Rosseti Centr i Privoljye Financial Statements (MRKP)
|
|
|
|
Report date
|
|
|
21.03.2022 |
22.03.2023 |
18.03.2024 |
18.03.2025 |
18.03.2026 |
|
18.03.2026 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Supply of electricity, bln kWh |
|
|
53.8 |
53.8 |
54.5 |
55.8 |
|
|
|
|
Length of the transmission lines, thousand km |
|
|
292.0 |
289.2 |
291.4 |
294.8 |
|
|
|
|
Transformer capacity, GW |
|
|
45.7 |
45.7 |
46.4 |
47.2 |
|
|
|
|
|
Revenue, bln rub |
? |
|
106.7 |
114.0 |
132.0 |
143.6 |
166.1 |
|
166.1 |
|
Operating Income, bln rub |
|
|
16.5 |
16.6 |
21.1 |
21.7 |
33.5 |
|
33.5 |
|
EBITDA, bln rub |
? |
|
24.5 |
27.9 |
34.8 |
42.3 |
52.8 |
|
52.8 |
|
Net profit, bln rub |
? |
|
9.95 |
11.0 |
14.0 |
16.4 |
23.6 |
|
23.6 |
|
|
OCF, bln rub |
? |
|
19.7 |
28.9 |
35.5 |
34.4 |
37.2 |
|
37.2 |
|
CAPEX, bln rub |
? |
|
17.5 |
17.9 |
27.1 |
25.5 |
30.6 |
|
30.6 |
|
FCF, bln rub |
? |
|
1.87 |
10.8 |
8.68 |
11.3 |
11.0 |
|
11.0 |
|
Dividend payout, bln rub
|
|
|
3.14 |
3.63 |
4.38 |
5.65 |
|
|
|
|
|
Dividend, rub/share
|
? |
|
0.02782 |
0.03219 |
0.03883 |
0.050215 |
|
|
|
|
Ordinary share dividend yield, %
|
|
|
12.1% |
13.0% |
12.5% |
14.5% |
0.0% |
|
0.0% |
|
Dividend payout ratio, %
|
|
|
32% |
33% |
31% |
34% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
91.9 |
98.4 |
112.5 |
122.5 |
136.2 |
|
136.2 |
|
Amortization, bln rub |
|
|
9.6 |
10.7 |
12.0 |
13.2 |
14.4 |
|
14.4 |
|
Employment expenses, bln rub |
|
|
19.1 |
20.1 |
23.0 |
25.7 |
29.7 |
|
29.7 |
|
Interest expenses, bln rub |
|
|
1.70 |
2.94 |
3.37 |
5.31 |
5.40 |
|
5.40 |
|
|
Assets, bln rub |
|
|
130.5 |
151.8 |
168.2 |
187.5 |
211.1 |
|
211.1 |
|
Net Assets, bln rub |
? |
|
68.6 |
73.3 |
87.3 |
99.7 |
117.5 |
|
117.5 |
|
Debt, bln rub |
|
|
32.5 |
32.4 |
32.4 |
31.8 |
30.5 |
|
30.5 |
|
Cash, bln rub |
|
|
1.85 |
10.3 |
16.8 |
21.4 |
27.9 |
|
27.9 |
|
Net debt, bln rub |
|
|
30.6 |
22.0 |
15.5 |
10.5 |
2.65 |
|
2.65 |
|
|
Ordinary share price, rub |
|
|
0.231 |
0.248 |
0.311 |
0.346 |
0.549 |
|
0.638 |
|
Number of ordinary shares, mln |
|
|
112 698 |
112 698 |
112 698 |
112 699 |
112 699 |
|
112 699 |
|
Free Float, % |
|
|
|
|
|
27.0% |
27.0% |
|
27.0% |
|
|
Market cap, bln rub |
|
|
26.0 |
27.9 |
35.0 |
38.9 |
61.9 |
|
71.9 |
|
EV, bln rub |
? |
|
56.6 |
50.0 |
50.6 |
49.4 |
64.5 |
|
74.6 |
|
Book value, bln rub |
|
|
67.7 |
72.6 |
85.6 |
97.9 |
115.2 |
|
115.2 |
|
|
EPS, rub |
? |
|
0.09 |
0.10 |
0.12 |
0.15 |
0.21 |
|
0.21 |
|
FCF/share, rub |
|
|
0.02 |
0.10 |
0.08 |
0.10 |
0.10 |
|
0.10 |
|
BV/share, rub |
|
|
0.60 |
0.64 |
0.76 |
0.87 |
1.02 |
|
1.02 |
|
|
EBITDA margin, % |
? |
|
22.9% |
24.4% |
26.4% |
29.4% |
31.8% |
|
31.8% |
|
Net margin, % |
? |
|
9.3% |
9.7% |
10.6% |
11.4% |
14.2% |
|
14.2% |
|
FCF yield, % |
? |
|
7.2% |
38.5% |
24.8% |
28.9% |
17.8% |
|
15.3% |
|
ROE, % |
? |
|
14.5% |
15.1% |
16.1% |
16.5% |
20.1% |
|
20.1% |
|
ROA, % |
? |
|
7.6% |
7.3% |
8.3% |
8.8% |
11.2% |
|
11.2% |
|
|
P/E |
? |
|
2.61 |
2.53 |
2.50 |
2.37 |
2.63 |
|
3.05 |
|
P/FCF |
|
|
13.9 |
2.60 |
4.04 |
3.46 |
5.62 |
|
6.53 |
|
P/S |
? |
|
0.24 |
0.25 |
0.27 |
0.27 |
0.37 |
|
0.43 |
|
P/BV |
? |
|
0.38 |
0.39 |
0.41 |
0.40 |
0.54 |
|
0.62 |
|
EV/EBITDA |
? |
|
2.31 |
1.79 |
1.45 |
1.17 |
1.22 |
|
1.41 |
|
Debt/EBITDA |
|
|
1.25 |
0.79 |
0.45 |
0.25 |
0.05 |
|
0.05 |
|
|
Employees, people |
|
|
20 667 |
20 776 |
20 533 |
19 912 |
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
5.16 |
5.49 |
6.43 |
7.21 |
|
|
|
|
Expenses per employee, thousand rub |
|
|
922.2 |
967.9 |
1 120 |
1 290 |
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
16% |
16% |
20% |
18% |
18% |
|
18% |
|
| Rosseti Centr i Privoljye shareholders |
