RE: Peace, hopefully.17 Feb 2025 23:08
Whitehorse's NAV is close, but he's missed a few holdings (MD Medical, TCS Group and Fix Price) and hasn't adjusted for the GAZP DR conversion ratio (2:1). It's tricky to determine where they have and haven't applied the conversion ratios, because their reporting is appalling, but based on their pre-war valuations I'm confident this is correct.
Anyway, here's what I have: £218m Russian + £21m non-Russian + £37.9m in the C account (£35.3m adjusted for RUB movement since it was declared).
Gives me a NAV of £5.91 + £0.94 = £6.85
holding,name,SP ₽,Conv Ratio,Calc holding,Val £
8860909,GAZPROM PJSC COMMON STOCK RUB,180.05,1,8860909,13813242
5365084,GAZPROM PJSC ADR,180.05,2,10730168,16727223
29773,POLYUS PJSC COMMON STOCK RUB,18240,1,29773,4701881
1268490,NOVATEK PJSC COMMON STOCK RUB 0.1,1290,1,1268490,14167752
103572,NOVATEK PJSC COMMON STOCK RUB 0.1,1290,1,103572,1156795
7119200,MMC NORILSK NICKEL PJSC COMMON STOCK RUB 1,138.1,1,7119200,8512342
14455036,SBERBANK OF RUSSIA PJSC PREFERENCE RUB 3,319.48,1,14455036,39984075
2355925,SBERBANK OF RUSSIA PJSC,319.48,1,2355925,6516724
4246654,VTB BANK PJSC COMMON STOCK RUB 0.01,98.75,1,4246654,3630849
6156103,ROSTELECOM PJSC COMMON STOCK RUB,74.7,1,6156103,3981536
730066,TATNEFT PJSC COMMON STOCK RUB,749,1,730066,4734435
571359,TATNEFT PJSC PREFERENCE RUB 1,749,1,571359,3705229
12313057,SISTEMA PJSFC COMMON STOCK RUB 0.09,17.4,1,12313057,1854980
362649,LUKOIL PJSC COMMON STOCK RUB 0.025 RUB,7788,1,362649,24453252
262047,LUKOIL PJSC COMMON STOCK RUB,7788,1,262047,17669707
3657350,NOVOLIPETSK STEEL PJSC COMMON STOCK RUB,156.96,1,3657350,4970267
552780,SEVERSTAL PAO GDR USD,1371.4,1,552780,6563578
1265335,GAZPROM NEFT PJSC COMMON STOCK RUB,648.5,1,1265335,7104601
180877,MAGNIT PJSC COMMON STOCK RUB 0.01,5194.5,1,180877,8134883
2041744,ROSNEFT OIL CO PJSC COMMON STOCK RUB 0.01,585.25,1,2041744,10345868
1677948,ROSNEFT OIL CO PJSC COMMON STOCK RUB,585.25,1,1677948,8502451
432517,MD MEDICAL GROUP INVESTMENTS PLC GDR USD,1045.7,1,432517,3915926
75226,TCS GROUP HOLDING PLC GDR,3492,1,75226,2274398
577525,FIX PRICE GROUP LTD GDR,191.5,1,577525,957555