cities and towns across 7 federal regions of Russia. Established in 1994, its corporate headquarters are located in Krasnodar, Russia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
RUB1,784.00 -5.00 (-0.28%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
857.4K
Beta
1.00
Float Shares
98.09M
Free Float %
100.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.26% -4.61% -8.33% -31.36% -21.62% -22.62% -39.12% -44.81% -57.77% -75.49% +215.89%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1,784.00
DCF (Unlevered) 32,879.25 +1,743.0%
DCF (Levered) 10,877.55 +509.7%
Ratings Trend (MoM) 100% Bullish
Rating 2025-10 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.94
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
C-
Overall Score
1 / 5
Low
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Discount Stores: +8.2%
    +19.6% Q4'25: +39.6% (vs Q4'23)
  • EPS growth Discount Stores: +13.5%
    -1.8% Q4'25: -246.8% (vs Q4'23)
  • FCF margin Discount Stores: +18.0%
    0.0% Q4'25: -2.0% (vs Q4'23)
  • EBIT margin Discount Stores: +5.4%
    +5.1% Q4'25: +3.4% (vs Q4'23)
  • ROIC Discount Stores: +11.9%
    +10.7% Q4'25: +17.4% (vs Q4'23)
  • Share dilution Discount Stores: +0.0%
    -23.1% Q4'25: -13.0% (vs Q4'23)
  • Debt / EBITDA Discount Stores: 0.97×
    2.95× Q4'25: 2.23× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.00) × ERP
WACC = 10% × Ke + 90% × Kd (15.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 32,879.25 Current price: 1,784.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
237.91B
est: 239.51B (-0.7%)
365.42B
est: 365.62B (-0.1%)
438.32B
est: 438.65B (-0.1%)
598.55B
est: 676.43B (-11.5%)
1.10T
est: 1.35T (-18.3%)
1.15T
est: 1.14T (+0.6%)
981.76B
est: 1.05T (-6.1%)
1.13T
est: 1.14T (-1.3%)
1.24T
est: 1.25T (-1.1%)
1.37T
est: 1.37T (+0.3%)
1.55T
est: 1.56T (-0.2%)
1.86T
est: 1.85T (+0.1%)
2.35T
est: 2.25T (+4.6%)
2.54T
est: 2.43T (+4.8%)
3.04T
est: 2.62T (+16.1%)
3.51T
est: 2.74T (+28.2%)
51.86B
51.86B – 51.86B
-98.1% YoY
EBITDA
19.39B
est: 26.91B (-27.9%)
30.06B
est: 26.33B (+14.1%)
46.54B
est: 25.65B (+81.4%)
66.27B
est: 61.45B (+7.8%)
124.83B
est: 109.19B (+14.3%)
125.60B
est: 120.29B (+4.4%)
103.76B
est: 77.85B (+33.3%)
96.58B
est: 112.10B (-13.8%)
149.71B
est: 67.96B (+120.3%)
153.00B
est: 68.91B (+122.0%)
181.98B
est: 59.94B (+203.6%)
223.72B
est: 63.26B (+253.7%)
245.97B
est: 67.49B (+264.5%)
305.29B
est: 70.86B (+330.9%)
302.74B
est: 277.58B (+9.1%)
298.45B
est: 289.90B (+3.0%)
5.49B
5.49B – 5.49B
-98.1% YoY
EBIT
14.80B
est: 14.42B (+2.6%)
21.67B
est: 21.47B (+1.0%)
35.53B
est: 22.03B (+61.3%)
52.12B
est: 53.91B (-3.3%)
99.35B
est: 102.10B (-2.7%)
100.14B
est: 122.53B (-18.3%)
74.97B
est: 85.78B (-12.6%)
58.40B
est: 110.04B (-46.9%)
70.50B
est: 59.73B (+18.0%)
66.88B
est: 78.23B (-14.5%)
94.58B
est: 65.69B (+44.0%)
120.76B
est: 69.32B (+74.2%)
123.15B
est: 73.95B (+66.5%)
181.84B
est: 77.65B (+134.2%)
155.77B
est: 145.56B (+7.0%)
132.16B
est: 152.02B (-13.1%)
2.88B
2.88B – 2.88B
-98.1% YoY
Net Income
10.21B
est: 7.94B (+28.6%)
13.39B
est: 15.47B (-13.4%)
24.54B
est: 14.77B (+66.2%)
36.78B
est: 38.68B (-4.9%)
68.99B
est: 71.21B (-3.1%)
71.19B
est: 81.74B (-12.9%)
49.70B
est: 59.11B (-15.9%)
35.12B
est: 73.97B (-52.5%)
33.86B
est: 36.43B (-7.0%)
9.56B
est: 26.33B (-63.7%)
32.99B
est: 10.61B (+211.0%)
48.12B
est: 55.15B (-12.7%)
27.93B
est: 63.41B (-56.0%)
58.68B
est: 82.26B (-28.7%)
44.33B
est: 40.25B (+10.1%)
-30.89B
est: 305.45M (-10,212.9%)
724.20M
724.20M – 724.20M
+137.1% YoY
SGA
1.48B
est: 16.92B (-91.2%)
1.43B
est: 52.99B (-97.3%)
5.88B
est: 66.58B (-91.2%)
7.94B
est: 112.46B (-92.9%)
17.04B
est: 194.80B (-91.3%)
20.14B
est: 220.96B (-90.9%)
12.23B
est: 160.42B (-92.4%)
8.80B
est: 250.58B (-96.5%)
23.72B
est: 201.87B (-88.2%)
24.83B
est: 168.43B (-85.3%)
48.47B
est: 187.45B (-74.1%)
62.11B
est: 197.80B (-68.6%)
72.25B
est: 211.03B (-65.8%)
326.91B
est: 221.57B (+47.5%)
393.79B
est: 244.47B (+61.1%)
506.69B
est: 255.31B (+98.5%)
4.84B
4.84B – 4.84B
-98.1% YoY
EPS
114.24
est: 116.23 (-1.7%)
149.01
est: 132.33 (+12.6%)
257.65
est: 235.75 (+9.3%)
386.37
est: 335.52 (+15.2%)
724.89
est: 934.28 (-22.4%)
748.00
est: 669.95 (+11.7%)
521.79
est: 599.31 (-12.9%)
369.31
est: 402.82 (-8.3%)
334.81
est: 360.34 (-7.1%)
97.98
est: 198.84 (-50.7%)
337.95
est: 305.83 (+10.5%)
491.69
est: 457.00 (+7.6%)
284.96
est: 365.60 (-22.1%)
663.15
est: 362.05 (+83.2%)
653.41
est: 593.25 (+10.1%)
-455.28
est: 4.50 (-10,212.8%)
10.67
10.67 – 10.67
+137.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-30 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-29 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-28 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-27 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-26 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-25 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-24 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-23 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-22 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-21 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-20 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-19 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-18 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-17 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-16 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-15 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-14 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-13 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-12 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-11 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5
2026-05-08 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5
2026-05-07 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5
2026-05-06 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5
2026-05-05 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5
2026-05-04 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5
2026-05-03 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5
2026-05-02 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5
2026-04-30 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5
2026-04-29 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5
2026-04-28 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5
2026-04-27 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5
2026-04-26 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5
2026-04-25 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5
2026-04-24 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5
2026-04-23 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5
2026-04-22 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5
2026-04-21 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5
2026-04-20 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5
2026-04-19 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5
2026-04-18 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5
2026-04-17 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5
2026-04-16 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5
2026-04-15 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5
2026-04-14 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5
2026-04-13 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5
2026-04-12 B+ 3/5 1/5 4/5 5/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-25.10B
OE per share TTM
-356.77
Owner's Yield
-16.04%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
28.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
363.1K
Shares Outstanding
98.09M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Andrey Bodrov Chief Investment & Strategy Officer and Member of the Management Board male
Anna Meleshina Director of Corporate Relations & Sustainability and Member of Management Board female
Anna Nikolaevna Bobrova HR Director & Member of the Management Board female
Dmitry Ivanov Chief Financial Officer & Member of the Management Board male
Egor Shumilin Commercial Director for Fresh, Ultra Fresh & Regions and Member of Management Board male
Elena Yuryevna Zhavoronkova Chief legal Officer & Member of the Management Board female
Francesco Fiamingo Commercial Director for formats & Dry/Non Food and Member of Management Board male
Maxim Shchegolev Director of Chain Development, Real Estate & Maintenance and Member of Management Board male
Ruslan Arif Ogli Ismailov Deputy Chief Executive Officer, Retail Chain Director & Member of the Management Board male
Sluchevsky Chief Executive Officer
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits