Rosseti LenEnrg Financial Statements (LSNG)
|
|
Report date
|
|
|
16.03.2020 |
19.03.2021 |
18.03.2022 |
14.04.2023 |
18.03.2024 |
|
26.08.2024 |
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
Financial report URL
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
Installed capacity, GW |
|
|
34.1 |
34.6 |
34.3 |
35.2 |
36.2 |
|
36.4 |
Supply of electricity, bln kWh |
|
|
30.6 |
29.6 |
32.3 |
32.1 |
32.3 |
|
26.4 |
Length of the transmission lines, thousand km |
|
|
71.0 |
79.8 |
80.1 |
82.0 |
83.8 |
|
|
|
Revenue, bln rub |
? |
|
82.7 |
82.7 |
93.5 |
95.2 |
108.8 |
|
115.4 |
Operating Income, bln rub |
|
|
17.2 |
16.6 |
20.9 |
24.5 |
22.1 |
|
28.6 |
EBITDA, bln rub |
? |
|
30.1 |
34.9 |
42.4 |
46.7 |
61.3 |
|
67.5 |
Net profit, bln rub |
? |
|
12.0 |
12.0 |
15.5 |
19.9 |
19.9 |
|
25.5 |
|
OCF, bln rub |
? |
|
35.5 |
29.0 |
39.1 |
45.0 |
49.5 |
|
50.4 |
CAPEX, bln rub |
? |
|
25.5 |
28.8 |
34.0 |
29.0 |
37.2 |
|
37.5 |
FCF, bln rub |
? |
|
11.6 |
0.544 |
5.09 |
15.5 |
13.8 |
|
13.1 |
Dividend payout, bln rub
|
|
|
2.07 |
3.65 |
4.95 |
6.08 |
5.70 |
|
5.70 |
|
Dividend, rub/share
|
? |
|
0.0947 |
0.26 |
0.3479 |
0.5023 |
0.4249 |
|
0.4249 |
Ordinary share dividend yield, %
|
|
|
1.3% |
4.9% |
4.2% |
5.9% |
2.3% |
|
2.4% |
Preferred share dividend, rub/share
|
|
|
13.6226 |
15.17 |
21.2238 |
19.2737 |
22.2453 |
|
22.2453 |
Preferred share dividend yield, %
|
|
|
11.1% |
9.9% |
12.5% |
16.2% |
11.8% |
|
10.7% |
Dividend payout ratio, %
|
|
|
17% |
30% |
32% |
31% |
29% |
|
22% |
|
OPEX, bln rub |
|
|
61.0 |
61.6 |
66.2 |
69.5 |
72.9 |
|
74.4 |
Amortization, bln rub |
|
|
|
|
|
19.1 |
20.3 |
|
|
Employment expenses, bln rub |
|
|
9.00 |
10.1 |
11.0 |
12.3 |
13.9 |
|
|
Interest expenses, bln rub |
|
|
2.40 |
1.38 |
1.47 |
2.27 |
2.21 |
|
2.53 |
|
Assets, bln rub |
|
|
214.5 |
219.5 |
235.0 |
255.1 |
267.9 |
|
276.7 |
Net Assets, bln rub |
? |
|
138.2 |
145.0 |
154.6 |
165.8 |
183.5 |
|
196.9 |
Debt, bln rub |
|
|
30.7 |
31.4 |
32.8 |
29.5 |
26.7 |
|
16.6 |
Cash, bln rub |
|
|
8.30 |
1.87 |
8.07 |
15.0 |
23.5 |
|
27.5 |
Net debt, bln rub |
|
|
22.4 |
29.5 |
24.7 |
14.5 |
3.17 |
|
-10.9 |
|
Ordinary share price, rub |
|
|
7.04 |
5.31 |
8.34 |
8.50 |
18.8 |
|
18.0 |
Number of ordinary shares, mln |
|
|
8 524 |
8 524 |
8 524 |
8 524 |
8 524 |
|
8 524 |
Preferred share price, rub |
|
|
122.3 |
153.0 |
169.5 |
118.8 |
188.0 |
|
208.5 |
Number of preferred shares, mln |
|
|
93.3 |
93.3 |
93.3 |
93.3 |
93.3 |
|
93.3 |
Free Float, % |
|
|
|
|
|
1.04% |
|
|
|
|
Market cap, bln rub |
|
|
71.4 |
59.5 |
86.9 |
83.5 |
178.1 |
|
172.5 |
EV, bln rub |
? |
|
93.8 |
89.1 |
111.6 |
98.1 |
181.3 |
|
161.6 |
Book value, bln rub |
|
|
137.4 |
144.2 |
154.0 |
165.2 |
182.9 |
|
196.2 |
|
EPS, rub |
? |
|
1.40 |
1.41 |
1.81 |
2.33 |
2.34 |
|
2.99 |
FCF/share, rub |
|
|
1.36 |
0.06 |
0.60 |
1.82 |
1.62 |
|
1.54 |
BV/share, rub |
|
|
16.1 |
16.9 |
18.1 |
19.4 |
21.5 |
|
23.0 |
|
EBITDA margin, % |
? |
|
36.4% |
42.2% |
45.3% |
49.1% |
56.3% |
|
58.5% |
Net margin, % |
? |
|
14.5% |
14.5% |
16.5% |
20.9% |
18.3% |
|
22.0% |
FCF yield, % |
? |
|
19.3% |
1.2% |
7.2% |
21.4% |
8.6% |
|
8.6% |
ROE, % |
? |
|
8.7% |
8.3% |
10.0% |
12.0% |
10.9% |
|
12.9% |
ROA, % |
? |
|
5.6% |
5.5% |
6.6% |
7.8% |
7.4% |
|
9.2% |
|
P/E |
? |
|
5.97 |
4.96 |
5.62 |
4.21 |
8.93 |
|
6.78 |
P/FCF |
|
|
6.17 |
109.4 |
17.1 |
5.39 |
12.9 |
|
13.1 |
P/S |
? |
|
0.86 |
0.72 |
0.93 |
0.88 |
1.64 |
|
1.49 |
P/BV |
? |
|
0.52 |
0.41 |
0.56 |
0.51 |
0.97 |
|
0.88 |
EV/EBITDA |
? |
|
3.12 |
2.55 |
2.63 |
2.10 |
2.96 |
|
2.40 |
Debt/EBITDA |
|
|
0.74 |
0.85 |
0.58 |
0.31 |
0.05 |
|
-0.16 |
|
Employees, people |
|
|
|
8 516 |
7 923 |
7 935 |
8 034 |
|
|
Labour productivity, mln rub/person/year |
|
|
|
9.71 |
11.8 |
12.0 |
13.5 |
|
|
Expenses per employee, thousand rub |
|
|
|
1 188 |
1 388 |
1 554 |
1 731 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
Price/Capacity, rub/kW |
|
|
2 753 |
2 571 |
3 253 |
2 784 |
5 006 |
|
4 443 |
CAPEX/Revenue, % |
|
|
31% |
35% |
36% |
30% |
34% |
|
32% |
|
Rosseti LenEnrg shareholders |