Rosseti Ural Financial Statements (MRKU)

Россети Уралsmart-lab.ru   2020 2021 2022 2023 2024   LTM ?
Report date 26.02.2021 24.02.2022 22.03.2023 18.03.2024 19.03.2025   19.03.2025
Currency RUB RUB RUB RUB RUB   RUB
Financial report URL  
Supply of electricity, bln kWh 56.8 59.7 60.3 60.7  
Revenue, bln rub ? 76.1 82.8 88.7 105.3 114.0   114.0
Operating Income, bln rub 2.05 5.47 6.65 12.9 12.7   12.7
EBITDA, bln rub ? 6.96 13.8 12.3 24.1 28.4  
Net profit, bln rub ? 0.019 5.17 3.27 12.9 14.3   14.3
OCF, bln rub ? 5.77 11.9 11.3 17.7 18.1  
CAPEX, bln rub ? 8.40 11.1 10.4 17.0 15.3  
FCF, bln rub ? -2.63 0.810 0.950 0.700 2.84  
Dividend payout, bln rub 2.18 2.10 4.76   3.35
Dividend, rub/share ? 0.0249 0.02397 0.05441   0.03836
Ordinary share dividend yield, % 0.0% 14.0% 12.2% 14.8% 0.0%   10.4%
Dividend payout ratio, % 0% 42% 64% 37% 0%   24%
OPEX, bln rub 1.49 1.58 1.75 1.95 2.10   2.10
Cost of production, bln rub 72.5 75.7 80.3 90.4 99.2   99.2
Employment expenses, bln rub 12.3 13.5 17.8 17.7 20.1  
Interest expenses, bln rub 0.940 1.01 1.41 1.37 2.45  
Assets, bln rub 79.2 87.7 92.7 108.0 123.9   123.9
Net Assets, bln rub ? 40.8 46.0 44.1 55.6 62.3   62.3
Debt, bln rub 18.8 17.8 18.8 19.9 23.9   23.9
Cash, bln rub 1.15 1.83 2.64 3.10 7.06   7.06
Net debt, bln rub 17.7 16.0 16.1 16.8 16.9   16.9
Ordinary share price, rub 0.158 0.178 0.196 0.367 0.344   0.369
Number of ordinary shares, mln 87 431 87 431 87 431 87 431 87 431   87 431
Free Float, % 9.86%  
Market cap, bln rub 13.8 15.5 17.1 32.1 30.0   32.2
EV, bln rub ? 31.4 31.6 33.3 48.9 46.9   49.1
Book value, bln rub 40.8 46.0 44.1 55.6 62.3   62.3
EPS, rub ? 0.00 0.06 0.04 0.15 0.16   0.16
FCF/share, rub -0.03 0.01 0.01 0.01 0.03   0
BV/share, rub 0.47 0.53 0.50 0.64 0.71   0.71
EBITDA margin, % ? 9.1% 16.7% 13.9% 22.9% 24.9%   0
Net margin, % ? 0.0% 6.2% 3.7% 12.2% 12.5%   12.5%
FCF yield, % ? -19.1% 5.2% 5.5% 2.2% 9.5%   0.0%
ROE, % ? 0.0% 11.3% 7.4% 23.1% 22.9%   22.9%
ROA, % ? 0.0% 5.9% 3.5% 11.9% 11.5%   11.5%
P/E ? 725.2 3.01 5.24 2.50 2.11   2.26
P/FCF -5.24 19.2 18.0 45.8 10.6  
P/S ? 0.18 0.19 0.19 0.30 0.26   0.28
P/BV ? 0.34 0.34 0.39 0.58 0.48   0.52
EV/EBITDA ? 4.52 2.29 2.70 2.03 1.65  
Debt/EBITDA 2.54 1.16 1.31 0.70 0.59  
Employees, people 15 537  
Labour productivity, mln rub/person/year 4.90  
Expenses per employee, thousand rub 791.0  
R&D/CAPEX, % 0.00% 0.00% 0.00% 0.00% 0.00%  
CAPEX/Revenue, % 11% 13% 12% 16% 13%   0
Rosseti Ural shareholders