Rosseti Financial Statements (RSTI)
|
|
|
|
Report date
|
|
|
09.02.2016 |
09.05.2016 |
09.05.2016 |
09.08.2016 |
09.08.2016 |
|
09.08.2016 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
112.5 |
110.6 |
110.6 |
125.9 |
125.9 |
|
473.0 |
|
Operating Income, bln rub |
|
|
8.08 |
1.27 |
2.58 |
16.4 |
15.6 |
|
35.9 |
|
EBITDA, bln rub |
? |
|
12.5 |
5.12 |
5.12 |
20.3 |
20.3 |
|
50.9 |
|
Net profit, bln rub |
? |
|
6.55 |
0.504 |
0.529 |
11.5 |
11.5 |
|
24.1 |
|
|
OCF, bln rub |
? |
|
-0.831 |
2.35 |
2.35 |
14.1 |
14.1 |
|
32.9 |
|
CAPEX, bln rub |
? |
|
3.54 |
4.64 |
4.64 |
6.39 |
6.39 |
|
22.1 |
|
FCF, bln rub |
? |
|
-4.37 |
-2.30 |
-2.30 |
7.71 |
7.71 |
|
10.8 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
|
OPEX, bln rub |
|
|
32.3 |
36.1 |
36.1 |
34.0 |
34.0 |
|
140.2 |
|
Cost of production, bln rub |
|
|
72.1 |
71.9 |
71.9 |
76.4 |
76.4 |
|
296.5 |
|
R&D, bln rub |
|
|
8.70 |
9.20 |
9.20 |
9.29 |
9.29 |
|
37.0 |
|
Interest expenses, bln rub |
|
|
0.098 |
0.093 |
0.093 |
0.079 |
0.079 |
|
0.344 |
|
|
Assets, bln rub |
|
|
694.4 |
710.7 |
710.7 |
717.6 |
717.6 |
|
717.6 |
|
Net Assets, bln rub |
? |
|
549.7 |
560.2 |
560.2 |
565.4 |
565.4 |
|
565.4 |
|
Debt, bln rub |
|
|
23.3 |
20.9 |
20.9 |
20.2 |
20.2 |
|
20.2 |
|
Cash, bln rub |
|
|
177.0 |
170.6 |
170.6 |
177.8 |
177.8 |
|
177.8 |
|
Net debt, bln rub |
|
|
-153.7 |
-149.7 |
-149.7 |
-157.5 |
-157.5 |
|
-157.5 |
|
|
Ordinary share price, rub |
|
|
26.8 |
32.2 |
32.2 |
31.9 |
31.9 |
|
31.9 |
|
Number of ordinary shares, mln |
|
|
28.3 |
28.3 |
28.3 |
28.3 |
28.3 |
|
28.3 |
|
|
Market cap, bln rub |
|
|
759 |
913 |
913 |
905 |
905 |
|
905 |
|
EV, bln rub |
? |
|
605 |
763 |
763 |
748 |
748 |
|
748 |
|
Book value, bln rub |
|
|
443 |
452 |
452 |
460 |
460 |
|
460 |
|
|
EPS, rub |
? |
|
0.23 |
0.02 |
0.02 |
0.41 |
0.41 |
|
0.85 |
|
FCF/share, rub |
|
|
-0.15 |
-0.08 |
-0.08 |
0.27 |
0.27 |
|
0.38 |
|
BV/share, rub |
|
|
15.7 |
16.0 |
16.0 |
16.2 |
16.2 |
|
16.2 |
|
|
EBITDA margin, % |
? |
|
11.1% |
4.63% |
4.63% |
16.1% |
16.1% |
|
10.8% |
|
Net margin, % |
? |
|
5.82% |
0.46% |
0.48% |
9.13% |
9.16% |
|
5.09% |
|
FCF yield, % |
? |
|
0.36% |
-1.46% |
-1.46% |
1.19% |
1.19% |
|
1.19% |
|
ROE, % |
? |
|
7.75% |
2.52% |
2.52% |
4.26% |
4.26% |
|
4.26% |
|
ROA, % |
? |
|
6.14% |
1.98% |
1.98% |
3.35% |
3.35% |
|
3.35% |
|
|
P/E |
? |
|
17.8 |
64.8 |
64.8 |
37.6 |
37.6 |
|
37.6 |
|
P/FCF |
|
|
-173.7 |
-68.5 |
-397.0 |
83.7 |
117.4 |
|
83.7 |
|
P/S |
? |
|
1.49 |
2.05 |
2.05 |
1.91 |
1.91 |
|
1.91 |
|
P/BV |
? |
|
1.71 |
2.02 |
2.02 |
1.97 |
1.97 |
|
1.97 |
|
EV/EBITDA |
? |
|
8.22 |
21.7 |
21.7 |
14.7 |
14.7 |
|
14.7 |
|
Debt/EBITDA |
|
|
-2.09 |
-4.26 |
-4.26 |
-3.10 |
-3.10 |
|
-3.10 |
|
|
R&D/CAPEX, % |
|
|
245.9% |
198.0% |
198.0% |
145.5% |
145.5% |
|
167.6% |
|
|
CAPEX/Revenue, % |
|
|
3.15% |
4.20% |
4.20% |
5.07% |
5.07% |
|
4.66% |
|
| Rosseti shareholders |
