Rosseti LenEnrg Financial Statements (LSNG)
|
|
Report date
|
|
|
01.03.2021 |
02.03.2022 |
28.03.2023 |
18.03.2024 |
20.03.2025 |
|
20.03.2025 |
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
Financial report URL
|
|
|
|
|
|
|
|
|
|
Presentation URL
|
|
|
|
|
|
|
|
|
|
|
Installed capacity, GW |
|
|
34.6 |
34.3 |
35.2 |
36.0 |
36.9 |
|
36.9 |
Supply of electricity, bln kWh |
|
|
29.6 |
32.3 |
32.1 |
32.3 |
33.6 |
|
33.6 |
Length of the transmission lines, thousand km |
|
|
79.8 |
80.1 |
82.0 |
83.8 |
85.4 |
|
85.4 |
|
Revenue, bln rub |
? |
|
82.7 |
93.4 |
95.1 |
108.8 |
122.7 |
|
122.7 |
Operating Income, bln rub |
|
|
22.1 |
26.2 |
28.3 |
32.8 |
39.3 |
|
39.3 |
EBITDA, bln rub |
? |
|
32.8 |
42.8 |
46.1 |
61.1 |
67.0 |
|
67.0 |
Net profit, bln rub |
? |
|
14.2 |
19.8 |
18.0 |
20.8 |
24.2 |
|
24.2 |
|
OCF, bln rub |
? |
|
29.0 |
39.1 |
46.5 |
50.4 |
63.7 |
|
|
CAPEX, bln rub |
? |
|
28.3 |
34.0 |
28.4 |
35.7 |
44.1 |
|
|
FCF, bln rub |
? |
|
0.680 |
5.13 |
18.1 |
14.8 |
19.6 |
|
|
Dividend payout, bln rub
|
|
|
3.65 |
4.95 |
6.08 |
5.70 |
|
|
|
|
Dividend, rub/share
|
? |
|
0.26 |
0.3479 |
0.5023 |
0.4249 |
|
|
|
Ordinary share dividend yield, %
|
|
|
4.9% |
4.2% |
5.9% |
2.3% |
0.0% |
|
0.0% |
Preferred share dividend, rub/share
|
|
|
15.17 |
21.2238 |
19.2737 |
22.2453 |
|
|
|
Preferred share dividend yield, %
|
|
|
9.9% |
12.5% |
16.2% |
11.8% |
0.0% |
|
0 |
Dividend payout ratio, %
|
|
|
26% |
25% |
34% |
27% |
0% |
|
0 |
|
OPEX, bln rub |
|
|
0.209 |
0.231 |
0.223 |
0.044 |
0.042 |
|
|
Cost of production, bln rub |
|
|
60.4 |
66.9 |
66.6 |
76.0 |
83.3 |
|
83.3 |
Employment expenses, bln rub |
|
|
9.52 |
9.87 |
11.3 |
12.4 |
16.1 |
|
|
Interest expenses, bln rub |
|
|
0.290 |
0.410 |
0.217 |
0.041 |
0.150 |
|
|
|
Assets, bln rub |
|
|
255.1 |
279.7 |
274.2 |
288.6 |
330.4 |
|
330.4 |
Net Assets, bln rub |
? |
|
173.0 |
189.5 |
167.9 |
186.4 |
205.0 |
|
205.0 |
Debt, bln rub |
|
|
29.1 |
30.4 |
28.2 |
25.8 |
26.7 |
|
26.7 |
Cash, bln rub |
|
|
1.78 |
5.03 |
14.8 |
22.9 |
37.3 |
|
37.3 |
Net debt, bln rub |
|
|
27.3 |
25.4 |
13.5 |
2.94 |
-10.6 |
|
-10.6 |
|
Ordinary share price, rub |
|
|
5.31 |
8.34 |
8.50 |
18.8 |
13.7 |
|
14.1 |
Number of ordinary shares, mln |
|
|
8 524 |
8 524 |
8 524 |
8 524 |
8 524 |
|
8 524 |
Preferred share price, rub |
|
|
153.0 |
169.5 |
118.8 |
188.0 |
214.0 |
|
198.0 |
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 |
|
|
59.5 |
86.9 |
83.5 |
178.1 |
136.3 |
|
138.4 |
EV, bln rub |
? |
|
86.8 |
112.3 |
97.0 |
181.1 |
125.7 |
|
127.8 |
Book value, bln rub |
|
|
173.0 |
189.5 |
167.9 |
186.4 |
205.0 |
|
205.0 |
|
EPS, rub |
? |
|
1.66 |
2.32 |
2.11 |
2.43 |
2.84 |
|
2.84 |
FCF/share, rub |
|
|
0.08 |
0.60 |
2.12 |
1.73 |
2.30 |
|
0 |
BV/share, rub |
|
|
20.3 |
22.2 |
19.7 |
21.9 |
24.1 |
|
24.1 |
|
EBITDA margin, % |
? |
|
39.7% |
45.8% |
48.5% |
56.2% |
54.7% |
|
54.7% |
Net margin, % |
? |
|
17.1% |
21.2% |
18.9% |
19.1% |
19.7% |
|
19.7% |
FCF yield, % |
? |
|
1.5% |
7.2% |
24.9% |
9.2% |
16.8% |
|
0.0% |
ROE, % |
? |
|
8.2% |
10.4% |
10.7% |
11.1% |
11.8% |
|
11.8% |
ROA, % |
? |
|
5.5% |
7.1% |
6.6% |
7.2% |
7.3% |
|
7.3% |
|
P/E |
? |
|
4.21 |
4.39 |
4.65 |
8.58 |
5.63 |
|
5.72 |
P/FCF |
|
|
87.5 |
16.9 |
4.63 |
12.1 |
6.95 |
|
|
P/S |
? |
|
0.72 |
0.93 |
0.88 |
1.64 |
1.11 |
|
1.13 |
P/BV |
? |
|
0.34 |
0.46 |
0.50 |
0.96 |
0.66 |
|
0.68 |
EV/EBITDA |
? |
|
2.65 |
2.63 |
2.11 |
2.96 |
1.88 |
|
1.91 |
Debt/EBITDA |
|
|
0.83 |
0.59 |
0.29 |
0.05 |
-0.16 |
|
-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 |
|
|
1 118 |
1 246 |
1 419 |
1 542 |
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
|
|
Price/Capacity, rub/kW |
|
|
2 506 |
3 271 |
2 754 |
5 024 |
3 405 |
|
3 462 |
CAPEX/Revenue, % |
|
|
34% |
36% |
30% |
33% |
36% |
|
0 |
|
Rosseti LenEnrg shareholders |