25 XP   0   0   10

TNS Energo Kuban’ PAO
Buy, Hold or Sell?

Let's analyse Kuban together

PenkeI guess you are interested in TNS Energo Kuban’ PAO. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of TNS Energo Kuban’ PAO. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about TNS Energo Kuban’ PAO

I send you an email if I find something interesting about TNS Energo Kuban’ PAO.

Quick analysis of Kuban (30 sec.)










What can you expect buying and holding a share of Kuban? (30 sec.)

How much money do you get?

How much money do you get?
₽0.78
When do you have the money?
1 year
How often do you get paid?
80.0%

What is your share worth?

Current worth
₽130.37
Expected worth in 1 year
₽793.00
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
₽734.58
Return On Investment
186.9%

For what price can you sell your share?

Current Price per Share
₽393.00
Expected price per share
₽299.50 - ₽912.00
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Kuban (5 min.)




Live pricePrice per Share (EOD)

₽393.00

Intrinsic Value Per Share

₽86.23 - ₽801.12

Total Value Per Share

₽216.60 - ₽931.49

2. Growth of Kuban (5 min.)




Is Kuban growing?

Current yearPrevious yearGrowGrow %
How rich?$25.1m-$6.8m$31.9m127.1%

How much money is Kuban making?

Current yearPrevious yearGrowGrow %
Making money$4.9m$469.4k$4.5m90.6%
Net Profit Margin0.6%0.1%--

How much money comes from the company's main activities?

3. Financial Health of Kuban (5 min.)




3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Kuban? (5 min.)

Welcome investor! Kuban's management wants to use your money to grow the business. In return you get a share of Kuban.

What can you expect buying and holding a share of Kuban?

First you should know what it really means to hold a share of Kuban. And how you can make/lose money.

Speculation

The Price per Share of Kuban is ₽393.00. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Kuban.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Kuban, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ₽130.37. Based on the TTM, the Book Value Change Per Share is ₽165.66 per quarter. Based on the YOY, the Book Value Change Per Share is ₽17.40 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ₽17.99 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Kuban.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps0.280.1%0.280.1%0.040.0%-0.020.0%-0.010.0%
Usd Book Value Change Per Share1.790.5%1.790.5%0.190.0%0.040.0%0.060.0%
Usd Dividend Per Share0.190.0%0.190.0%0.000.0%0.080.0%0.050.0%
Usd Total Gains Per Share1.980.5%1.980.5%0.190.0%0.110.0%0.110.0%
Usd Price Per Share1.63-1.63-1.51-1.47-1.33-
Price to Earnings Ratio5.83-5.83-33.62-28.68-18.41-
Price-to-Total Gains Ratio0.82-0.82-8.02--7.86-2.38-
Price to Book Ratio1.15-1.15--3.95--1.55--0.22-
Price-to-Total Gains Ratio0.82-0.82-8.02--7.86-2.38-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share4.2444
Number of shares235
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.190.08
Usd Book Value Change Per Share1.790.04
Usd Total Gains Per Share1.980.11
Gains per Quarter (235 shares)466.0926.76
Gains per Year (235 shares)1,864.36107.02
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
118316821854733497
23653363371814768204
354850455582220101311
473067277446293135418
591384099310366169525
610961009011174440203632
712781177213038513236739
814611345414902586270846
916441513616766659304953
10182616817186307333381060

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%2.01.00.066.7%3.02.00.060.0%7.03.00.070.0%10.04.00.071.4%
Book Value Change Per Share1.00.00.0100.0%2.01.00.066.7%2.03.00.040.0%7.03.00.070.0%10.04.00.071.4%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%8.00.02.080.0%8.00.06.057.1%
Total Gains per Share1.00.00.0100.0%2.01.00.066.7%2.03.00.040.0%7.03.00.070.0%10.04.00.071.4%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Kuban

About TNS Energo Kuban’ PAO

Public Joint Stock Company TNS energo Kuban purchases and sells electric energy in the Krasnodar Territory and the Republic of Adygea. The company purchases electricity from the wholesale and retail electrical energy markets; and sells it to consumers and grid companies in the wholesale and retail electrical energy markets. Public Joint Stock Company TNS energo Kuban was formerly known as Kubanenergosbyt OJSC and changed its name to Public Joint Stock Company TNS energo Kuban in August 2017. The company was founded in 2006 and is based in Krasnodar, Russia. Public Joint Stock Company TNS energo Kuban is a subsidiary of Public Joint Stock Company Group of Companies TNS energo.

Fundamental data was last updated by Penke on 2023-11-22 03:15:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of TNS Energo Kuban’ PAO.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Kuban earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Kuban to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of 0.6% means that руб0.01 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of TNS Energo Kuban’ PAO:

  • The MRQ is 0.6%. The company is not making a profit/loss.
  • The TTM is 0.6%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.6%0.0%
TTM0.6%YOY0.1%+0.6%
TTM0.6%5Y0.0%+0.6%
5Y0.0%10Y0.1%-0.1%
1.1.2. Return on Assets

Shows how efficient Kuban is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Kuban to the Utilities - Regulated Electric industry mean.
  • 3.6% Return on Assets means that Kuban generated руб0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of TNS Energo Kuban’ PAO:

  • The MRQ is 3.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.6%TTM3.6%0.0%
TTM3.6%YOY0.4%+3.2%
TTM3.6%5Y0.1%+3.5%
5Y0.1%10Y0.6%-0.5%
1.1.3. Return on Equity

Shows how efficient Kuban is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Kuban to the Utilities - Regulated Electric industry mean.
  • 19.8% Return on Equity means Kuban generated руб0.20 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of TNS Energo Kuban’ PAO:

  • The MRQ is 19.8%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 19.8%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ19.8%TTM19.8%0.0%
TTM19.8%YOY-+19.8%
TTM19.8%5Y4.8%+15.0%
5Y4.8%10Y5.7%-0.8%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of TNS Energo Kuban’ PAO.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Kuban is operating .

  • Measures how much profit Kuban makes for each руб1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Kuban to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 1.6% means the company generated руб0.02  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of TNS Energo Kuban’ PAO:

  • The MRQ is 1.6%. The company is operating less efficient.
  • The TTM is 1.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ1.6%TTM1.6%0.0%
TTM1.6%YOY0.9%+0.7%
TTM1.6%5Y1.6%+0.1%
5Y1.6%10Y1.1%+0.5%
1.2.2. Operating Ratio

Measures how efficient Kuban is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • An Operation Ratio of 0.99 means that the operating costs are руб0.99 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of TNS Energo Kuban’ PAO:

  • The MRQ is 0.988. The company is less efficient in keeping operating costs low.
  • The TTM is 0.988. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.988TTM0.9880.000
TTM0.988YOY0.996-0.008
TTM0.9885Y0.983+0.005
5Y0.98310Y0.983+0.000
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of TNS Energo Kuban’ PAO.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Kuban is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A Current Ratio of 0.93 means the company has руб0.93 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of TNS Energo Kuban’ PAO:

  • The MRQ is 0.926. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.926. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.926TTM0.9260.000
TTM0.926YOY0.695+0.231
TTM0.9265Y0.846+0.080
5Y0.84610Y0.966-0.121
1.3.2. Quick Ratio

Measures if Kuban is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Kuban to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 0.96 means the company can pay off руб0.96 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of TNS Energo Kuban’ PAO:

  • The MRQ is 0.955. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.955. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.955TTM0.9550.000
TTM0.955YOY0.684+0.272
TTM0.9555Y0.775+0.180
5Y0.77510Y0.905-0.130
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of TNS Energo Kuban’ PAO.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Kuban assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Kuban to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.82 means that Kuban assets are financed with 81.8% credit (debt) and the remaining percentage (100% - 81.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of TNS Energo Kuban’ PAO:

  • The MRQ is 0.818. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.818. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.818TTM0.8180.000
TTM0.818YOY1.061-0.243
TTM0.8185Y0.975-0.157
5Y0.97510Y0.904+0.071
1.4.2. Debt to Equity Ratio

Measures if Kuban is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Kuban to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 448.0% means that company has руб4.48 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of TNS Energo Kuban’ PAO:

  • The MRQ is 4.480. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.480. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ4.480TTM4.4800.000
TTM4.480YOY-+4.480
TTM4.4805Y2.184+2.296
5Y2.18410Y3.612-1.427
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of TNS Energo Kuban’ PAO

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every руб1 in earnings Kuban generates.

  • Above 15 is considered overpriced but always compare Kuban to the Utilities - Regulated Electric industry mean.
  • A PE ratio of 5.83 means the investor is paying руб5.83 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of TNS Energo Kuban’ PAO:

  • The EOD is 15.223. Based on the earnings, the company is fair priced.
  • The MRQ is 5.830. Based on the earnings, the company is cheap. +2
  • The TTM is 5.830. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD15.223MRQ5.830+9.394
MRQ5.830TTM5.8300.000
TTM5.830YOY33.622-27.792
TTM5.8305Y28.685-22.855
5Y28.68510Y18.411+10.274
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of TNS Energo Kuban’ PAO:

  • The EOD is 15.223. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 5.830. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 5.830. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD15.223MRQ5.830+9.394
MRQ5.830TTM5.8300.000
TTM5.830YOY57.344-51.514
TTM5.8305Y0.148+5.682
5Y0.14810Y1.058-0.911
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Kuban is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A PB ratio of 1.15 means the investor is paying руб1.15 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of TNS Energo Kuban’ PAO:

  • The EOD is 3.014. Based on the equity, the company is fair priced.
  • The MRQ is 1.154. Based on the equity, the company is underpriced. +1
  • The TTM is 1.154. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.014MRQ1.154+1.860
MRQ1.154TTM1.1540.000
TTM1.154YOY-3.953+5.108
TTM1.1545Y-1.547+2.701
5Y-1.54710Y-0.220-1.327
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of TNS Energo Kuban’ PAO compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--165.657165.6570%17.395+852%3.325+4883%5.191+3091%
Book Value Per Share--130.371130.3710%-35.285+127%20.956+522%61.298+113%
Current Ratio--0.9260.9260%0.695+33%0.846+9%0.966-4%
Debt To Asset Ratio--0.8180.8180%1.061-23%0.975-16%0.904-10%
Debt To Equity Ratio--4.4804.4800%-+100%2.184+105%3.612+24%
Dividend Per Share--17.98817.9880%0.000+8035825%7.218+149%4.934+265%
Eps--25.81525.8150%4.149+522%-1.655+106%-0.659+103%
Free Cash Flow Per Share--25.81525.8150%2.433+961%-2.140+108%-1.111+104%
Free Cash Flow To Equity Per Share---44.969-44.9690%-19.970-56%-3.695-92%-5.968-87%
Gross Profit Margin--1.0001.0000%1.0000%-2.187+319%-7.609+861%
Intrinsic Value_10Y_max--801.116--------
Intrinsic Value_10Y_min--86.227--------
Intrinsic Value_1Y_max--23.775--------
Intrinsic Value_1Y_min--0.584--------
Intrinsic Value_3Y_max--114.496--------
Intrinsic Value_3Y_min--8.742--------
Intrinsic Value_5Y_max--257.133--------
Intrinsic Value_5Y_min--24.498--------
Market Cap6767224200.000+60%2689350720.0002689350720.0000%2492786880.000+8%2400861864.800+12%2163465700.235+24%
Net Profit Margin--0.0060.0060%0.001+878%0.000+12889%0.001+374%
Operating Margin--0.0160.0160%0.009+82%0.016+6%0.011+55%
Operating Ratio--0.9880.9880%0.996-1%0.983+0%0.983+1%
Pb Ratio3.014+62%1.1541.1540%-3.953+442%-1.547+234%-0.220+119%
Pe Ratio15.223+62%5.8305.8300%33.622-83%28.685-80%18.411-68%
Price Per Share393.000+62%150.500150.5000%139.500+8%136.500+10%122.801+23%
Price To Free Cash Flow Ratio15.223+62%5.8305.8300%57.344-90%0.148+3847%1.058+451%
Price To Total Gains Ratio2.140+62%0.8200.8200%8.019-90%-7.863+1059%2.380-66%
Quick Ratio--0.9550.9550%0.684+40%0.775+23%0.905+6%
Return On Assets--0.0360.0360%0.004+761%0.001+3698%0.006+507%
Return On Equity--0.1980.1980%-+100%0.048+310%0.057+250%
Total Gains Per Share--183.645183.6450%17.395+956%10.542+1642%10.125+1714%
Usd Book Value--25160328.00025160328.0000%-6809713.200+127%4089670.560+515%11697183.000+115%
Usd Book Value Change Per Share--1.7891.7890%0.188+852%0.036+4883%0.056+3091%
Usd Book Value Per Share--1.4081.4080%-0.381+127%0.226+522%0.662+113%
Usd Dividend Per Share--0.1940.1940%0.000+8035825%0.078+149%0.053+265%
Usd Eps--0.2790.2790%0.045+522%-0.018+106%-0.007+103%
Usd Free Cash Flow--4982115.6004982115.6000%469486.800+961%-382073.760+108%-141175.440+103%
Usd Free Cash Flow Per Share--0.2790.2790%0.026+961%-0.023+108%-0.012+104%
Usd Free Cash Flow To Equity Per Share---0.486-0.4860%-0.216-56%-0.040-92%-0.064-87%
Usd Market Cap73086021.360+60%29044987.77629044987.7760%26922098.304+8%25929308.140+12%23365429.563+24%
Usd Price Per Share4.244+62%1.6251.6250%1.507+8%1.474+10%1.326+23%
Usd Profit--4982115.6004982115.6000%469486.800+961%192235.680+2492%703828.440+608%
Usd Revenue--769611164.400769611164.4000%709192627.200+9%672198631.200+14%577690170.480+33%
Usd Total Gains Per Share--1.9831.9830%0.188+956%0.114+1642%0.109+1714%
 EOD+4 -4MRQTTM+0 -0YOY+29 -65Y+29 -710Y+27 -9

3.2. Fundamental Score

Let's check the fundamental score of TNS Energo Kuban’ PAO based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1515.223
Price to Book Ratio (EOD)Between0-13.014
Net Profit Margin (MRQ)Greater than00.006
Operating Margin (MRQ)Greater than00.016
Quick Ratio (MRQ)Greater than10.955
Current Ratio (MRQ)Greater than10.926
Debt to Asset Ratio (MRQ)Less than10.818
Debt to Equity Ratio (MRQ)Less than14.480
Return on Equity (MRQ)Greater than0.150.198
Return on Assets (MRQ)Greater than0.050.036
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of TNS Energo Kuban’ PAO based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5027.147
Ma 20Greater thanMa 50526.150
Ma 50Greater thanMa 100671.590
Ma 100Greater thanMa 200721.615
OpenGreater thanClose393.500
Total2/5 (40.0%)



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in RUB. All numbers in thousands.

Summary
Total Assets12,766,825
Total Liabilities10,437,165
Total Stockholder Equity2,329,660
 As reported
Total Liabilities 10,437,165
Total Stockholder Equity+ 2,329,660
Total Assets = 12,766,825

Assets

Total Assets12,766,825
Total Current Assets9,304,097
Long-term Assets9,304,097
Total Current Assets
Cash And Cash Equivalents 590,370
Short-term Investments 339,524
Net Receivables 8,332,938
Inventory 10,461
Other Current Assets 30,804
Total Current Assets  (as reported)9,304,097
Total Current Assets  (calculated)9,304,097
+/-0
Long-term Assets
Property Plant Equipment 1,997,293
Intangible Assets 624
Long-term Assets Other 1,464,811
Long-term Assets  (as reported)3,462,728
Long-term Assets  (calculated)3,462,728
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities10,050,707
Long-term Liabilities386,458
Total Stockholder Equity2,329,660
Total Current Liabilities
Short-term Debt 2,760,158
Short Long Term Debt 2,760,158
Accounts payable 5,142,734
Other Current Liabilities 2,147,815
Total Current Liabilities  (as reported)10,050,707
Total Current Liabilities  (calculated)12,810,865
+/- 2,760,158
Long-term Liabilities
Long-term Liabilities  (as reported)386,458
Long-term Liabilities  (calculated)0
+/- 386,458
Total Stockholder Equity
Common Stock10,007
Retained Earnings 1,146,800
Other Stockholders Equity 1,172,853
Total Stockholder Equity (as reported)2,329,660
Total Stockholder Equity (calculated)2,329,660
+/-0
Other
Capital Stock10,007
Cash and Short Term Investments 929,894
Common Stock Shares Outstanding 17,869
Liabilities and Stockholders Equity 12,766,825
Net Debt 2,169,788
Net Invested Capital 5,089,818
Net Working Capital -746,610
Short Long Term Debt Total 2,760,158



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-31
> Total Assets 
2,680,060
3,541,028
4,141,246
4,836,896
6,318,625
10,695,211
9,422,560
10,032,056
11,823,007
11,781,827
12,623,660
11,144,956
11,793,733
10,353,972
12,766,825
12,766,82510,353,97211,793,73311,144,95612,623,66011,781,82711,823,00710,032,0569,422,56010,695,2116,318,6254,836,8964,141,2463,541,0282,680,060
   > Total Current Assets 
2,249,272
3,075,778
3,620,489
4,127,627
5,528,797
9,659,895
8,379,697
8,386,761
10,561,542
10,482,866
11,507,149
8,835,454
9,527,768
7,631,096
9,304,097
9,304,0977,631,0969,527,7688,835,45411,507,14910,482,86610,561,5428,386,7618,379,6979,659,8955,528,7974,127,6273,620,4893,075,7782,249,272
       Cash And Cash Equivalents 
114,389
53,618
208,912
164,593
198,545
175,324
567,304
204,511
727,732
331,298
292,284
367,186
1,192,710
356,806
590,370
590,370356,8061,192,710367,186292,284331,298727,732204,511567,304175,324198,545164,593208,91253,618114,389
       Short-term Investments 
0
305,642
425,000
1,147,000
1,337,643
1,271,206
1,017,030
17,449
433,057
40,671
40,671
351,577
51,577
0
339,524
339,524051,577351,57740,67140,671433,05717,4491,017,0301,271,2061,337,6431,147,000425,000305,6420
       Net Receivables 
0
0
0
2,235,000
2,358,000
8,076,000
6,659,000
7,617,501
7,547,756
7,283,477
6,876,536
8,457,745
8,330,514
7,152,281
8,332,938
8,332,9387,152,2818,330,5148,457,7456,876,5367,283,4777,547,7567,617,5016,659,0008,076,0002,358,0002,235,000000
       Inventory 
17,982
17,900
25,598
15,068
8,347
7,946
10,296
12,907
106,695
105,901
103,635
10,524
2,590
12,031
10,461
10,46112,0312,59010,524103,635105,901106,69512,90710,2967,9468,34715,06825,59817,90017,982
       Other Current Assets 
2,116,901
2,698,618
2,960,979
2,800,966
3,984,262
8,205,419
6,785,067
8,151,894
9,294,058
10,004,996
11,070,559
-1
1,954
229,351
30,804
30,804229,3511,954-111,070,55910,004,9969,294,0588,151,8946,785,0678,205,4193,984,2622,800,9662,960,9792,698,6182,116,901
   > Long-term Assets 
430,788
465,250
520,757
709,269
789,828
1,035,316
1,042,863
1,645,295
1,261,465
1,298,961
1,116,511
2,309,502
2,265,965
0
3,462,728
3,462,72802,265,9652,309,5021,116,5111,298,9611,261,4651,645,2951,042,8631,035,316789,828709,269520,757465,250430,788
       Property Plant Equipment 
426,819
406,615
417,696
485,481
771,131
761,192
791,115
929,599
1,031,700
1,125,573
944,663
1,069,476
1,089,357
1,299,718
1,997,293
1,997,2931,299,7181,089,3571,069,476944,6631,125,5731,031,700929,599791,115761,192771,131485,481417,696406,615426,819
       Goodwill 
0
0
0
0
4,973
4,215
2,960
3,850
2,767
2,154
2,667
26,041
14,480
0
0
0014,48026,0412,6672,1542,7673,8502,9604,2154,9730000
       Long Term Investments 
0
0
0
0
0
169,000
150,000
470,057
125,601
161,141
158,615
0
0
0
0
0000158,615161,141125,601470,057150,000169,00000000
       Intangible Assets 
0
0
0
0
0
0
0
3,850
43,268
2,154
2,667
26,041
2,552
9,341
624
6249,3412,55226,0412,6672,15443,2683,8500000000
       Other Assets 
0
0
0
0
0
0
0
166,234
530,429
1,098,048
621,737
268,827
209,601
111,858
0
0111,858209,601268,827621,7371,098,048530,429166,2340000000
> Total Liabilities 
1,594,487
2,785,539
2,599,155
3,247,540
4,916,546
9,167,770
7,706,873
8,203,518
9,918,210
9,820,931
10,927,098
11,733,279
12,707,737
10,984,501
10,437,165
10,437,16510,984,50112,707,73711,733,27910,927,0989,820,9319,918,2108,203,5187,706,8739,167,7704,916,5463,247,5402,599,1552,785,5391,594,487
   > Total Current Liabilities 
1,593,742
2,784,853
2,597,731
3,239,371
4,855,748
9,064,004
7,525,752
7,964,982
9,608,132
9,480,796
10,513,529
11,578,279
12,707,737
10,984,501
10,050,707
10,050,70710,984,50112,707,73711,578,27910,513,5299,480,7969,608,1327,964,9827,525,7529,064,0044,855,7483,239,3712,597,7312,784,8531,593,742
       Short-term Debt 
673,885
1,600,916
1,134,144
1,400,121
2,986,814
2,886,000
2,352,794
2,166,778
2,112,180
2,499,973
3,250,000
4,400,304
4,187,307
3,534,035
2,760,158
2,760,1583,534,0354,187,3074,400,3043,250,0002,499,9732,112,1802,166,7782,352,7942,886,0002,986,8141,400,1211,134,1441,600,916673,885
       Short Long Term Debt 
0
0
0
1,400,000
2,987,000
2,886,000
2,353,000
0
2,112,180
2,499,973
3,250,000
4,400,304
4,065,000
0
2,760,158
2,760,15804,065,0004,400,3043,250,0002,499,9732,112,18002,353,0002,886,0002,987,0001,400,000000
       Accounts payable 
919,857
1,183,937
1,463,587
1,804,000
1,833,000
6,136,000
5,124,000
5,757,063
7,426,504
6,907,960
7,196,607
5,760,674
6,321,394
6,640,056
5,142,734
5,142,7346,640,0566,321,3945,760,6747,196,6076,907,9607,426,5045,757,0635,124,0006,136,0001,833,0001,804,0001,463,5871,183,937919,857
       Other Current Liabilities 
0
0
0
1,839,250
1,868,934
6,178,004
5,172,958
41,141
69,448
72,863
66,922
1
1
432,270
2,147,815
2,147,815432,2701166,92272,86369,44841,1415,172,9586,178,0041,868,9341,839,250000
   > Long-term Liabilities 
745
686
1,424
8,169
60,798
103,766
181,121
238,536
310,078
340,135
413,569
155,000
605,425
0
386,458
386,4580605,425155,000413,569340,135310,078238,536181,121103,76660,7988,1691,424686745
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
155,000
0
0
0
000155,00000000000000
       Other Liabilities 
0
0
0
0
0
0
0
238,536
50,324
115,375
51,098
0
1
0
0
001051,098115,37550,324238,5360000000
> Total Stockholder Equity
1,085,573
755,489
1,542,091
1,589,356
1,402,079
1,527,441
1,715,687
1,828,538
1,904,797
1,960,896
1,696,562
-588,323
-914,004
-630,529
2,329,660
2,329,660-630,529-914,004-588,3231,696,5621,960,8961,904,7971,828,5381,715,6871,527,4411,402,0791,589,3561,542,091755,4891,085,573
   Common Stock
10,007
10,007
10,007
10,007
10,007
10,007
10,007
10,007
10,007
10,007
10,007
10,007
10,007
10,007
10,007
10,00710,00710,00710,00710,00710,00710,00710,00710,00710,00710,00710,00710,00710,00710,007
   Retained Earnings 
216,419
-89,200
733,430
781,187
506,709
633,877
824,286
968,522
1,060,947
1,028,878
782,578
-461,536
-994,837
-917,995
1,146,800
1,146,800-917,995-994,837-461,536782,5781,028,8781,060,947968,522824,286633,877506,709781,187733,430-89,200216,419
   Capital Surplus 000000000000000
   Treasury Stock00-37,106-123,7920-46,634-139,904-139,9040000000
   Other Stockholders Equity 
859,147
834,682
798,654
1,013,079
885,363
1,203,942
1,231,332
1,261,119
1,279,946
1,405,966
1,388,526
-136,794
70,826
277,459
1,172,853
1,172,853277,45970,826-136,7941,388,5261,405,9661,279,9461,261,1191,231,3321,203,942885,3631,013,079798,654834,682859,147



Balance Sheet

Currency in RUB. All numbers in thousands.




Cash Flow

Currency in RUB. All numbers in thousands.




Income Statement

Currency in RUB. All numbers in thousands.


Latest Income Statement (annual, 2022-12-31)

Gross Profit (+$)
totalRevenue71,260,293
Cost of Revenue-36,714,696
Gross Profit34,545,59734,545,597
 
Operating Income (+$)
Gross Profit34,545,597
Operating Expense-33,693,262
Operating Income1,175,479852,335
 
Operating Expense (+$)
Research Development0
Selling General Administrative31,509,805
Selling And Marketing Expenses0
Operating Expense33,693,26231,509,805
 
Net Interest Income (+$)
Interest Income151,495
Interest Expense-593,978
Other Finance Cost-0
Net Interest Income-442,483
 
Pretax Income (+$)
Operating Income1,175,479
Net Interest Income-442,483
Other Non-Operating Income Expenses0
Income Before Tax (EBT)581,5011,769,457
EBIT - interestExpense = 581,501
581,501
1,055,285
Interest Expense593,978
Earnings Before Interest and Taxes (EBIT)1,175,4791,175,479
Earnings Before Interest and Taxes (EBITDA)1,289,450
 
After tax Income (+$)
Income Before Tax581,501
Tax Provision-120,194
Net Income From Continuing Ops461,307461,307
Net Income461,307
Net Income Applicable To Common Shares0
 
Non-recurring Events
Discontinued Operations0
Extraordinary Items0
Effect of Accounting Charges0
Other Items0
Non Recurring0
Other Operating Expenses70,407,958
Total Other Income/Expenses Net-593,978442,483
 

Technical Analysis of Kuban
The psychology behind the price

Technical indicators reflecting market sentiment and the collective psychology of you and other traders. Your emotions and other traders' emotions, such as fear and greed, play a significant role in driving price movements.

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Kuban. The general trend of Kuban is BEARISH with 28.6% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Kuban's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

Some of the indicators I use have 3 zones: overbought, oversold and neutral. Transitions between these zones (market phases) provide valuable trading signals and insights. Expecially with the general trend mind, I use the highlighted phases:

Indicator zone transitionsBullish trend (-28.6%) Bearish trend (28.6%)
Overbought to neutralBullish pullback=Bearish reversal
Upper to lower neutralBullish correction=Bearish continuation
Nuetral to oversoldOversold=Oversold
Oversold to neutralBullish reversal=Bearish correction
Lower to upper neutralBullish continuation=Bearish pullback
Nuetral to overboughtOverbought=Overbought

1. Price Targets

1.1 Support & Resistance

Support and resistance are levels on a price chart that act as barriers or zones where the price of an asset tends to stop, reverse, or experience a significant amount of buying or selling pressure.

Support is a price level at which demand for an asset is strong enough to prevent the price from falling further.
Resistance is a price level at which selling pressure becomes significant enough to prevent the price of an asset from rising further.


Score

Let's take a look at the Support & Resistance of TNS Energo Kuban’ PAO.

The long score for the Support & Resistance is 1/1.
The longshort score for the Support & Resistance is 1/(-1 +1).

  • Around support: The price is currently trading around a support level. This can be considered as a potential entry level. +1

The bullish price targets are: 472.50 < 702.50 < 912.00.

The bearish price targets are: 393.00 > 387.50 > 299.50.

Tweet this
TNS Energo Kuban’ PAO Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

  • Moving averages are lagging trend indicators.
  • There are many types of moving averages.
  • Moving averages are also used within other indicators.

Score

Let's take a look at the Moving Averages of TNS Energo Kuban’ PAO. The current mas is .

The long score for the Moving Averages is 5/14.
The longshort score for the Moving Averages is -4/(-14 +14).

  • MA 20 trending down: The MA 20 is trending down. -1
  • Close < MA 20: The price is below the MA 20. -1
  • MA 20 < MA 50: The MA 20 is lower than the MA 50. -1
  • MA 20 < MA 100: The MA 20 is lower than the MA 100. -1
  • MA 20 > MA 200: The MA 20 is higher than the MA 200. +1
  • MA 50 trending down: The MA 50 is trending down. -1
  • Close < MA 50: The price is below the MA 50. -1
  • MA 50 < MA 100: The MA 50 is lower than the MA 100. -1
  • MA 50 > MA 200: The MA 50 is higher than the MA 200. +1
  • MA 100 trending up: The MA 100 is trending up. +1
  • Close < MA 100: The price is below the MA 100. -1
  • MA 100 > MA 200: The MA 100 is higher than the MA 200. +1
  • MA 200 trending up: The MA 200 is trending up. +1
  • Close < MA 200: The price is below the MA 200. -1

Directionalities and relatives.

Moving AverageAmount of candlesTrendPrice +/-vs. MA 50vs. MA 100vs. MA 200
MA 2020
MA 5050-
MA 100100--
MA 200200---

Explanation: https://www.youtube.com/watch?v=xwW8h0lrQ-I

TNS Energo Kuban’ PAO Daily Moving Averages Chart
2.2 Moving Average Convergence/Divergence (MACD)

Shows the momentum of the selected period based on two moving averages.

  • MACD is a lagging momentum indicator.
  • Uses two moving averages.
  • Can show buy or sell signals based on momentum.
  • Can show overbought. and oversold. levels.

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of TNS Energo Kuban’ PAO. The current macd is -85.90953862.

The long score for the Moving Average Convergence/Divergence (MACD) is 1/4.
The longshort score for the Moving Average Convergence/Divergence (MACD) is -2/(-4 +4).

  • MACD line < signal line: The MACD line is below the signal line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the Kuban price going down in the near term. -2
  • MACD < 0: The MACD is below the zero line (centerline), it indicates a bearish signal for Kuban. This means that the short-term moving average is lower than the long-term moving average, signaling negative momentum and suggesting a higher likelihood of the Kuban price continuing to fall in the near future. It indicates that sellers are gaining control, and there is negativism in the market, leading to potential price decreases. -1
  • Trending up: The MACD line is trending up. This indicates that the short-term moving average is rising faster than the long-term moving average, suggesting positive momentum in the market. This signals that buyers are becoming more active and confident, leading to potential price increases as traders anticipate further gains and are willing to buy at higher prices. +1
TNS Energo Kuban’ PAO Daily Moving Average Convergence/Divergence (MACD) ChartTNS Energo Kuban’ PAO Daily Moving Average Convergence/Divergence (MACD) Chart
2.3 Directional Movement Index (DMI)

The DMI is a collection of 3 indicators: +DI (Plus Direction Indicator), -DI (Minus Direction Indicator) and ADX (Average Directional Index). The ADX helps you determine the strength of a trend.


Score

Let's take a look at the Directional Movement Index (DMI) of TNS Energo Kuban’ PAO. The current adx is 40.50.

The long score for the Directional Movement Index (DMI) is 0/7.
The longshort score for the Directional Movement Index (DMI) is -4/(-7 +7).

  • PLUS_ID < MINUS_DI: The +DI line is below the -DI line. This indicates a bearish signal in the market, as the negative directional movement is currently stronger than the positive directional movement, showing that sellers have the upper hand. Market psychology suggests that traders are pessimistic, expecting further price decreases, and are more willing to sell Kuban shares, leading to potential downward momentum in its price. -1
  • PLUS_ID < MINUS_DI && ADX > 25 && ADX trending up: The ADX is above 25 and indicates a strong bearish trend. The ADX is trending up, so the bearish trend is strengthening.
TNS Energo Kuban’ PAO Daily Directional Movement Index (DMI) Chart
2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

  • Parabolic SAR (stop and reverse) is a lagging trend indicator.
  • Shows the current trend.
  • Shows potential entry signals.
  • Shows  potential exit signals.
  • Can be used to place trailing stoplosses..

Score

Let's take a look at the Parabolic SAR of TNS Energo Kuban’ PAO. The current sar is 566.95.

The long score for the Parabolic SAR is 0/1.
The longshort score for the Parabolic SAR is -1/(-1 +1).

  • Close < SAR: The price is below the SAR. It's generally considered a bearish signal. -1
TNS Energo Kuban’ PAO Daily Parabolic SAR Chart
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

  • Leading momentum indicator, meaning the signals are instant.
  • Ranges between 0 and 100.
  • Above 70 is considered overbought.
  • Below 30 is considered oversold.
  • Above or below 50 can also be used to determine price trend or support and resistance.
  • RSI divergence looks at a deviation between RSI and price movement. Penketrading automatically calculates RSI divergences.
  • Can be used in many different ways

Score

Let's take a look at the Relative Strength Index (RSI) of TNS Energo Kuban’ PAO. The current rsi is 27.15. The current phase is Oversold in bear market.

The long score for the Relative Strength Index (RSI) is 1/13.
The longshort score for the Relative Strength Index (RSI) is 0/(-13 +13).

  • Oversold in bear market: Short-term excessive selling, potential for relief rally. Be cautious, consider taking short-term long positions. +1
  • Trending down: The RSI is trending down. -1
TNS Energo Kuban’ PAO Daily Relative Strength Index (RSI) ChartTNS Energo Kuban’ PAO Daily Relative Strength Index (RSI) Chart
3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

  • Leading momentum indicator, meaning the signals are instant.
  • Used to determine overbought and oversold areas much like the RSI.
  • Ranges between 0 and 100.
  • Above 80 is considered overboug