Perm' EnergoSbyt Financial Statements (PMSB)
|
|
|
|
Report date
|
|
|
16.03.2022 |
03.04.2023 |
03.04.2024 |
02.04.2025 |
27.03.2026 |
|
15.05.2026 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
40.9 |
42.0 |
45.3 |
48.6 |
54.6 |
|
56.9 |
|
Operating Income, bln rub |
|
|
1.11 |
1.39 |
1.63 |
1.74 |
2.50 |
|
2.57 |
|
Net profit, bln rub |
? |
|
0.950 |
1.08 |
1.64 |
2.15 |
2.44 |
|
2.37 |
|
|
OCF, bln rub |
? |
|
1.000 |
1.45 |
1.89 |
1.87 |
3.38 |
|
3.86 |
|
CAPEX, bln rub |
? |
|
0.047 |
0.056 |
0.150 |
0.345 |
0.512 |
|
0.501 |
|
Dividend payout, bln rub
|
|
|
0.666 |
0.737 |
1.35 |
2.71 |
2.75 |
|
2.75 |
|
|
Dividend, rub/share
|
? |
|
14 |
15.5 |
28.4 |
57 |
58 |
|
58 |
|
Ordinary share dividend yield, %
|
|
|
9.1% |
13.9% |
15.5% |
21.0% |
13.1% |
|
11.1% |
|
Preferred share dividend, rub/share
|
|
|
14 |
15.5 |
28.4 |
57 |
58 |
|
58 |
|
Preferred share dividend yield, %
|
|
|
9.7% |
12.8% |
14.5% |
19.7% |
12.9% |
|
10.5% |
|
Dividend payout ratio, %
|
|
|
70% |
68% |
82% |
126% |
113% |
|
116% |
|
|
OPEX, bln rub |
|
|
1.47 |
1.58 |
1.96 |
2.21 |
2.43 |
|
2.48 |
|
Cost of production, bln rub |
|
|
38.3 |
39.1 |
41.7 |
44.7 |
49.7 |
|
51.9 |
|
Employment expenses, bln rub |
|
|
0.953 |
1.000 |
1.21 |
1.37 |
1.53 |
|
1.45 |
|
|
Assets, bln rub |
|
|
7.61 |
8.22 |
9.50 |
10.2 |
9.82 |
|
9.63 |
|
Net Assets, bln rub |
? |
|
2.53 |
2.95 |
3.85 |
3.70 |
3.15 |
|
3.83 |
|
Debt, bln rub |
|
|
|
|
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Cash, bln rub |
|
|
2.10 |
3.00 |
4.26 |
4.62 |
3.88 |
|
3.07 |
|
Net debt, bln rub |
|
|
-2.10 |
-3.00 |
-4.26 |
-4.62 |
-3.88 |
|
-3.07 |
|
|
Ordinary share price, rub |
|
|
154.6 |
111.5 |
182.9 |
271.3 |
441.1 |
|
524.2 |
|
Number of ordinary shares, mln |
|
|
36.2 |
36.2 |
36.2 |
36.2 |
36.2 |
|
36.2 |
|
Preferred share price, rub |
|
|
144.8 |
120.8 |
195.2 |
289.8 |
449.0 |
|
553.6 |
|
Number of preferred shares, mln |
|
|
11.4 |
11.4 |
11.4 |
11.4 |
11.4 |
|
11.4 |
|
|
Market cap, bln rub |
|
|
7.24 |
5.41 |
8.84 |
13.1 |
21.1 |
|
25.3 |
|
EV, bln rub |
? |
|
5.14 |
2.41 |
4.58 |
8.49 |
17.2 |
|
22.2 |
|
Book value, bln rub |
|
|
2.53 |
2.95 |
3.85 |
3.69 |
3.12 |
|
3.79 |
|
|
EPS, rub |
? |
|
26.2 |
29.9 |
45.3 |
59.3 |
67.2 |
|
65.4 |
|
FCF/share, rub |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0 |
|
BV/share, rub |
|
|
69.9 |
81.5 |
106.3 |
101.8 |
86.1 |
|
104.7 |
|
|
EBITDA margin, % |
? |
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0 |
|
Net margin, % |
? |
|
2.3% |
2.6% |
3.6% |
4.4% |
4.5% |
|
4.2% |
|
FCF yield, % |
? |
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0.0% |
|
ROE, % |
? |
|
37.5% |
36.7% |
42.6% |
58.0% |
77.2% |
|
61.9% |
|
ROA, % |
? |
|
12.5% |
13.2% |
17.3% |
21.0% |
24.8% |
|
24.6% |
|
|
P/E |
? |
|
7.62 |
4.99 |
5.39 |
6.11 |
8.65 |
|
10.7 |
|
P/S |
? |
|
0.18 |
0.13 |
0.20 |
0.27 |
0.39 |
|
0.44 |
|
P/BV |
? |
|
2.86 |
1.83 |
2.30 |
3.56 |
6.76 |
|
6.66 |
|
|
Employees, people |
|
|
|
|
1 437 |
1 501 |
1 451 |
|
|
|
Labour productivity, mln rub/person/year |
|
|
|
|
31.5 |
32.4 |
37.6 |
|
|
|
Expenses per employee, thousand rub |
|
|
|
|
842.0 |
910.1 |
1 054 |
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0% |
0% |
0% |
1% |
1% |
|
1% |
|
| Perm' EnergoSbyt shareholders |
