Rosseti Moscow Region Financial Statements (MSRS)
|
|
|
|
Report date
|
|
|
18.03.2022 |
23.03.2023 |
18.03.2024 |
19.03.2025 |
19.03.2026 |
|
19.03.2026 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Installed capacity, GW |
|
|
81.6 |
82.6 |
82.4 |
86.1 |
|
|
|
|
Average electricity price, rub/kW*h |
|
|
2.13 |
2.19 |
2.42 |
2.53 |
|
|
|
|
Supply of electricity, bln kWh |
|
|
80.1 |
82.2 |
83.9 |
88.0 |
|
|
|
|
Length of the transmission lines, thousand km |
|
|
168.9 |
173.3 |
179.2 |
174.5 |
|
|
|
|
|
Revenue, bln rub |
? |
|
184.7 |
199.7 |
229.3 |
249.0 |
285.0 |
|
285.0 |
|
Operating Income, bln rub |
|
|
17.1 |
19.3 |
35.1 |
26.0 |
63.0 |
|
63.0 |
|
EBITDA, bln rub |
? |
|
45.4 |
65.9 |
74.5 |
75.1 |
92.7 |
|
92.7 |
|
Net profit, bln rub |
? |
|
10.5 |
13.5 |
26.3 |
13.6 |
41.8 |
|
41.8 |
|
|
OCF, bln rub |
? |
|
43.9 |
67.4 |
64.2 |
83.7 |
98.2 |
|
98.2 |
|
CAPEX, bln rub |
? |
|
32.7 |
41.2 |
60.8 |
79.5 |
101.4 |
|
101.4 |
|
FCF, bln rub |
? |
|
11.3 |
27.2 |
3.90 |
5.52 |
-2.26 |
|
-2.26 |
|
Dividend payout, bln rub
|
|
|
4.63 |
4.73 |
6.95 |
7.33 |
|
|
|
|
|
Dividend, rub/share
|
? |
|
0.095 |
0.097 |
0.14282 |
0.15054 |
|
|
|
|
Ordinary share dividend yield, %
|
|
|
7.7% |
9.6% |
11.2% |
12.9% |
0.0% |
|
0.0% |
|
Dividend payout ratio, %
|
|
|
44% |
35% |
26% |
54% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
168.1 |
165.0 |
193.0 |
215.8 |
231.6 |
|
231.6 |
|
Amortization, bln rub |
|
|
23.2 |
23.9 |
23.8 |
27.2 |
29.7 |
|
29.7 |
|
Employment expenses, bln rub |
|
|
23.4 |
25.9 |
31.1 |
40.5 |
40.9 |
|
40.9 |
|
Interest expenses, bln rub |
|
|
5.58 |
5.39 |
4.21 |
5.08 |
8.62 |
|
8.62 |
|
|
Assets, bln rub |
|
|
382.4 |
388.5 |
418.6 |
500.4 |
577.4 |
|
577.4 |
|
Net Assets, bln rub |
? |
|
185.6 |
190.3 |
216.3 |
223.2 |
257.4 |
|
257.4 |
|
Debt, bln rub |
|
|
85.7 |
67.7 |
58.1 |
72.5 |
78.3 |
|
78.3 |
|
Cash, bln rub |
|
|
18.1 |
15.5 |
5.27 |
17.7 |
13.5 |
|
13.5 |
|
Net debt, bln rub |
|
|
67.6 |
52.3 |
52.8 |
54.8 |
64.8 |
|
64.8 |
|
|
Ordinary share price, rub |
|
|
1.24 |
1.01 |
1.27 |
1.16 |
1.45 |
|
1.88 |
|
Number of ordinary shares, mln |
|
|
48 707 |
48 707 |
48 707 |
48 707 |
48 707 |
|
48 707 |
|
Free Float, % |
|
|
|
|
|
10.00% |
11.0% |
|
11.0% |
|
|
Market cap, bln rub |
|
|
60.4 |
49.3 |
62.1 |
56.7 |
70.7 |
|
91.5 |
|
EV, bln rub |
? |
|
127.9 |
101.6 |
114.9 |
111.4 |
135.5 |
|
156.3 |
|
Book value, bln rub |
|
|
180.1 |
184.4 |
209.5 |
217.0 |
251.5 |
|
251.5 |
|
|
EPS, rub |
? |
|
0.21 |
0.28 |
0.54 |
0.28 |
0.86 |
|
0.86 |
|
FCF/share, rub |
|
|
0.23 |
0.56 |
0.08 |
0.11 |
-0.05 |
|
-0.05 |
|
BV/share, rub |
|
|
3.70 |
3.79 |
4.30 |
4.45 |
5.16 |
|
5.16 |
|
|
EBITDA margin, % |
? |
|
24.6% |
33.0% |
32.5% |
30.2% |
32.5% |
|
32.5% |
|
Net margin, % |
? |
|
5.7% |
6.7% |
11.5% |
5.5% |
14.7% |
|
14.7% |
|
FCF yield, % |
? |
|
18.7% |
55.2% |
6.3% |
9.7% |
-3.2% |
|
-2.5% |
|
ROE, % |
? |
|
5.6% |
7.1% |
12.2% |
6.1% |
16.2% |
|
16.2% |
|
ROA, % |
? |
|
2.7% |
3.5% |
6.3% |
2.7% |
7.2% |
|
7.2% |
|
|
P/E |
? |
|
5.77 |
3.66 |
2.36 |
4.18 |
1.69 |
|
2.19 |
|
P/FCF |
|
|
5.35 |
1.81 |
15.9 |
10.3 |
-31.3 |
|
-40.5 |
|
P/S |
? |
|
0.33 |
0.25 |
0.27 |
0.23 |
0.25 |
|
0.32 |
|
P/BV |
? |
|
0.34 |
0.27 |
0.30 |
0.26 |
0.28 |
|
0.36 |
|
EV/EBITDA |
? |
|
2.82 |
1.54 |
1.54 |
1.48 |
1.46 |
|
1.69 |
|
Debt/EBITDA |
|
|
1.49 |
0.79 |
0.71 |
0.73 |
0.70 |
|
0.70 |
|
|
Employees, people |
|
|
14 290 |
14 265 |
14 570 |
15 245 |
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
12.9 |
14.0 |
15.7 |
16.3 |
|
|
|
|
Expenses per employee, thousand rub |
|
|
1 641 |
1 814 |
2 137 |
2 653 |
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
Price/Capacity, rub/kW |
|
|
1 568 |
1 230 |
1 394 |
1 294 |
|
|
|
|
CAPEX/Revenue, % |
|
|
18% |
21% |
27% |
32% |
36% |
|
36% |
|
| Rosseti Moscow Region shareholders |
