Dragon Capital Research

Eng
Рус

4C8A GF bid 840,000.00 ask 866,400.00 -
4C8A GR bid 10.20 ask 10.40 -
4K1A GF bid 219.04 ask 229.12 -
5CHA GF bid 18,000.00 ask 20,000.00 -
A2TA GR bid 7.23 ask 7.95 -
ALMK bid 0.06 ask 0.06 -
AVDK bid 3.61 ask 3.63 -
AZOT bid 1.12 ask 1.12 -
AZST bid 0.97 ask 0.97 -
BAVL bid 0.11 ask 0.11 -
CDL LN bid 0.56 ask 0.56 -
CEEN bid 6.02 ask 6.06 -
CGOK bid 6.38 ask 6.95 -
CHIM bid 0.80 ask 0.88 -
DMKD bid 0.12 ask 0.13 -
DNAZ bid 0.03 ask 0.05 -
DNON bid 137.10 ask 190.00 -
DOEN bid 20.55 ask 20.77 -
DOON bid 1.30 ask 4.95 -
DTRZ bid 22.00 ask 38.00 -
ENMZ bid 43.66 ask 43.95 -
FLOT bid 9.60 ask 14.88 -
GSKZ bid 0.05 ask 0.25 -
HANZ bid 0.24 ask 0.40 -
HAON bid 1.03 ask 1.30 -
HRTR bid 1.25 ask 1.28 -
IVFC bid 378.48 ask 378.48 -
KIEN bid 4.20 ask 7.90 -
KREN bid 0.90 ask 1.34 -
KVBZ bid 16.70 ask 17.38 -
LA008 AV bid 3,000.00 ask 4,000.00 -
LAZA bid 0.008 ask 1.04 -
LINS bid 0.16 ask 0.56 -
LTPL bid 2.02 ask 2.17 -
LUAZ bid 0.16 ask 0.20 -
MMKI bid 0.20 ask 0.22 -
MSICH bid 2,496.00 ask 2,507.00 -
MTBD bid 47.80 ask 56.10 -
MYGZ bid 0.16 ask 0.48 -
MZVM bid 0.10 ask 0.12 -
NVTR bid 0.30 ask 0.35 -
OCAB bid 0.16 ask 7.60 -
PGOK bid 14.65 ask 15.20 -
ROGA bid 240.00 ask 400.00 -
SAB08 AV bid 13,000.00 ask 15,000.00 -
SGOK bid 11.90 ask 12.10 -
SHCHZ bid 1.21 ask 1.25 -
SHKD bid 1.15 ask 1.21 -
STIR bid 19.20 ask 20.17 -
SVGZ bid 3.27 ask 3.30 -
UNAF bid 195.30 ask 198.50 -
USCB bid 0.19 ask 0.19 -
UTLM bid 0.32 ask 0.34 -
VKDV bid 2.48 ask 3.04 -
XXIC LN bid 0.06 ask 0.07 -
YASK bid 1.02 ask 1.05 -
ZAEN bid 120.10 ask 133.30 -
ZATR bid 0.96 ask 0.96 -
ZAZA bid 0.08 ask 1.76 -
ZCPK bid 0.40 ask 0.40 -
ZHEN bid 0.82 ask 0.86 -

Companies

Summary

Market Price ($)	0.15
Market Cap ($m)	50.27
Enterprise Value ($m)	50.27
Shares Outstanding	334,879,267
Bloomberg code	SHKD UK
Code	SHKD

Recommendations

PT ($)	****
Upside (%)	****
Recommendations	****
Ranking	****

Shareholder Structure

Komsomolets Donbassa (SHKD)

Business Profile

Komsomolets Donbassa is the fourth-largest thermal coal producer in Ukraine. It produces grade “T” (low volatile) thermal coal and boasts significant reserves of 117 Mt. The mine benefits from downstream integration with private energy group DTEK, supplying coal to its power generator Vostokenergo, as well as to partly DTEK-controlled Dniproenergo. DTEK plans to invest about $200m in the company to increase its coal output to 5 Mt by 2012. Komsomolets Donbassa produces 5.6% of Ukraine’s annual coal output (8.0% of thermal coal production).

Financial Summary

Indicator	2009	2010	2011E	2012E	2013F
Sales ($m)	134	151	****	****	****
EBITDA ($m)	40	45	****	****	****
Net Income ($m)	(9)	(3)	****	****	****
Net Debt ($m)	48	48	****	****	****

Valuation Summary

Indicator	2009	2010	2011E	2012E	2013F
P/E	neg.	neg.	****	****	****
P/Sales	0.38	0.33	****	****	****
EV/EBITDA	2.4	2.2	****	****	****
P/Book	0.57	0.57	****	****	****

Prices are quoted in UAH.

*Data available to Dragon Capital's institutional clients only.