Companies
Mriya Agro Holding (MAYA GR)
*Data available to Dragon Capital's institutional clients only.
Business Profile
Mriya Agro Holding is a group of agricultural companies established in 1992. Mriya’s current land bank of 240,000 ha spreads across four regions of western Ukraine: Ternopil, Khmelnytskiy, Chernivtsi and Ivano-Frankivsk. The company diversifies its crop mix, planting wheat and coarse grains on almost equal areas, so as to overcome the risk of low yields due to unfavorable weather conditions. Mriya also cultivates potatoes and sugar beets.
Financial Summary
| Indicator | 2009 | 2010 | 2011E | 2012E | 2013F |
| Sales ($m) | 148 | 162 | **** | **** | **** |
| EBITDA ($m) | 93 | 158 | **** | **** | **** |
| Net Income ($m) | 82 | 144 | **** | **** | **** |
| Net Debt ($m) | (52) | 16 | **** | **** | **** |
Valuation Summary
| Indicator | 2009 | 2010 | 2011E | 2012E | 2013F |
| P/E | 0.4 | 0.2 | **** | **** | **** |
| P/Sales | 0.20 | 0.19 | **** | **** | **** |
| EV/EBITDA | neg. | 0.3 | **** | **** | **** |
| P/Book | 0.13 | 0.07 | **** | **** | **** |
Prices are quoted in UAH.
*Data available to Dragon Capital's institutional clients only.