Rosseti Kuban Financial Statements (KUBE)

Россети Кубаньsmart-lab.ru   2020 2021 2022 2023 2024
Report date 26.02.2021 01.03.2022 23.03.2023 18.03.2024 19.03.2025
Currency RUB RUB RUB RUB RUB
Financial report URL
Installed capacity, GW 16.5 17.2
Average electricity price, rub/kW*h 2.66 2.76
Supply of electricity, bln kWh 20.7 22.7
Length of the transmission lines, thousand km 92.2 93.0
Revenue, bln rub ? 49.4 57.7 63.7 74.6 88.1
Operating Income, bln rub 2.39 7.62 10.6 12.4 18.2
EBITDA, bln rub ? 6.94 12.3 16.9 17.6 26.7
Net profit, bln rub ? -1.50 1.71 5.24 6.17 10.9
OCF, bln rub ? 3.80 8.50 12.1 20.8 20.7
CAPEX, bln rub ? 4.48 5.89 9.95 15.1 19.9
FCF, bln rub ? -0.680 2.61 2.15 5.67 0.830
Dividend payout, bln rub 0.932 2.78 1.95
Dividend, rub/share ? 2.79 8.1004 4.8743
Ordinary share dividend yield, % 0.0% 4.2% 14.3% 1.6%
Dividend payout ratio, % 0% 55% 53% 32% 0%
Cost of production, bln rub 46.8 49.8 53.0 62.1 69.8
Employment expenses, bln rub 6.80 6.86 7.86 7.06 7.93
Interest expenses, bln rub 1.49 1.67 2.35 2.09 4.00
Assets, bln rub 77.4 79.6 95.9 116.4 135.5
Net Assets, bln rub ? 37.8 40.2 45.3 54.2 63.1
Debt, bln rub 23.4 20.9 20.9 20.2 24.5
Cash, bln rub 0.720 1.96 4.12 13.0 17.1
Net debt, bln rub 22.7 18.9 16.8 7.20 7.44
Ordinary share price, rub 68.9 66.5 56.5 311.8
Number of ordinary shares, mln 334.7 342.3 363.3 399.0 399.0
Market cap, bln rub 23.1 22.8 20.5 124.4 0.00
EV, bln rub ? 45.7 41.7 37.3 131.6 7.44
Book value, bln rub 37.8 40.2 45.3 54.2 63.1
EPS, rub ? -4.48 5.00 14.4 15.5 27.3
FCF/share, rub -2.03 7.63 5.92 14.2 2.08
BV/share, rub 113.0 117.4 124.6 135.9 158.1
EBITDA margin, % ? 14.0% 21.2% 26.5% 23.6% 30.3%
Net margin, % ? -3.0% 3.0% 8.2% 8.3% 12.4%
FCF yield, % ? -2.9% 11.5% 10.5% 4.6%
ROE, % ? -4.0% 4.3% 11.6% 11.4% 17.3%
ROA, % ? -1.9% 2.1% 5.5% 5.3% 8.0%
P/E ? -15.4 13.3 3.92 20.2 0.00
P/FCF -33.9 8.72 9.55 21.9 0.00
P/S ? 0.47 0.39 0.32 1.67 0.00
P/BV ? 0.61 0.57 0.45 2.29 0.00
EV/EBITDA ? 6.59 3.40 2.21 7.49 0.28
Debt/EBITDA 3.27 1.54 0.99 0.41 0.28
Employees, people 8 959 8 876
Labour productivity, mln rub/person/year 5.51 6.50
Expenses per employee, thousand rub 759.0 772.9
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00% 0.00%
Price/Capacity, rub/kW 2 765 2 423
CAPEX/Revenue, % 9% 10% 16% 20% 23%
Rosseti Kuban shareholders