Unipro PAO Financial Statements (UPRO)
|
|
|
|
Report date
|
|
|
04.03.2021 |
22.02.2022 |
17.02.2023 |
19.02.2024 |
06.03.2025 |
|
06.03.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
|
Installed capacity, GW |
|
|
11.2 |
11.2 |
11.3 |
11.3 |
11.3 |
|
11.3 |
|
Power generation, TWh*h |
|
|
41.7 |
45.2 |
54.0 |
56.5 |
56.7 |
|
56.7 |
|
Supply of electricity, bln kWh |
|
|
40.1 |
43.3 |
51.7 |
54.2 |
54.3 |
|
54.3 |
|
Supply of thermal power, mln Gcal |
|
|
1.53 |
1.73 |
1.69 |
1.62 |
1.98 |
|
1.98 |
|
Installed capacity utilization factor, % |
|
|
42.3% |
45.9% |
54.7% |
57.2% |
57.2% |
|
|
|
|
Revenue, bln rub |
? |
|
75.3 |
88.1 |
105.8 |
118.6 |
128.3 |
|
128.3 |
|
Operating Income, bln rub |
|
|
16.8 |
10.0 |
25.2 |
23.5 |
27.7 |
|
27.7 |
|
EBITDA, bln rub |
? |
|
26.4 |
29.9 |
42.0 |
44.3 |
49.1 |
|
49.1 |
|
Net profit, bln rub |
? |
|
16.4 |
17.9 |
21.3 |
22.0 |
31.9 |
|
31.9 |
|
Net profit not adj., bln rub |
? |
|
13.8 |
8.23 |
21.3 |
22.0 |
31.9 |
|
31.9 |
|
|
OCF, bln rub |
? |
|
21.0 |
26.3 |
34.6 |
31.4 |
35.8 |
|
35.8 |
|
CAPEX, bln rub |
? |
|
10.00 |
11.2 |
5.90 |
14.2 |
13.2 |
|
13.2 |
|
FCF, bln rub |
? |
|
12.1 |
16.5 |
29.4 |
21.0 |
32.3 |
|
32.3 |
|
Dividend payout, bln rub
|
|
|
15.0 |
12.0 |
0.000 |
0.000 |
|
|
|
|
|
Dividend, rub/share
|
? |
|
0.238 |
0.19 |
0 |
0 |
|
|
|
|
Ordinary share dividend yield, %
|
|
|
8.5% |
7.3% |
0.0% |
0.0% |
0.0% |
|
0.0% |
|
Dividend payout ratio, %
|
|
|
91% |
67% |
0% |
0% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
58.6 |
78.3 |
81.7 |
95.6 |
101.8 |
|
101.8 |
|
Amortization, bln rub |
|
|
|
|
7.6 |
8.1 |
5.8 |
|
|
|
Employment expenses, bln rub |
|
|
6.94 |
7.54 |
8.43 |
9.84 |
10.5 |
|
10.5 |
|
Interest expenses, bln rub |
|
|
0.147 |
0.087 |
0.094 |
0.000 |
0.000 |
|
0.000 |
|
|
Assets, bln rub |
|
|
135.3 |
127.4 |
146.4 |
166.3 |
197.2 |
|
197.2 |
|
Net Assets, bln rub |
? |
|
120.5 |
108.7 |
129.7 |
152.5 |
184.1 |
|
184.1 |
|
Debt, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Cash, bln rub |
|
|
0.190 |
0.810 |
28.6 |
52.1 |
92.0 |
|
92.0 |
|
Net debt, bln rub |
|
|
-0.19 |
-0.81 |
-28.6 |
-52.1 |
-92.0 |
|
-92.0 |
|
|
Ordinary share price, rub |
|
|
2.80 |
2.61 |
1.35 |
2.00 |
1.82 |
|
1.99 |
|
Number of ordinary shares, mln |
|
|
63 049 |
63 049 |
63 049 |
63 049 |
63 049 |
|
63 049 |
|
|
Market cap, bln rub |
|
|
176.3 |
164.7 |
85.0 |
126.0 |
115.0 |
|
125.3 |
|
EV, bln rub |
? |
|
176.2 |
163.9 |
56.4 |
73.9 |
23.0 |
|
33.3 |
|
Book value, bln rub |
|
|
120.2 |
108.0 |
129.0 |
151.8 |
183.3 |
|
183.3 |
|
|
EPS, rub |
? |
|
0.26 |
0.28 |
0.34 |
0.35 |
0.51 |
|
0.51 |
|
FCF/share, rub |
|
|
0.19 |
0.26 |
0.47 |
0.33 |
0.51 |
|
0.51 |
|
BV/share, rub |
|
|
1.91 |
1.71 |
2.05 |
2.41 |
2.91 |
|
2.91 |
|
|
EBITDA margin, % |
? |
|
35.1% |
33.9% |
39.7% |
37.3% |
38.3% |
|
38.3% |
|
Net margin, % |
? |
|
21.8% |
20.3% |
20.1% |
18.6% |
24.9% |
|
24.9% |
|
FCF yield, % |
? |
|
6.9% |
10.0% |
34.6% |
16.6% |
28.1% |
|
25.8% |
|
ROE, % |
? |
|
13.6% |
16.4% |
16.4% |
14.5% |
17.3% |
|
17.3% |
|
ROA, % |
? |
|
12.1% |
14.0% |
14.5% |
13.3% |
16.2% |
|
16.2% |
|
|
P/E |
? |
|
10.8 |
9.23 |
4.00 |
5.72 |
3.60 |
|
3.93 |
|
P/FCF |
|
|
14.6 |
10.0 |
2.89 |
6.01 |
3.56 |
|
3.88 |
|
P/S |
? |
|
2.34 |
1.87 |
0.80 |
1.06 |
0.90 |
|
0.98 |
|
P/BV |
? |
|
1.47 |
1.52 |
0.66 |
0.83 |
0.63 |
|
0.68 |
|
EV/EBITDA |
? |
|
6.67 |
5.49 |
1.34 |
1.67 |
0.47 |
|
0.68 |
|
Debt/EBITDA |
|
|
-0.01 |
-0.03 |
-0.68 |
-1.18 |
-1.87 |
|
-1.87 |
|
|
Employees, people |
|
|
4 607 |
4 355 |
4 343 |
|
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
16.3 |
20.2 |
24.4 |
|
|
|
|
|
Expenses per employee, thousand rub |
|
|
1 506 |
1 731 |
1 941 |
|
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
Price/Capacity, rub/kW |
|
|
15 665 |
14 579 |
5 003 |
6 551 |
2 034 |
|
2 949 |
|
CAPEX/Revenue, % |
|
|
13% |
13% |
6% |
12% |
10% |
|
10% |
|
| Unipro PAO shareholders |
