Rosseti Kuban Financial Statements (KUBE)

Россети Кубаньsmart-lab.ru   2020 2021 2022 2023 2024   LTM ?
Report date 10.03.2021 17.03.2022 23.03.2023 18.03.2024 19.03.2025   19.03.2025
Currency RUB RUB RUB RUB RUB   RUB
Financial report URL  
Annual 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 ? 49.6 58.0 64.2 75.1 88.6   88.6
Operating Income, bln rub 0.986 4.87 9.90 10.8 17.1   17.1
EBITDA, bln rub ? 4.86 8.93 16.2 18.1 27.0   27.0
Net profit, bln rub ? -1.24 1.86 5.70 6.82 11.5   11.5
OCF, bln rub ? 5.21 10.1 15.0 23.3 20.7   20.7
CAPEX, bln rub ? 4.90 6.01 11.0 15.2 19.8   19.8
FCF, bln rub ? -0.600 2.81 2.78 7.10 1.90   1.90
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% 50% 49% 29% 0%   0%
OPEX, bln rub 49.3 53.4 55.4 65.1 72.9   72.9
Amortization, bln rub 5.7 5.7 6.2 6.6 7.1   7.1
Employment expenses, bln rub 7.48 8.10 9.11 10.00 11.2   11.2
Interest expenses, bln rub 1.51 2.10 2.75 2.35 4.08   4.08
Assets, bln rub 75.9 76.9 87.3 106.5 129.3   129.3
Net Assets, bln rub ? 32.8 35.5 40.3 49.9 59.5   59.5
Debt, bln rub 29.5 25.9 24.9 22.8 26.0   26.0
Cash, bln rub 0.750 1.98 4.20 13.1 17.4   17.4
Net debt, bln rub 28.8 23.9 20.7 9.66 8.60   8.60
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   399.0
Market cap, bln rub 23.1 22.8 20.5 124.4 0.00   0.00
EV, bln rub ? 51.8 46.7 41.2 134.1 8.60   8.60
Book value, bln rub 32.5 35.2 40.1 49.5 59.1   59.1
EPS, rub ? -3.71 5.43 15.7 17.1 28.7   28.7
FCF/share, rub -1.79 8.21 7.65 17.8 4.76   4.76
BV/share, rub 97.1 102.8 110.5 124.0 148.0   148.0
EBITDA margin, % ? 9.8% 15.4% 25.2% 24.0% 30.5%   30.5%
Net margin, % ? -2.5% 3.2% 8.9% 9.1% 12.9%   12.9%
FCF yield, % ? -2.6% 12.3% 13.5% 5.7%  
ROE, % ? -3.8% 5.2% 14.1% 13.7% 19.3%   19.3%
ROA, % ? -1.6% 2.4% 6.5% 6.4% 8.9%   8.9%
P/E ? -18.6 12.2 3.60 18.2 0.00   0.00
P/FCF -38.4 8.10 7.38 17.5 0.00   0.00
P/S ? 0.47 0.39 0.32 1.66 0.00   0.00
P/BV ? 0.71 0.65 0.51 2.51 0.00   0.00
EV/EBITDA ? 10.7 5.23 2.54 7.43 0.32   0.32
Debt/EBITDA 5.92 2.68 1.28 0.54 0.32   0.32
Employees, people 8 959 8 876  
Labour productivity, mln rub/person/year 5.53 6.54  
Expenses per employee, thousand rub 834.9 912.6  
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00% 0.00%   0.00%
Price/Capacity, rub/kW 3 132 2 715  
CAPEX/Revenue, % 10% 10% 17% 20% 22%   22%
Rosseti Kuban shareholders