Krashojarskenergosbyt Financial Statements (KRSB)
|
|
|
|
Report date
|
|
|
26.04.2022 |
06.05.2023 |
16.04.2024 |
11.03.2025 |
01.04.2026 |
|
01.04.2026 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
33.6 |
36.2 |
39.4 |
43.1 |
49.2 |
|
49.2 |
|
Operating Income, bln rub |
|
|
1.51 |
1.54 |
2.02 |
2.60 |
2.38 |
|
2.38 |
|
EBITDA, bln rub |
? |
|
1.64 |
1.79 |
2.13 |
2.77 |
2.63 |
|
2.63 |
|
Net profit, bln rub |
? |
|
1.27 |
1.29 |
1.77 |
2.54 |
2.29 |
|
2.29 |
|
|
OCF, bln rub |
? |
|
1.32 |
1.76 |
1.62 |
1.50 |
2.01 |
|
2.01 |
|
CAPEX, bln rub |
? |
|
0.458 |
0.827 |
0.520 |
0.373 |
0.842 |
|
0.842 |
|
FCF, bln rub |
? |
|
0.948 |
1.17 |
1.36 |
1.64 |
1.96 |
|
1.96 |
|
Dividend payout, bln rub
|
|
|
0.648 |
0.864 |
1.02 |
1.72 |
|
|
|
|
|
Dividend, rub/share
|
? |
|
0.84663 |
1.13 |
1.33138 |
2.2546 |
|
|
|
|
Ordinary share dividend yield, %
|
|
|
9.8% |
13.0% |
8.1% |
14.6% |
0.0% |
|
0.0% |
|
Preferred share dividend, rub/share
|
|
|
0.84663 |
1.13 |
1.33138 |
2.2546 |
|
|
|
|
Preferred share dividend yield, %
|
|
|
9.5% |
13.0% |
8.1% |
14.8% |
0.0% |
|
0.0% |
|
Dividend payout ratio, %
|
|
|
51% |
67% |
57% |
68% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
32.1 |
34.6 |
36.9 |
40.0 |
46.2 |
|
46.2 |
|
Amortization, bln rub |
|
|
0.1 |
0.1 |
0.1 |
0.2 |
0.2 |
|
0.2 |
|
Employment expenses, bln rub |
|
|
1.20 |
1.29 |
1.35 |
1.45 |
1.74 |
|
1.74 |
|
|
Assets, bln rub |
|
|
6.21 |
7.92 |
9.00 |
10.5 |
11.8 |
|
11.8 |
|
Net Assets, bln rub |
? |
|
2.50 |
3.14 |
4.05 |
5.59 |
6.14 |
|
6.14 |
|
Debt, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Cash, bln rub |
|
|
2.00 |
2.52 |
3.02 |
3.64 |
3.88 |
|
3.88 |
|
Net debt, bln rub |
|
|
-2.00 |
-2.52 |
-3.02 |
-3.64 |
-3.88 |
|
-3.88 |
|
|
Ordinary share price, rub |
|
|
8.62 |
8.69 |
16.5 |
15.4 |
21.8 |
|
22.7 |
|
Number of ordinary shares, mln |
|
|
596.0 |
596.0 |
596.0 |
596.0 |
596.0 |
|
596.0 |
|
Preferred share price, rub |
|
|
8.90 |
8.72 |
16.4 |
15.2 |
22.0 |
|
24.3 |
|
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 |
|
|
6.64 |
6.65 |
12.6 |
11.7 |
16.7 |
|
17.6 |
|
EV, bln rub |
? |
|
4.64 |
4.13 |
9.59 |
8.11 |
12.8 |
|
13.8 |
|
Book value, bln rub |
|
|
2.50 |
3.14 |
4.05 |
5.59 |
6.14 |
|
6.14 |
|
|
EPS, rub |
? |
|
2.12 |
2.16 |
2.98 |
4.25 |
3.84 |
|
3.84 |
|
FCF/share, rub |
|
|
1.59 |
1.97 |
2.28 |
2.75 |
3.28 |
|
3.28 |
|
BV/share, rub |
|
|
4.19 |
5.27 |
6.79 |
9.38 |
10.3 |
|
10.3 |
|
|
EBITDA margin, % |
? |
|
4.9% |
5.0% |
5.4% |
6.4% |
5.3% |
|
5.3% |
|
Net margin, % |
? |
|
3.8% |
3.6% |
4.5% |
5.9% |
4.6% |
|
4.6% |
|
FCF yield, % |
? |
|
18.5% |
22.6% |
13.8% |
17.9% |
15.1% |
|
14.5% |
|
ROE, % |
? |
|
50.6% |
41.1% |
43.8% |
45.3% |
37.3% |
|
37.3% |
|
ROA, % |
? |
|
20.4% |
16.3% |
19.7% |
24.2% |
19.4% |
|
19.4% |
|
|
P/E |
? |
|
5.25 |
5.16 |
7.11 |
4.63 |
7.30 |
|
7.72 |
|
P/FCF |
|
|
7.01 |
5.67 |
9.27 |
7.16 |
8.53 |
|
9.01 |
|
P/S |
? |
|
0.20 |
0.18 |
0.32 |
0.27 |
0.34 |
|
0.36 |
|
P/BV |
? |
|
2.66 |
2.12 |
3.11 |
2.10 |
2.72 |
|
2.88 |
|
EV/EBITDA |
? |
|
2.83 |
2.31 |
4.50 |
2.93 |
4.87 |
|
5.23 |
|
Debt/EBITDA |
|
|
-1.22 |
-1.41 |
-1.42 |
-1.31 |
-1.48 |
|
-1.48 |
|
|
Employees, people |
|
|
1 140 |
1 083 |
1 067 |
1 090 |
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
29.5 |
33.4 |
36.9 |
39.5 |
|
|
|
|
Expenses per employee, thousand rub |
|
|
1 055 |
1 191 |
1 261 |
1 329 |
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
1% |
2% |
1% |
1% |
2% |
|
2% |
|
| Krashojarskenergosbyt shareholders |
