Perm' EnergoSbyt Financial Statements (PMSB)
|
|
|
|
Report date
|
|
|
25.02.2020 |
26.03.2021 |
16.03.2022 |
03.04.2023 |
03.04.2024 |
|
28.10.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
39.8 |
38.2 |
40.9 |
42.0 |
45.3 |
|
47.2 |
|
Operating Income, bln rub |
|
|
1.17 |
1.16 |
1.11 |
1.39 |
1.63 |
|
1.47 |
|
Net profit, bln rub |
? |
|
0.956 |
0.900 |
0.950 |
1.08 |
1.64 |
|
2.04 |
|
|
OCF, bln rub |
? |
|
0.180 |
1.35 |
1.000 |
1.45 |
1.89 |
|
|
|
CAPEX, bln rub |
? |
|
0.048 |
0.061 |
0.047 |
0.056 |
0.150 |
|
|
|
FCF, bln rub |
? |
|
0.132 |
1.29 |
0.953 |
1.39 |
1.74 |
|
|
|
Dividend payout, bln rub
|
|
|
0.557 |
0.590 |
0.666 |
0.737 |
1.35 |
|
2.30 |
|
|
Dividend, rub/share
|
? |
|
11.71 |
12.5 |
14 |
15.5 |
28.4 |
|
48.4 |
|
Ordinary share dividend yield, %
|
|
|
12.4% |
8.6% |
9.1% |
13.9% |
15.5% |
|
18.9% |
|
Preferred share dividend, rub/share
|
|
|
11.71 |
12.5 |
14 |
15.5 |
28.4 |
|
48.4 |
|
Preferred share dividend yield, %
|
|
|
12.8% |
9.2% |
9.7% |
12.8% |
14.5% |
|
16.9% |
|
Dividend payout ratio, %
|
|
|
58% |
66% |
70% |
68% |
82% |
|
113% |
|
|
OPEX, bln rub |
|
|
1.45 |
1.34 |
1.47 |
1.58 |
1.96 |
|
2.13 |
|
Cost of production, bln rub |
|
|
37.2 |
35.7 |
38.3 |
39.1 |
41.7 |
|
43.6 |
|
Employment expenses, bln rub |
|
|
0.940 |
0.944 |
0.953 |
1.000 |
1.21 |
|
|
|
|
Assets, bln rub |
|
|
5.68 |
6.84 |
7.61 |
8.22 |
9.50 |
|
8.00 |
|
Net Assets, bln rub |
? |
|
1.82 |
2.16 |
2.53 |
2.95 |
3.85 |
|
3.85 |
|
Cash, bln rub |
|
|
1.08 |
1.86 |
2.10 |
3.00 |
4.26 |
|
3.63 |
|
Net debt, bln rub |
|
|
-1.08 |
-1.86 |
-2.10 |
-3.00 |
-4.26 |
|
-3.63 |
|
|
Ordinary share price, rub |
|
|
94.6 |
145.0 |
154.6 |
111.5 |
182.9 |
|
256.4 |
|
Number of ordinary shares, mln |
|
|
36.2 |
36.2 |
36.2 |
36.2 |
36.2 |
|
36.2 |
|
Preferred share price, rub |
|
|
91.6 |
136.0 |
144.8 |
120.8 |
195.2 |
|
285.6 |
|
Number of preferred shares, mln |
|
|
11.4 |
11.4 |
11.4 |
11.4 |
11.4 |
|
11.4 |
|
|
Market cap, bln rub |
|
|
4.47 |
6.79 |
7.24 |
5.41 |
8.84 |
|
12.5 |
|
EV, bln rub |
? |
|
3.39 |
4.93 |
5.14 |
2.41 |
4.58 |
|
8.90 |
|
Book value, bln rub |
|
|
1.82 |
2.16 |
2.53 |
2.95 |
3.85 |
|
3.85 |
|
|
EPS, rub |
? |
|
26.4 |
24.9 |
26.2 |
29.9 |
45.3 |
|
56.2 |
|
FCF/share, rub |
|
|
3.65 |
35.6 |
26.3 |
38.4 |
48.1 |
|
0 |
|
BV/share, rub |
|
|
50.3 |
59.7 |
69.9 |
81.5 |
106.3 |
|
106.3 |
|
|
EBITDA margin, % |
? |
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0 |
|
Net margin, % |
? |
|
2.4% |
2.4% |
2.3% |
2.6% |
3.6% |
|
4.3% |
|
FCF yield, % |
? |
|
3.9% |
24.6% |
17.0% |
34.4% |
26.3% |
|
0.0% |
|
ROE, % |
? |
|
52.5% |
41.7% |
37.5% |
36.7% |
42.6% |
|
52.9% |
|
ROA, % |
? |
|
16.8% |
13.2% |
12.5% |
13.2% |
17.3% |
|
25.4% |
|
|
P/E |
? |
|
4.67 |
7.55 |
7.62 |
4.99 |
5.39 |
|
6.16 |
|
P/FCF |
|
|
33.8 |
5.27 |
7.60 |
3.89 |
5.08 |
|
|
|
P/S |
? |
|
0.11 |
0.18 |
0.18 |
0.13 |
0.20 |
|
0.27 |
|
P/BV |
? |
|
2.45 |
3.15 |
2.86 |
1.83 |
2.30 |
|
3.25 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
|
|
|
CAPEX/Revenue, % |
|
|
0% |
0% |
0% |
0% |
0% |
|
0 |
|
| Perm' EnergoSbyt shareholders |
