TNS energo Mariy El Financial Statements (MISB)
|
|
|
|
Report date
|
|
|
23.03.2020 |
30.03.2021 |
21.03.2022 |
28.02.2023 |
25.03.2024 |
|
26.04.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
8.17 |
8.17 |
8.90 |
9.01 |
9.85 |
|
9.93 |
|
Operating Income, bln rub |
|
|
0.340 |
0.325 |
0.438 |
0.675 |
0.810 |
|
0.808 |
|
Net profit, bln rub |
? |
|
0.133 |
0.137 |
0.429 |
0.470 |
2.25 |
|
3.18 |
|
|
OCF, bln rub |
? |
|
0.132 |
0.309 |
0.580 |
0.580 |
0.925 |
|
|
|
CAPEX, bln rub |
? |
|
0.094 |
0.045 |
0.049 |
0.065 |
0.074 |
|
|
|
FCF, bln rub |
? |
|
0.038 |
0.264 |
0.530 |
0.520 |
0.850 |
|
|
|
Dividend payout, bln rub
|
|
|
0.100 |
|
0.256 |
0.180 |
|
|
|
|
|
Dividend, rub/share
|
? |
|
0.754746 |
|
1.92445 |
1.0923 |
|
|
|
|
Ordinary share dividend yield, %
|
|
|
6.6% |
0.0% |
13.4% |
6.9% |
0.0% |
|
0.0% |
|
Preferred share dividend, rub/share
|
|
|
0.754746 |
|
1.92445 |
4.404 |
|
|
|
|
Preferred share dividend yield, %
|
|
|
8.8% |
0.0% |
18.5% |
30.2% |
0.0% |
|
0.0% |
|
Dividend payout ratio, %
|
|
|
75% |
0% |
60% |
38% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
3.84 |
3.70 |
3.95 |
3.86 |
4.43 |
|
4.49 |
|
Cost of production, bln rub |
|
|
4.00 |
4.12 |
4.51 |
4.48 |
4.62 |
|
4.64 |
|
|
Assets, bln rub |
|
|
2.08 |
2.30 |
2.11 |
2.02 |
4.69 |
|
6.22 |
|
Net Assets, bln rub |
? |
|
0.353 |
0.391 |
0.820 |
1.08 |
3.23 |
|
4.53 |
|
Debt, bln rub |
|
|
0.900 |
0.976 |
0.400 |
0.000 |
0.000 |
|
0.000 |
|
Cash, bln rub |
|
|
0.006 |
0.300 |
0.254 |
0.095 |
0.900 |
|
1.13 |
|
Net debt, bln rub |
|
|
0.89 |
0.68 |
0.15 |
-0.10 |
-0.90 |
|
-1.13 |
|
|
Ordinary share price, rub |
|
|
11.4 |
12.9 |
14.4 |
15.8 |
65.1 |
|
57.1 |
|
Number of ordinary shares, mln |
|
|
121.8 |
121.8 |
121.8 |
121.8 |
121.8 |
|
121.8 |
|
Preferred share price, rub |
|
|
8.60 |
11.8 |
10.4 |
14.6 |
55.3 |
|
51.1 |
|
Number of preferred shares, mln |
|
|
10.7 |
10.7 |
10.7 |
10.7 |
10.7 |
|
10.7 |
|
|
Market cap, bln rub |
|
|
1.48 |
1.70 |
1.87 |
2.08 |
8.52 |
|
7.50 |
|
EV, bln rub |
? |
|
2.37 |
2.37 |
2.01 |
1.99 |
7.62 |
|
6.37 |
|
Book value, bln rub |
|
|
0.35 |
0.39 |
0.82 |
1.08 |
3.23 |
|
4.53 |
|
|
EPS, rub |
? |
|
1.09 |
1.12 |
3.52 |
3.86 |
18.5 |
|
26.1 |
|
FCF/share, rub |
|
|
0.31 |
2.17 |
4.35 |
4.27 |
6.98 |
|
0 |
|
BV/share, rub |
|
|
2.90 |
3.21 |
6.73 |
8.86 |
26.5 |
|
37.2 |
|
|
EBITDA margin, % |
? |
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0 |
|
Net margin, % |
? |
|
1.6% |
1.7% |
4.8% |
5.2% |
22.8% |
|
32.0% |
|
FCF yield, % |
? |
|
2.7% |
16.8% |
30.2% |
27.0% |
10.7% |
|
0.0% |
|
ROE, % |
? |
|
37.7% |
35.0% |
52.3% |
43.5% |
69.7% |
|
70.2% |
|
ROA, % |
? |
|
6.4% |
5.9% |
20.3% |
23.3% |
48.0% |
|
51.1% |
|
|
P/E |
? |
|
11.1 |
12.4 |
4.35 |
4.43 |
3.79 |
|
2.36 |
|
P/FCF |
|
|
39.0 |
6.43 |
3.52 |
4.00 |
10.0 |
|
|
|
P/S |
? |
|
0.18 |
0.21 |
0.21 |
0.23 |
0.87 |
|
0.76 |
|
P/BV |
? |
|
4.19 |
4.34 |
2.27 |
1.93 |
2.64 |
|
1.66 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
|
|
|
CAPEX/Revenue, % |
|
|
1% |
1% |
1% |
1% |
1% |
|
0 |
|
| TNS energo Mariy El shareholders |
