Rostelecom- Financial Statements (RTKM)
|
|
|
|
Report date
|
|
|
04.03.2022 |
17.08.2023 |
26.02.2024 |
26.02.2025 |
26.02.2026 |
|
26.02.2026 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
580.1 |
627.1 |
707.8 |
780.0 |
872.8 |
|
872.8 |
|
Operating Income, bln rub |
|
|
73.7 |
96.2 |
119.3 |
124.4 |
149.4 |
|
149.4 |
|
EBITDA, bln rub |
? |
|
218.8 |
248.0 |
283.2 |
302.5 |
331.0 |
|
331.0 |
|
Net profit, bln rub |
? |
|
28.5 |
31.0 |
34.4 |
15.2 |
11.4 |
|
11.4 |
|
|
OCF, bln rub |
? |
|
152.5 |
141.0 |
171.4 |
199.5 |
162.5 |
|
162.5 |
|
CAPEX, bln rub |
? |
|
147.8 |
116.9 |
147.2 |
178.8 |
158.0 |
|
158.0 |
|
FCF, bln rub |
? |
|
14.4 |
22.9 |
20.8 |
13.1 |
5.16 |
|
5.16 |
|
Dividend payout, bln rub
|
|
|
15.9 |
19.0 |
21.2 |
10.2 |
|
|
|
|
|
Dividend, rub/share
|
? |
|
4.56 |
5.4465 |
6.06 |
2.71 |
|
|
|
|
Ordinary share dividend yield, %
|
|
|
5.2% |
9.7% |
8.9% |
4.1% |
0.0% |
|
0.0% |
|
Preferred share dividend, rub/share
|
|
|
4.56 |
5.4465 |
6.06 |
6.25 |
|
|
|
|
Preferred share dividend yield, %
|
|
|
6.0% |
9.8% |
9.7% |
11.2% |
0.0% |
|
0.0% |
|
Dividend payout ratio, %
|
|
|
56% |
61% |
62% |
67% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
506.4 |
530.8 |
588.5 |
655.6 |
723.4 |
|
723.4 |
|
Amortization, bln rub |
|
|
140.0 |
149.1 |
157.5 |
172.3 |
177.8 |
|
177.8 |
|
Employment expenses, bln rub |
|
|
137.2 |
151.4 |
175.9 |
198.7 |
231.9 |
|
231.9 |
|
Interest expenses, bln rub |
|
|
39.0 |
51.6 |
49.4 |
84.3 |
128.2 |
|
128.2 |
|
|
Assets, bln rub |
|
|
1 103 |
1 125 |
1 244 |
1 381 |
1 433 |
|
1 433 |
|
Net Assets, bln rub |
? |
|
187.5 |
200.0 |
222.0 |
219.0 |
222.4 |
|
222.4 |
|
Debt, bln rub |
|
|
444.4 |
449.0 |
487.9 |
571.8 |
572.2 |
|
572.2 |
|
Cash, bln rub |
|
|
49.6 |
52.3 |
44.7 |
46.4 |
26.3 |
|
26.3 |
|
Net debt, bln rub |
|
|
394.8 |
396.7 |
443.3 |
525.4 |
546.0 |
|
546.0 |
|
|
Ordinary share price, rub |
|
|
87.2 |
56.0 |
68.3 |
65.8 |
64.0 |
|
61.1 |
|
Number of ordinary shares, mln |
|
|
3 283 |
3 283 |
3 283 |
3 283 |
3 283 |
|
3 283 |
|
Preferred share price, rub |
|
|
76.2 |
55.6 |
62.8 |
56.0 |
61.8 |
|
60.8 |
|
Number of preferred shares, mln |
|
|
209.6 |
209.6 |
209.6 |
209.6 |
209.6 |
|
209.6 |
|
Free Float, % |
|
|
|
|
|
|
29.0% |
|
29.0% |
|
|
Market cap, bln rub |
|
|
302.3 |
195.5 |
237.5 |
227.7 |
223.0 |
|
213.2 |
|
EV, bln rub |
? |
|
697.1 |
592.2 |
680.8 |
753.1 |
769.0 |
|
759.1 |
|
Book value, bln rub |
|
|
38.5 |
47.6 |
41.8 |
3.90 |
-10.1 |
|
-10.1 |
|
|
EPS, rub |
? |
|
8.70 |
9.45 |
10.5 |
4.64 |
3.46 |
|
3.46 |
|
FCF/share, rub |
|
|
4.38 |
6.96 |
6.33 |
3.99 |
1.57 |
|
1.57 |
|
BV/share, rub |
|
|
11.7 |
14.5 |
12.7 |
1.19 |
-3.08 |
|
-3.08 |
|
|
EBITDA margin, % |
? |
|
37.7% |
39.6% |
40.0% |
38.8% |
37.9% |
|
37.9% |
|
Net margin, % |
? |
|
4.9% |
4.9% |
4.9% |
2.0% |
1.3% |
|
1.3% |
|
FCF yield, % |
? |
|
5.0% |
12.4% |
9.3% |
6.1% |
2.5% |
|
2.6% |
|
ROE, % |
? |
|
15.2% |
15.5% |
15.5% |
7.0% |
5.1% |
|
5.1% |
|
ROA, % |
? |
|
2.6% |
2.8% |
2.8% |
1.1% |
0.8% |
|
0.8% |
|
|
P/E |
? |
|
10.6 |
6.30 |
6.90 |
15.0 |
19.6 |
|
18.8 |
|
P/FCF |
|
|
21.0 |
8.55 |
11.4 |
17.4 |
43.2 |
|
41.3 |
|
P/S |
? |
|
0.52 |
0.31 |
0.34 |
0.29 |
0.26 |
|
0.24 |
|
P/BV |
? |
|
7.86 |
4.11 |
5.68 |
58.4 |
-22.1 |
|
-21.1 |
|
EV/EBITDA |
? |
|
3.19 |
2.39 |
2.40 |
2.49 |
2.32 |
|
2.29 |
|
Debt/EBITDA |
|
|
1.80 |
1.60 |
1.57 |
1.74 |
1.65 |
|
1.65 |
|
|
Employees, people |
|
|
|
|
114 400 |
|
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
|
|
6.19 |
|
|
|
|
|
Expenses per employee, thousand rub |
|
|
|
|
1 538 |
|
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
25% |
19% |
21% |
23% |
18% |
|
18% |
|
|
IR rating
|
|
|
|
|
4.1 |
4.3 |
4.3 |
|
4.3 |
|
Financial statement quality
|
|
|
|
|
5 |
5 |
5 |
|
5 |
|
Investor Presentations
|
|
|
|
|
4 |
5 |
5 |
|
5 |
|
Smart-lab presence
|
|
|
|
|
1 |
1 |
1 |
|
1 |
|
Annual report
|
|
|
|
|
5 |
5 |
5 |
|
5 |
|
Investor site URL
|
|
|
|
|
5 |
5 |
5 |
|
5 |
|
Investor calendar
|
|
|
|
|
4 |
4 |
4 |
|
4 |
|
IR feedback
|
|
|
|
|
5 |
5 |
5 |
|
5 |
|
| Rostelecom- shareholders |