TNS energo Voroneg Financial Statements (VRSB)
|
|
|
|
Report date
|
|
|
30.03.2021 |
18.03.2022 |
28.02.2023 |
25.03.2024 |
31.03.2025 |
|
31.03.2025 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
29.9 |
32.3 |
32.8 |
34.3 |
36.9 |
|
36.9 |
|
Operating Income, bln rub |
|
|
1.33 |
1.34 |
1.80 |
1.95 |
1.86 |
|
1.86 |
|
Net profit, bln rub |
? |
|
0.294 |
0.653 |
1.49 |
5.58 |
0.710 |
|
0.710 |
|
|
OCF, bln rub |
? |
|
0.400 |
1.14 |
1.87 |
2.00 |
2.18 |
|
|
|
CAPEX, bln rub |
? |
|
0.050 |
0.100 |
0.170 |
0.175 |
0.200 |
|
|
|
FCF, bln rub |
? |
|
0.350 |
1.04 |
1.70 |
1.83 |
2.33 |
|
|
|
Dividend payout, bln rub
|
|
|
|
1.10 |
0.350 |
|
0.590 |
|
0.590 |
|
|
Dividend, rub/share
|
? |
|
|
14.69 |
4.6749 |
|
7.8806 |
|
7.88056778 |
|
Ordinary share dividend yield, %
|
|
|
0.0% |
6.8% |
3.4% |
0.0% |
2.0% |
|
1.9% |
|
Preferred share dividend, rub/share
|
|
|
|
14.69 |
4.6749 |
|
7.8806 |
|
7.88056778 |
|
Preferred share dividend yield, %
|
|
|
0.0% |
29.9% |
7.8% |
0.0% |
6.0% |
|
5.7% |
|
Dividend payout ratio, %
|
|
|
0% |
168% |
23% |
0% |
83% |
|
83% |
|
|
OPEX, bln rub |
|
|
12.4 |
13.3 |
13.8 |
15.1 |
16.4 |
|
16.4 |
|
Cost of production, bln rub |
|
|
16.2 |
17.6 |
17.2 |
17.2 |
18.6 |
|
18.6 |
|
Employment expenses, bln rub |
|
|
0.500 |
0.510 |
0.540 |
0.590 |
0.740 |
|
|
|
Interest expenses, bln rub |
|
|
0.160 |
0.120 |
0.040 |
0.000 |
0.000 |
|
|
|
|
Assets, bln rub |
|
|
5.53 |
4.75 |
5.08 |
12.1 |
12.0 |
|
12.0 |
|
Net Assets, bln rub |
? |
|
0.712 |
1.38 |
1.80 |
7.03 |
7.14 |
|
7.14 |
|
Debt, bln rub |
|
|
1.64 |
0.250 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Cash, bln rub |
|
|
0.590 |
0.472 |
0.980 |
1.78 |
3.82 |
|
3.82 |
|
Net debt, bln rub |
|
|
1.05 |
-0.22 |
-0.98 |
-1.78 |
-3.82 |
|
-3.82 |
|
|
Ordinary share price, rub |
|
|
67.0 |
215.4 |
138.6 |
511.4 |
391.5 |
|
408.5 |
|
Number of ordinary shares, mln |
|
|
56.2 |
56.2 |
56.2 |
56.2 |
56.2 |
|
56.2 |
|
Preferred share price, rub |
|
|
43.5 |
49.2 |
59.6 |
150.0 |
131.0 |
|
138.4 |
|
Number of preferred shares, mln |
|
|
18.7 |
18.7 |
18.7 |
18.7 |
18.7 |
|
18.7 |
|
|
Market cap, bln rub |
|
|
4.58 |
13.0 |
8.90 |
31.5 |
24.4 |
|
25.5 |
|
EV, bln rub |
? |
|
5.63 |
12.8 |
7.92 |
29.7 |
20.6 |
|
21.7 |
|
Book value, bln rub |
|
|
0.71 |
1.38 |
1.80 |
7.03 |
7.14 |
|
7.14 |
|
|
EPS, rub |
? |
|
5.24 |
11.6 |
26.5 |
99.4 |
12.6 |
|
12.6 |
|
FCF/share, rub |
|
|
6.23 |
18.5 |
30.3 |
32.5 |
41.5 |
|
0 |
|
BV/share, rub |
|
|
12.7 |
24.6 |
32.1 |
125.2 |
127.2 |
|
127.2 |
|
|
EBITDA margin, % |
? |
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0 |
|
Net margin, % |
? |
|
1.0% |
2.0% |
4.5% |
16.3% |
1.9% |
|
1.9% |
|
FCF yield, % |
? |
|
9.3% |
8.6% |
21.8% |
6.4% |
10.6% |
|
0.0% |
|
ROE, % |
? |
|
41.3% |
47.3% |
82.8% |
79.4% |
9.9% |
|
9.9% |
|
ROA, % |
? |
|
5.3% |
13.7% |
29.3% |
46.0% |
5.9% |
|
5.9% |
|
|
P/E |
? |
|
15.6 |
19.9 |
5.97 |
5.65 |
34.4 |
|
36.0 |
|
P/FCF |
|
|
13.1 |
12.5 |
5.23 |
17.3 |
10.5 |
|
|
|
P/S |
? |
|
0.15 |
0.40 |
0.27 |
0.92 |
0.66 |
|
0.69 |
|
P/BV |
? |
|
6.43 |
9.43 |
4.94 |
4.48 |
3.42 |
|
3.58 |
|
|
Employees, people |
|
|
742 |
|
|
|
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
40.2 |
|
|
|
|
|
|
|
Expenses per employee, thousand rub |
|
|
673.9 |
|
|
|
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
|
|
|
CAPEX/Revenue, % |
|
|
0% |
0% |
1% |
1% |
1% |
|
0 |
|
| TNS energo Voroneg shareholders |
