Rosseti Severnyy Kavkaz Financial Statements (MRKK)
|
|
|
|
Report date
|
|
|
16.03.2020 |
10.03.2021 |
24.03.2022 |
23.03.2023 |
25.03.2024 |
|
03.12.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
21.3 |
27.7 |
34.6 |
41.3 |
48.5 |
|
51.7 |
|
Operating Income, bln rub |
|
|
-18.9 |
-11.9 |
-19.7 |
2.65 |
-11.6 |
|
-14.6 |
|
EBITDA, bln rub |
? |
|
-10.9 |
-8.57 |
-14.0 |
4.66 |
-4.46 |
|
-5.95 |
|
Net profit, bln rub |
? |
|
-17.5 |
-11.5 |
-27.9 |
0.680 |
-11.1 |
|
-13.7 |
|
|
OCF, bln rub |
? |
|
-0.900 |
-4.55 |
0.141 |
-18.5 |
-20.0 |
|
-26.8 |
|
CAPEX, bln rub |
? |
|
2.44 |
2.17 |
3.43 |
3.28 |
3.82 |
|
6.07 |
|
FCF, bln rub |
? |
|
-3.36 |
-6.90 |
-3.41 |
-22.2 |
-23.6 |
|
11.3 |
|
|
Ordinary share dividend yield, %
|
|
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0.0% |
|
Dividend payout ratio, %
|
|
|
0% |
0% |
0% |
0% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
27.3 |
32.5 |
42.2 |
51.1 |
55.7 |
|
60.8 |
|
Amortization, bln rub |
|
|
1.7 |
1.4 |
1.5 |
1.2 |
1.4 |
|
1.5 |
|
Employment expenses, bln rub |
|
|
7.59 |
8.70 |
10.0 |
11.1 |
12.8 |
|
13.8 |
|
Interest expenses, bln rub |
|
|
0.456 |
0.064 |
0.233 |
0.670 |
3.00 |
|
|
|
|
Assets, bln rub |
|
|
21.4 |
28.1 |
17.8 |
23.0 |
27.2 |
|
30.3 |
|
Net Assets, bln rub |
? |
|
-17.1 |
-25.1 |
-46.7 |
-24.9 |
-0.260 |
|
0.810 |
|
Debt, bln rub |
|
|
6.28 |
11.2 |
9.15 |
13.4 |
3.53 |
|
3.62 |
|
Cash, bln rub |
|
|
1.34 |
1.25 |
2.65 |
7.27 |
7.09 |
|
6.05 |
|
Net debt, bln rub |
|
|
4.95 |
9.90 |
6.50 |
6.13 |
-3.56 |
|
-2.43 |
|
|
Ordinary share price, rub |
|
|
30.0 |
28.8 |
27.3 |
11.8 |
24.3 |
|
17.5 |
|
Number of ordinary shares, mln |
|
|
889.3 |
999.4 |
1 185 |
1 828 |
4 067 |
|
4 748 |
|
Free Float, % |
|
|
|
1.24% |
|
|
|
|
|
|
|
Market cap, bln rub |
|
|
26.7 |
28.8 |
32.3 |
21.6 |
98.9 |
|
83.3 |
|
EV, bln rub |
? |
|
31.6 |
38.7 |
38.8 |
27.7 |
95.3 |
|
80.9 |
|
Book value, bln rub |
|
|
-17.3 |
-25.2 |
-46.8 |
-25.2 |
-0.57 |
|
0.56 |
|
|
EPS, rub |
? |
|
-19.7 |
-11.5 |
-23.5 |
0.37 |
-2.72 |
|
-2.89 |
|
FCF/share, rub |
|
|
-3.78 |
-6.90 |
-2.88 |
-12.2 |
-5.80 |
|
2.37 |
|
BV/share, rub |
|
|
-19.4 |
-25.3 |
-39.5 |
-13.8 |
-0.14 |
|
0.12 |
|
|
EBITDA margin, % |
? |
|
-51.2% |
-30.9% |
-40.5% |
11.3% |
-9.2% |
|
-11.5% |
|
Net margin, % |
? |
|
-82.2% |
-41.5% |
-80.6% |
1.6% |
-22.8% |
|
-26.5% |
|
FCF yield, % |
? |
|
-12.6% |
-23.9% |
-10.5% |
-102.9% |
-23.8% |
|
13.5% |
|
ROE, % |
? |
|
102.0% |
45.8% |
59.8% |
-2.7% |
4 257.7% |
|
-1 695.1% |
|
ROA, % |
? |
|
-81.7% |
-40.9% |
-156.8% |
3.0% |
-40.7% |
|
-45.3% |
|
|
P/E |
? |
|
-1.53 |
-2.51 |
-1.16 |
31.8 |
-8.93 |
|
-6.07 |
|
P/FCF |
|
|
-7.94 |
-4.18 |
-9.48 |
-0.97 |
-4.20 |
|
7.40 |
|
P/S |
? |
|
1.25 |
1.04 |
0.94 |
0.52 |
2.04 |
|
1.61 |
|
P/BV |
? |
|
-1.55 |
-1.14 |
-0.69 |
-0.86 |
-173.5 |
|
148.7 |
|
EV/EBITDA |
? |
|
-2.90 |
-4.52 |
-2.77 |
5.95 |
-21.4 |
|
-13.6 |
|
Debt/EBITDA |
|
|
-0.45 |
-1.16 |
-0.46 |
1.32 |
0.80 |
|
0.41 |
|
|
Employees, people |
|
|
8 458 |
11 244 |
|
|
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
2.52 |
2.46 |
|
|
|
|
|
|
Expenses per employee, thousand rub |
|
|
897.6 |
773.7 |
|
|
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
11% |
8% |
10% |
8% |
8% |
|
12% |
|
| Rosseti Severnyy Kavkaz shareholders |
