Rostelecom- Financial Statements (RTKM)
|
|
|
|
Report date
|
|
|
09.03.2021 |
04.03.2022 |
17.08.2023 |
26.02.2024 |
26.02.2025 |
|
13.11.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Active users, mln people |
|
|
12.4 |
|
|
|
|
|
|
|
ARPU, $/person |
|
|
395.0 |
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
546.9 |
580.1 |
627.1 |
707.8 |
780.0 |
|
836.2 |
|
Operating Income, bln rub |
|
|
69.0 |
73.7 |
96.2 |
119.3 |
124.4 |
|
138.1 |
|
EBITDA, bln rub |
? |
|
194.1 |
218.8 |
248.0 |
283.2 |
302.5 |
|
316.0 |
|
Net profit, bln rub |
? |
|
23.3 |
28.5 |
31.0 |
34.4 |
15.2 |
|
0.540 |
|
|
OCF, bln rub |
? |
|
136.8 |
152.5 |
141.0 |
171.4 |
199.5 |
|
144.4 |
|
CAPEX, bln rub |
? |
|
136.0 |
147.8 |
116.9 |
147.2 |
178.8 |
|
171.8 |
|
FCF, bln rub |
? |
|
8.55 |
14.4 |
22.9 |
20.8 |
13.1 |
|
-51.5 |
|
Dividend payout, bln rub
|
|
|
17.5 |
15.9 |
19.0 |
21.2 |
10.2 |
|
10.2 |
|
|
Dividend, rub/share
|
? |
|
5 |
4.56 |
5.4465 |
6.06 |
2.71 |
|
2.71 |
|
Ordinary share dividend yield, %
|
|
|
5.2% |
5.2% |
9.7% |
8.9% |
4.1% |
|
4.6% |
|
Preferred share dividend, rub/share
|
|
|
5 |
4.56 |
5.4465 |
6.06 |
6.25 |
|
6.25 |
|
Preferred share dividend yield, %
|
|
|
5.8% |
6.0% |
9.8% |
9.7% |
11.2% |
|
10.8% |
|
Dividend payout ratio, %
|
|
|
75% |
56% |
61% |
62% |
67% |
|
1 890% |
|
|
OPEX, bln rub |
|
|
477.9 |
506.4 |
530.8 |
588.5 |
655.6 |
|
698.5 |
|
Amortization, bln rub |
|
|
119.7 |
140.0 |
149.1 |
157.5 |
172.3 |
|
173.9 |
|
Employment expenses, bln rub |
|
|
136.4 |
137.2 |
151.4 |
175.9 |
198.7 |
|
218.3 |
|
Interest expenses, bln rub |
|
|
35.6 |
39.0 |
51.6 |
49.4 |
84.3 |
|
122.0 |
|
|
Assets, bln rub |
|
|
1 000 |
1 103 |
1 125 |
1 244 |
1 381 |
|
1 412 |
|
Net Assets, bln rub |
? |
|
180.1 |
187.5 |
200.0 |
222.0 |
219.0 |
|
281.1 |
|
Debt, bln rub |
|
|
404.9 |
444.4 |
449.0 |
487.9 |
571.8 |
|
623.1 |
|
Cash, bln rub |
|
|
31.0 |
49.6 |
52.3 |
44.7 |
46.4 |
|
24.9 |
|
Net debt, bln rub |
|
|
373.9 |
394.8 |
396.7 |
443.3 |
525.4 |
|
598.2 |
|
|
Ordinary share price, rub |
|
|
96.8 |
87.2 |
56.0 |
68.3 |
65.8 |
|
58.4 |
|
Number of ordinary shares, mln |
|
|
3 283 |
3 283 |
3 283 |
3 283 |
3 283 |
|
3 283 |
|
Preferred share price, rub |
|
|
85.6 |
76.2 |
55.6 |
62.8 |
56.0 |
|
57.9 |
|
Number of preferred shares, mln |
|
|
209.6 |
209.6 |
209.6 |
209.6 |
209.6 |
|
209.6 |
|
Free Float, % |
|
|
|
|
|
|
|
|
29.0% |
|
|
Market cap, bln rub |
|
|
335.7 |
302.3 |
195.5 |
237.5 |
227.7 |
|
203.9 |
|
EV, bln rub |
? |
|
709.6 |
697.1 |
592.2 |
680.8 |
753.1 |
|
802.1 |
|
Book value, bln rub |
|
|
39.1 |
38.5 |
47.6 |
41.8 |
3.90 |
|
57.1 |
|
|
EPS, rub |
? |
|
7.10 |
8.70 |
9.45 |
10.5 |
4.64 |
|
0.16 |
|
FCF/share, rub |
|
|
2.60 |
4.38 |
6.96 |
6.33 |
3.99 |
|
-15.7 |
|
BV/share, rub |
|
|
11.9 |
11.7 |
14.5 |
12.7 |
1.19 |
|
17.4 |
|
|
EBITDA margin, % |
? |
|
35.5% |
37.7% |
39.6% |
40.0% |
38.8% |
|
37.8% |
|
Net margin, % |
? |
|
4.3% |
4.9% |
4.9% |
4.9% |
2.0% |
|
0.1% |
|
FCF yield, % |
? |
|
2.7% |
5.0% |
12.4% |
9.3% |
6.1% |
|
-26.8% |
|
ROE, % |
? |
|
12.9% |
15.2% |
15.5% |
15.5% |
7.0% |
|
0.2% |
|
ROA, % |
? |
|
2.3% |
2.6% |
2.8% |
2.8% |
1.1% |
|
0.0% |
|
|
P/E |
? |
|
14.4 |
10.6 |
6.30 |
6.90 |
15.0 |
|
377.6 |
|
P/FCF |
|
|
39.3 |
21.0 |
8.55 |
11.4 |
17.4 |
|
-3.96 |
|
P/S |
? |
|
0.61 |
0.52 |
0.31 |
0.34 |
0.29 |
|
0.24 |
|
P/BV |
? |
|
8.57 |
7.86 |
4.11 |
5.68 |
58.4 |
|
3.57 |
|
EV/EBITDA |
? |
|
3.66 |
3.19 |
2.39 |
2.40 |
2.49 |
|
2.54 |
|
Debt/EBITDA |
|
|
1.93 |
1.80 |
1.60 |
1.57 |
1.74 |
|
1.89 |
|
|
Employees, people |
|
|
136 700 |
|
|
114 400 |
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
4.00 |
|
|
6.19 |
|
|
|
|
Expenses per employee, thousand rub |
|
|
997.7 |
|
|
1 538 |
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
25% |
25% |
19% |
21% |
23% |
|
21% |
|
|
IR rating
|
|
|
|
|
|
4.1 |
4.3 |
|
4.4 |
|
Financial statement quality
|
|
|
|
|
|
5 |
5 |
|
5 |
|
Investor Presentations
|
|
|
|
|
|
4 |
5 |
|
5 |
|
Smart-lab presence
|
|
|
|
|
|
1 |
1 |
|
1 |
|
Annual report
|
|
|
|
|
|
5 |
5 |
|
5 |
|
Investor site URL
|
|
|
|
|
|
5 |
5 |
|
5 |
|
Investor calendar
|
|
|
|
|
|
4 |
4 |
|
5 |
|
IR feedback
|
|
|
|
|
|
5 |
5 |
|
5 |
|
| Rostelecom- shareholders |