Tomsk raspredelit. komp Financial Statements (TORS)
|
|
|
|
Report date
|
|
|
25.02.2021 |
16.03.2022 |
22.03.2023 |
15.03.2024 |
18.03.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
Installed capacity, GW |
|
|
3.95 |
|
|
|
|
|
Average electricity price, rub/kW*h |
|
|
1.59 |
|
|
|
|
|
Supply of electricity, bln kWh |
|
|
4.24 |
|
|
|
|
|
Length of the transmission lines, thousand km |
|
|
18.7 |
|
|
|
|
|
|
Revenue, bln rub |
? |
|
6.60 |
7.30 |
8.41 |
9.32 |
9.97 |
|
Operating Income, bln rub |
|
|
-0.374 |
-0.125 |
0.480 |
0.544 |
0.379 |
|
EBITDA, bln rub |
? |
|
0.158 |
|
|
|
|
|
Net profit, bln rub |
? |
|
-0.370 |
-0.156 |
0.303 |
0.357 |
0.184 |
|
|
OCF, bln rub |
? |
|
0.239 |
0.360 |
0.860 |
0.945 |
0.823 |
|
CAPEX, bln rub |
? |
|
|
0.522 |
0.550 |
0.790 |
0.939 |
|
FCF, bln rub |
? |
|
|
-0.162 |
0.310 |
0.154 |
-0.116 |
|
Dividend payout, bln rub
|
|
|
|
|
0.155 |
|
|
|
|
Dividend, rub/share
|
? |
|
|
|
0.0352 |
0.0236 |
|
|
Ordinary share dividend yield, %
|
|
|
0.0% |
0.0% |
12.3% |
3.6% |
0.0% |
|
Preferred share dividend, rub/share
|
|
|
|
|
0.0352 |
0.0325 |
|
|
Preferred share dividend yield, %
|
|
|
0.0% |
0.0% |
15.0% |
7.5% |
0.0% |
|
Dividend payout ratio, %
|
|
|
0% |
0% |
51% |
0% |
0% |
|
|
Cost of production, bln rub |
|
|
6.69 |
7.12 |
7.59 |
8.41 |
9.18 |
|
Employment expenses, bln rub |
|
|
|
1.43 |
1.42 |
1.83 |
1.94 |
|
Interest expenses, bln rub |
|
|
|
0.012 |
0.016 |
0.007 |
0.028 |
|
|
Assets, bln rub |
|
|
5.29 |
5.32 |
5.87 |
6.00 |
6.33 |
|
Net Assets, bln rub |
? |
|
3.98 |
3.82 |
4.15 |
4.37 |
4.43 |
|
Debt, bln rub |
|
|
0.000 |
0.120 |
0.000 |
0.000 |
0.000 |
|
Cash, bln rub |
|
|
0.137 |
0.087 |
0.257 |
0.260 |
0.018 |
|
Net debt, bln rub |
|
|
-0.14 |
0.03 |
-0.26 |
-0.26 |
-0.02 |
|
|
Ordinary share price, rub |
|
|
0.386 |
0.328 |
0.287 |
0.664 |
0.574 |
|
Number of ordinary shares, mln |
|
|
3 819 |
3 819 |
3 819 |
3 819 |
3 819 |
|
Preferred share price, rub |
|
|
0.277 |
0.251 |
0.235 |
0.436 |
0.444 |
|
Number of preferred shares, mln |
|
|
576.7 |
576.7 |
576.7 |
576.7 |
576.7 |
|
|
Market cap, bln rub |
|
|
1.63 |
1.40 |
1.23 |
2.79 |
2.45 |
|
EV, bln rub |
? |
|
1.50 |
1.43 |
0.97 |
2.53 |
2.43 |
|
Book value, bln rub |
|
|
3.98 |
3.82 |
4.15 |
4.37 |
4.43 |
|
|
EPS, rub |
? |
|
-0.10 |
-0.04 |
0.08 |
0.09 |
0.05 |
|
FCF/share, rub |
|
|
0.00 |
-0.04 |
0.08 |
0.04 |
-0.03 |
|
BV/share, rub |
|
|
1.04 |
1.00 |
1.09 |
1.14 |
1.16 |
|
|
EBITDA margin, % |
? |
|
2.4% |
0.0% |
0.0% |
0.0% |
0.0% |
|
Net margin, % |
? |
|
-5.6% |
-2.1% |
3.6% |
3.8% |
1.8% |
|
FCF yield, % |
? |
|
0.0% |
-12.9% |
28.3% |
6.1% |
-5.3% |
|
ROE, % |
? |
|
-9.3% |
-4.1% |
7.3% |
8.2% |
4.2% |
|
ROA, % |
? |
|
-7.0% |
-2.9% |
5.2% |
6.0% |
2.9% |
|
|
P/E |
? |
|
-4.42 |
-8.96 |
4.06 |
7.81 |
13.3 |
|
P/FCF |
|
|
|
-8.63 |
3.97 |
18.1 |
-21.1 |
|
P/S |
? |
|
0.25 |
0.19 |
0.15 |
0.30 |
0.25 |
|
P/BV |
? |
|
0.41 |
0.37 |
0.30 |
0.64 |
0.55 |
|
EV/EBITDA |
? |
|
9.47 |
|
|
|
|
|
Debt/EBITDA |
|
|
-0.87 |
|
|
|
|
|
|
Employees, people |
|
|
1 539 |
|
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
4.29 |
|
|
|
|
|
Expenses per employee, thousand rub |
|
|
0.00 |
|
|
|
|
|
R&D/CAPEX, % |
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
|
|
Price/Capacity, rub/kW |
|
|
378.8 |
|
|
|
|
|
CAPEX/Revenue, % |
|
|
0% |
7% |
7% |
8% |
9% |
|
| Tomsk raspredelit. komp shareholders |
