Tomsk raspredelit. komp Financial Statements (TORS)

Россети Томск (ТРК)smart-lab.ru   2021 2022 2023 2024 2025   LTM ?
Report date 16.03.2022 22.03.2023 15.03.2024 18.03.2025 18.03.2026   18.03.2026
Currency RUB RUB RUB RUB RUB   RUB
Financial report URL  
Annual report URL  
Installed capacity, GW 4.00 4.16 4.16 4.19  
Average electricity price, rub/kW*h 1.67 1.80 2.07 2.14  
Supply of electricity, bln kWh 4.53 4.76 4.68 4.71  
Length of the transmission lines, thousand km 18.8 18.9 18.9 19.0  
Revenue, bln rub ? 7.30 8.41 9.32 9.97 11.8   11.8
Operating Income, bln rub 0.012 0.430 0.454 0.325 0.480   0.480
EBITDA, bln rub ? 0.520 0.970 0.970 0.860 1.02   1.02
Net profit, bln rub ? 0.022 0.327 0.388 0.220 0.347   0.347
OCF, bln rub ? 0.405 0.910 0.927 0.777 0.883   0.883
CAPEX, bln rub ? 0.558 0.610 0.827 0.957 0.781   0.781
FCF, bln rub ? -0.171 0.303 0.143 -0.138 0.099   0.099
Dividend payout, bln rub 0.155 0.092  
Dividend, rub/share ? 0.0352 0.0236 0.021  
Ordinary share dividend yield, % 0.0% 12.3% 3.6% 3.7% 0.0%   0.0%
Preferred share dividend, rub/share 0.0352 0.0325 0.021  
Preferred share dividend yield, % 0.0% 15.0% 7.5% 4.7% 0.0%   0.0%
Dividend payout ratio, % 0% 47% 0% 42% 0%   0
OPEX, bln rub 7.29 8.00 8.86 9.62 11.4   11.4
Amortization, bln rub 0.5 0.5 0.5 0.5   0.5
Employment expenses, bln rub 1.30 1.57 1.76 1.90 2.28   2.28
Interest expenses, bln rub 0.006 0.010 0.000 0.000 0.002  
Assets, bln rub 4.71 5.17 5.40 5.69 6.44   6.44
Net Assets, bln rub ? 3.42 3.74 4.00 4.10 4.36   4.36
Debt, bln rub 0.195 0.065 0.065 0.135 0.108   0.108
Cash, bln rub 0.088 0.257 0.260 0.018 0.028   0.028
Net debt, bln rub 0.11 -0.19 -0.20 0.12 0.08   0.08
Ordinary share price, rub 0.328 0.287 0.664 0.574 0.658   0.698
Number of ordinary shares, mln 3 819 3 819 3 819 3 819 3 819   3 819
Preferred share price, rub 0.251 0.235 0.436 0.444 0.471   0.501
Number of preferred shares, mln 576.7 576.7 576.7 576.7 576.7   576.7
Market cap, bln rub 1.40 1.23 2.79 2.45 2.78   2.95
EV, bln rub ? 1.50 1.04 2.59 2.57 2.86   3.03
Book value, bln rub 3.33 3.61 3.87 3.97 4.15   4.15
EPS, rub ? 0.01 0.09 0.10 0.06 0.09   0.09
FCF/share, rub -0.04 0.08 0.04 -0.04 0.03   0.03
BV/share, rub 0.87 0.94 1.01 1.04 1.09   1.09
EBITDA margin, % ? 7.1% 11.5% 10.4% 8.6% 8.6%   8.6%
Net margin, % ? 0.3% 3.9% 4.2% 2.2% 2.9%   2.9%
FCF yield, % ? -13.7% 27.6% 5.6% -6.3% 3.9%   3.7%
ROE, % ? 0.6% 8.7% 9.7% 5.4% 8.0%   8.0%
ROA, % ? 0.5% 6.3% 7.2% 3.9% 5.4%   5.4%
P/E ? 63.5 3.77 7.18 11.1 8.03   8.52
P/FCF -8.17 4.06 19.5 -17.7 28.1   29.8
P/S ? 0.19 0.15 0.30 0.25 0.24   0.25
P/BV ? 0.42 0.34 0.72 0.62 0.67   0.71
EV/EBITDA ? 2.89 1.07 2.67 2.98 2.80   2.97
Debt/EBITDA 0.21 -0.20 -0.20 0.14 0.08   0.08
Employees, people 1 520 1 467 1 451 1 394  
Labour productivity, mln rub/person/year 4.80 5.73 6.42 7.15  
Expenses per employee, thousand rub 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 376.7 249.9 622.5 612.4  
CAPEX/Revenue, % 8% 7% 9% 10% 7%   7%
Tomsk raspredelit. komp shareholders