Stocks
Eversource Energy Financial Statements (ES_SPB) |
||||||||||
| Eversource Energysmart-lab.ru | % | 2020 | 2020 | 2021 | 2022 | 2023 | LTM ? | |||
|---|---|---|---|---|---|---|---|---|---|---|
| Report date | 31.12.2020 | 17.02.2021 | 17.02.2022 | 15.02.2023 | 14.02.2024 | 06.11.2024 | ||||
| Currency | USD | USD | USD | USD | USD | USD | ||||
| Financial report URL | ||||||||||
| Revenue, bln rub | ? | 8 904 | 8 904 | 9 863 | 12 289 | 11 911 | 11 624 | |||
| Operating Income, bln rub | 1 989 | 1 989 | 1 993 | 2 198 | 2 399 | 2 619 | ||||
| EBITDA, bln rub | ? | 3 249 | 3 254 | 3 488 | 4 187 | 1 396 | 2 273 | |||
| Net profit, bln rub | ? | 1 205 | 1 205 | 1 221 | 1 405 | -442.2 | -549.4 | |||
| OCF, bln rub | ? | 1 683 | 1 683 | 1 963 | 2 401 | 1 646 | 1 518 083 | |||
| CAPEX, bln rub | ? | 2 943 | 2 943 | 3 175 | 3 442 | 4 337 | 5 653 | |||
| FCF, bln rub | ? | -1 260 | -1 260 | -1 212 | -1 041 | -2 691 | 1 516 872 | |||
| Dividend payout, bln rub | 752.2 | 752.2 | 813.0 | 867.6 | 926.5 | 745 453 | ||||
| Ordinary share dividend yield, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||
| Dividend payout ratio, % | 62.4% | 62.4% | 66.6% | 61.8% | 0.00% | -135 697% | ||||
| OPEX, bln rub | 2 448 | 2 448 | 2 758 | 3 212 | 940.4 | 2 053 | ||||
| Cost of production, bln rub | 4 468 | 4 468 | 5 112 | 6 879 | 8 571 | 7 577 | ||||
| R&D, bln rub | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | ||||
| Interest expenses, bln rub | 538.5 | 538.5 | 582.3 | 678.3 | 855.4 | 1 054 | ||||
| Assets, bln rub | 46 100 | 46 100 | 48 492 | 53 231 | 55 612 | 58 573 319 | ||||
| Net Assets, bln rub | ? | 14 064 | 14 064 | 14 600 | 15 473 | 14 174 | 15 044 | |||
| Debt, bln rub | 17 969 | 17 969 | 20 219 | 22 940 | 26 881 | 28 173 391 | ||||
| Cash, bln rub | 106.6 | 106.6 | 66.8 | 374.6 | 53.9 | 97 888 | ||||
| Net debt, bln rub | 17 862 | 17 862 | 20 152 | 22 565 | 26 827 | 28 075 503 | ||||
| Ordinary share price, rub | 86.5 | 86.5 | 91.0 | 83.8 | 61.7 | 68.1 | ||||
| Number of ordinary shares, mln | 338.8 | 338.8 | 344.0 | 346.8 | 349.6 | 359.5 | ||||
| Market cap, bln rub | 29 313 | 29 313 | 31 295 | 29 074 | 21 576 | 24 465 | ||||
| EV, bln rub | ? | 47 175 | 47 175 | 51 447 | 51 640 | 48 403 | 28 099 968 | |||
| Book value, bln rub | 9 618 | 9 618 | 10 123 | 10 951 | 9 642 | -4 511 637 | ||||
| EPS, rub | ? | 3.56 | 3.56 | 3.55 | 4.05 | -1.27 | -1.53 | |||
| FCF/share, rub | -3.72 | -3.72 | -3.52 | -3.00 | -7.70 | 4 219 | ||||
| BV/share, rub | 28.4 | 28.4 | 29.4 | 31.6 | 27.6 | -12 549 | ||||
| EBITDA margin, % | ? | 36.5% | 36.5% | 35.4% | 34.1% | 11.7% | 19.6% | |||
| Net margin, % | ? | 13.5% | 13.5% | 12.4% | 11.4% | -3.71% | -4.73% | |||
| FCF yield, % | ? | -4.30% | -4.30% | -3.87% | -3.58% | -12.5% | 6 200% | |||
| ROE, % | ? | 8.57% | 8.57% | 8.36% | 9.08% | -3.12% | -3.65% | |||
| ROA, % | ? | 2.61% | 2.61% | 2.52% | 2.64% | -0.80% | 0.00% | |||
| P/E | ? | 24.3 | 24.3 | 25.6 | 20.7 | -48.8 | -44.5 | |||
| P/FCF | -23.3 | -23.3 | -25.8 | -27.9 | -8.02 | 0.02 | ||||
| P/S | ? | 3.29 | 3.29 | 3.17 | 2.37 | 1.81 | 2.10 | |||
| P/BV | ? | 3.05 | 3.05 | 3.09 | 2.66 | 2.24 | -0.01 | |||
| EV/EBITDA | ? | 14.5 | 14.5 | 14.8 | 12.3 | 34.7 | 12 361 | |||
| Debt/EBITDA | 5.50 | 5.49 | 5.78 | 5.39 | 19.2 | 12 351 | ||||
| R&D/CAPEX, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0 | ||||
| CAPEX/Revenue, % | 33.1% | 33.1% | 32.2% | 28.0% | 36.4% | 48.6% | ||||
| Eversource Energy shareholders | ||||||||||
