TNS energo Kuban Company Financial Statements (KBSB)
|
|
|
|
Report date
|
|
|
06.05.2020 |
20.05.2021 |
29.04.2022 |
02.05.2024 |
02.05.2024 |
|
02.05.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
49.5 |
50.3 |
55.4 |
60.8 |
67.7 |
|
67.7 |
|
Operating Income, bln rub |
|
|
0.317 |
0.260 |
0.656 |
1.77 |
4.51 |
|
4.51 |
|
EBITDA, bln rub |
? |
|
0.320 |
0.260 |
0.656 |
1.83 |
4.59 |
|
4.59 |
|
Net profit, bln rub |
? |
|
0.019 |
-0.500 |
0.074 |
1.26 |
3.87 |
|
3.87 |
|
|
OCF, bln rub |
? |
|
-0.393 |
1.29 |
-0.300 |
1.68 |
4.42 |
|
4.42 |
|
CAPEX, bln rub |
? |
|
0.097 |
0.064 |
0.267 |
0.200 |
0.320 |
|
0.320 |
|
FCF, bln rub |
? |
|
-0.480 |
1.22 |
-0.474 |
1.72 |
4.34 |
|
4.34 |
|
Dividend payout, bln rub
|
|
|
|
|
0.325 |
0.275 |
|
|
0.360 |
|
|
Dividend, rub/share
|
? |
|
|
|
18.19 |
15.39 |
|
|
20.146 |
|
Ordinary share dividend yield, %
|
|
|
0.0% |
0.0% |
13.0% |
10.2% |
0.0% |
|
3.7% |
|
Dividend payout ratio, %
|
|
|
0% |
0% |
439% |
22% |
0% |
|
9% |
|
|
OPEX, bln rub |
|
|
57.5 |
57.8 |
57.8 |
67.8 |
74.6 |
|
74.6 |
|
Amortization, bln rub |
|
|
|
|
|
0.1 |
0.1 |
|
0.1 |
|
Employment expenses, bln rub |
|
|
0.850 |
0.820 |
0.780 |
0.820 |
0.970 |
|
|
|
Interest expenses, bln rub |
|
|
0.512 |
0.504 |
0.524 |
0.600 |
0.110 |
|
0.110 |
|
|
Assets, bln rub |
|
|
11.1 |
11.8 |
10.4 |
10.5 |
15.6 |
|
15.6 |
|
Net Assets, bln rub |
? |
|
-0.590 |
-0.914 |
-63.0 |
0.240 |
6.85 |
|
6.85 |
|
Debt, bln rub |
|
|
4.56 |
4.19 |
3.70 |
2.75 |
0.000 |
|
0.000 |
|
Cash, bln rub |
|
|
0.370 |
1.19 |
0.357 |
0.590 |
2.23 |
|
2.23 |
|
Net debt, bln rub |
|
|
4.19 |
3.00 |
3.34 |
2.16 |
-2.23 |
|
-2.23 |
|
|
Ordinary share price, rub |
|
|
132.0 |
128.5 |
139.5 |
151.0 |
480.0 |
|
537.5 |
|
Number of ordinary shares, mln |
|
|
17.9 |
17.9 |
17.9 |
17.9 |
17.9 |
|
17.9 |
|
|
Market cap, bln rub |
|
|
2.36 |
2.30 |
2.49 |
2.70 |
8.58 |
|
9.60 |
|
EV, bln rub |
? |
|
6.55 |
5.30 |
5.84 |
4.86 |
6.35 |
|
7.37 |
|
Book value, bln rub |
|
|
-0.59 |
-0.91 |
-63.0 |
0.24 |
6.85 |
|
6.85 |
|
|
EPS, rub |
? |
|
1.06 |
-28.0 |
4.14 |
70.5 |
216.6 |
|
216.6 |
|
FCF/share, rub |
|
|
-26.9 |
68.3 |
-26.5 |
96.3 |
242.9 |
|
242.9 |
|
BV/share, rub |
|
|
-33.0 |
-51.1 |
-3 526 |
13.4 |
383.3 |
|
383.3 |
|
|
EBITDA margin, % |
? |
|
0.6% |
0.5% |
1.2% |
3.0% |
6.8% |
|
6.8% |
|
Net margin, % |
? |
|
0.0% |
-1.0% |
0.1% |
2.1% |
5.7% |
|
5.7% |
|
FCF yield, % |
? |
|
-20.3% |
53.2% |
-19.0% |
63.7% |
50.6% |
|
45.2% |
|
ROE, % |
? |
|
-3.2% |
54.7% |
-0.1% |
525.0% |
56.5% |
|
56.5% |
|
ROA, % |
? |
|
0.2% |
-4.2% |
0.7% |
12.0% |
24.8% |
|
24.8% |
|
|
P/E |
? |
|
124.1 |
-4.59 |
33.7 |
2.14 |
2.22 |
|
2.48 |
|
P/FCF |
|
|
-4.91 |
1.88 |
-5.26 |
1.57 |
1.98 |
|
2.21 |
|
P/S |
? |
|
0.05 |
0.05 |
0.04 |
0.04 |
0.13 |
|
0.14 |
|
P/BV |
? |
|
-4.00 |
-2.51 |
-0.04 |
11.2 |
1.25 |
|
1.40 |
|
EV/EBITDA |
? |
|
20.5 |
20.4 |
8.90 |
2.65 |
1.38 |
|
1.61 |
|
Debt/EBITDA |
|
|
13.1 |
11.5 |
5.10 |
1.18 |
-0.49 |
|
-0.49 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0% |
0% |
0% |
0% |
0% |
|
0% |
|
| TNS energo Kuban Company shareholders |
