Krashojarskenergosbyt Financial Statements (KRSB)
|
|
|
|
Report date
|
|
|
27.04.2021 |
10.03.2022 |
13.03.2023 |
13.03.2024 |
11.03.2025 |
|
31.10.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
34.2 |
37.1 |
40.1 |
43.8 |
48.2 |
|
53.8 |
|
Operating Income, bln rub |
|
|
1.92 |
1.65 |
1.87 |
2.29 |
2.77 |
|
3.07 |
|
Net profit, bln rub |
? |
|
0.800 |
1.30 |
1.31 |
1.77 |
2.55 |
|
3.02 |
|
|
OCF, bln rub |
? |
|
1.44 |
1.44 |
2.03 |
1.80 |
2.09 |
|
1.37 |
|
CAPEX, bln rub |
? |
|
0.088 |
0.490 |
0.860 |
0.450 |
0.460 |
|
0.700 |
|
FCF, bln rub |
? |
|
1.35 |
0.940 |
1.17 |
1.36 |
1.64 |
|
|
|
Dividend payout, bln rub
|
|
|
0.495 |
0.648 |
0.864 |
1.02 |
1.72 |
|
1.72 |
|
|
Dividend, rub/share
|
? |
|
0.647 |
0.84663 |
1.13 |
1.33138 |
2.2546 |
|
2.2546 |
|
Ordinary share dividend yield, %
|
|
|
8.1% |
9.8% |
13.0% |
8.1% |
14.6% |
|
10.2% |
|
Preferred share dividend, rub/share
|
|
|
0.647 |
0.84663 |
1.13 |
1.33138 |
2.2546 |
|
2.2546 |
|
Preferred share dividend yield, %
|
|
|
7.8% |
9.5% |
13.0% |
8.1% |
14.8% |
|
9.6% |
|
Dividend payout ratio, %
|
|
|
62% |
50% |
66% |
57% |
68% |
|
57% |
|
|
OPEX, bln rub |
|
|
1.61 |
1.75 |
1.90 |
2.09 |
2.43 |
|
2.72 |
|
Cost of production, bln rub |
|
|
30.7 |
33.7 |
36.3 |
39.4 |
43.0 |
|
48.0 |
|
Employment expenses, bln rub |
|
|
1.16 |
1.16 |
1.20 |
1.31 |
1.41 |
|
1.19 |
|
|
Assets, bln rub |
|
|
5.35 |
6.29 |
8.13 |
9.26 |
10.8 |
|
9.97 |
|
Net Assets, bln rub |
? |
|
1.80 |
2.60 |
3.32 |
4.23 |
5.74 |
|
5.95 |
|
Debt, bln rub |
|
|
0.000 |
0.000 |
0.014 |
0.016 |
0.020 |
|
0.028 |
|
Cash, bln rub |
|
|
1.54 |
2.00 |
2.52 |
3.02 |
3.64 |
|
2.60 |
|
Net debt, bln rub |
|
|
-1.54 |
-2.00 |
-2.51 |
-3.00 |
-3.62 |
|
-2.57 |
|
|
Ordinary share price, rub |
|
|
8.00 |
8.62 |
8.69 |
16.5 |
15.4 |
|
22.0 |
|
Number of ordinary shares, mln |
|
|
596.0 |
596.0 |
596.0 |
596.0 |
596.0 |
|
596.0 |
|
Preferred share price, rub |
|
|
8.26 |
8.90 |
8.72 |
16.4 |
15.2 |
|
23.4 |
|
Number of preferred shares, mln |
|
|
169.0 |
169.0 |
169.0 |
169.0 |
169.0 |
|
169.0 |
|
Free Float, % |
|
|
|
|
8.72% |
|
|
|
|
|
|
Market cap, bln rub |
|
|
6.16 |
6.64 |
6.65 |
12.6 |
11.7 |
|
17.1 |
|
EV, bln rub |
? |
|
4.62 |
4.64 |
4.15 |
9.61 |
8.13 |
|
14.5 |
|
Book value, bln rub |
|
|
1.80 |
2.60 |
3.32 |
4.23 |
5.74 |
|
5.71 |
|
|
EPS, rub |
? |
|
1.34 |
2.18 |
2.20 |
2.98 |
4.28 |
|
5.07 |
|
FCF/share, rub |
|
|
2.26 |
1.58 |
1.96 |
2.28 |
2.75 |
|
0 |
|
BV/share, rub |
|
|
3.02 |
4.36 |
5.57 |
7.10 |
9.63 |
|
9.58 |
|
|
EBITDA margin, % |
? |
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0 |
|
Net margin, % |
? |
|
2.3% |
3.5% |
3.3% |
4.1% |
5.3% |
|
5.6% |
|
FCF yield, % |
? |
|
28.3% |
18.3% |
22.6% |
13.8% |
17.9% |
|
0 |
|
ROE, % |
? |
|
44.4% |
50.0% |
39.5% |
41.9% |
44.4% |
|
50.8% |
|
ROA, % |
? |
|
15.0% |
20.7% |
16.1% |
19.2% |
23.7% |
|
30.3% |
|
|
P/E |
? |
|
7.71 |
5.11 |
5.08 |
7.11 |
4.61 |
|
5.64 |
|
P/FCF |
|
|
4.57 |
7.07 |
5.69 |
9.27 |
7.16 |
|
|
|
P/S |
? |
|
0.18 |
0.18 |
0.17 |
0.29 |
0.24 |
|
0.32 |
|
P/BV |
? |
|
3.42 |
2.55 |
2.00 |
2.98 |
2.05 |
|
2.99 |
|
|
Employees, people |
|
|
1 251 |
1 140 |
1 083 |
1 067 |
1 090 |
|
|
|
Labour productivity, mln rub/person/year |
|
|
27.3 |
32.6 |
37.0 |
41.0 |
44.2 |
|
|
|
Expenses per employee, thousand rub |
|
|
927.3 |
1 018 |
1 108 |
1 228 |
1 294 |
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0% |
1% |
2% |
1% |
1% |
|
1% |
|
| Krashojarskenergosbyt shareholders |
