Tomsk raspredelit. komp Financial Statements (TORS)

Россети Томск (ТРК)smart-lab.ru   2020 2021 2022 2023 2024   LTM ?
Report date 10.03.2021 16.03.2022 22.03.2023 15.03.2024 18.03.2025   18.11.2024
Currency RUB RUB RUB RUB RUB   RUB
Financial report URL  
Annual report URL  
Installed capacity, GW 3.95 4.00 4.16 4.16 4.19  
Average electricity price, rub/kW*h 1.59 1.67 1.80 2.07 2.14  
Supply of electricity, bln kWh 4.24 4.53 4.76 4.68 4.71  
Length of the transmission lines, thousand km 18.7 18.8 18.9 18.9 19.0  
Revenue, bln rub ? 6.62 7.30 8.41 9.32 9.97   11.1
Operating Income, bln rub -0.413 0.012 0.430 0.454 0.325   0.303
EBITDA, bln rub ? 0.089 0.520 0.970 0.970 0.860   0.842
Net profit, bln rub ? -0.340 0.022 0.327 0.388 0.220   0.174
OCF, bln rub ? 0.239 0.405 0.910 0.927 0.777   0.719
CAPEX, bln rub ? 0.590 0.558 0.610 0.827 0.957   0.912
FCF, bln rub ? -0.339 -0.171 0.303 0.143 -0.138   -0.179
Dividend payout, bln rub 0.155 0.092   0.092
Dividend, rub/share ? 0.0352 0.0236 0.021   0.021
Ordinary share dividend yield, % 0.0% 0.0% 12.3% 3.6% 3.7%   3.3%
Preferred share dividend, rub/share 0.0352 0.0325 0.021   0.021
Preferred share dividend yield, % 0.0% 0.0% 15.0% 7.5% 4.7%   4.7%
Dividend payout ratio, % 0% 0% 47% 0% 42%   53%
OPEX, bln rub 7.02 7.29 8.00 8.86 9.62   10.8
Amortization, bln rub 0.5 0.5 0.5   0.5
Employment expenses, bln rub 1.40 1.30 1.57 1.76 1.90   2.17
Interest expenses, bln rub 0.001 0.006 0.010 0.000 0.000   0.000
Assets, bln rub 4.66 4.71 5.17 5.40 5.69   5.88
Net Assets, bln rub ? 3.40 3.42 3.74 4.00 4.10   4.24
Debt, bln rub 0.077 0.195 0.065 0.065 0.135   0.116
Cash, bln rub 0.138 0.088 0.257 0.260 0.018   0.107
Net debt, bln rub -0.06 0.11 -0.19 -0.20 0.12   0.01
Ordinary share price, rub 0.386 0.328 0.287 0.664 0.574   0.636
Number of ordinary shares, mln 3 819 3 819 3 819 3 819 3 819   3 819
Preferred share price, rub 0.277 0.251 0.235 0.436 0.444   0.451
Number of preferred shares, mln 576.7 576.7 576.7 576.7 576.7   576.7
Market cap, bln rub 1.63 1.40 1.23 2.79 2.45   2.69
EV, bln rub ? 1.57 1.50 1.04 2.59 2.57   2.70
Book value, bln rub 3.31 3.33 3.61 3.87 3.97   4.08
EPS, rub ? -0.09 0.01 0.09 0.10 0.06   0.05
FCF/share, rub -0.09 -0.04 0.08 0.04 -0.04   -0.05
BV/share, rub 0.87 0.87 0.94 1.01 1.04   1.07
EBITDA margin, % ? 1.3% 7.1% 11.5% 10.4% 8.6%   7.6%
Net margin, % ? -5.1% 0.3% 3.9% 4.2% 2.2%   1.6%
FCF yield, % ? -23.0% -13.7% 27.6% 5.6% -6.3%   -7.4%
ROE, % ? -10.0% 0.6% 8.7% 9.7% 5.4%   4.1%
ROA, % ? -7.3% 0.5% 6.3% 7.2% 3.9%   3.0%
P/E ? -4.81 63.5 3.77 7.18 11.1   15.5
P/FCF -4.82 -8.17 4.06 19.5 -17.7   -15.0
P/S ? 0.25 0.19 0.15 0.30 0.25   0.24
P/BV ? 0.49 0.42 0.34 0.72 0.62   0.66
EV/EBITDA ? 17.8 2.89 1.07 2.67 2.98   3.20
Debt/EBITDA -0.69 0.21 -0.20 -0.20 0.14   0.01
Employees, people 1 539 1 520 1 467 1 451 1 394  
Labour productivity, mln rub/person/year 4.30 4.80 5.73 6.42 7.15  
Expenses per employee, thousand rub 909.7 855.3 1 070 1 213 1 361  
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00% 0.00%   0
Price/Capacity, rub/kW 398.1 376.7 249.9 622.5 612.4  
CAPEX/Revenue, % 9% 8% 7% 9% 10%   8%
Tomsk raspredelit. komp shareholders