25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

KubanEnrg
Buy, Hold or Sell?

Let's analyze KubanEnrg together

I guess you are interested in KubanEnrg. 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 KubanEnrg. 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.

Get notifications about KubanEnrg

I send you an email if I find something interesting about KubanEnrg.

1. Quick Overview

1.1. Quick analysis of KubanEnrg (30 sec.)










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

How much money do you get?

How much money do you get?
₽0.10
When do you have the money?
1 year
How often do you get paid?
90.0%

What is your share worth?

Current worth
₽130.89
Expected worth in 1 year
₽200.91
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
₽79.12
Return On Investment
38.8%

For what price can you sell your share?

Current Price per Share
₽204.00
Expected price per share
₽172.50 - ₽249.00
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of KubanEnrg (5 min.)




Live pricePrice per Share (EOD)
₽204.00
Intrinsic Value Per Share
₽181.91 - ₽451.57
Total Value Per Share
₽312.80 - ₽582.46

2.2. Growth of KubanEnrg (5 min.)




Is KubanEnrg growing?

Current yearPrevious yearGrowGrow %
How rich?$533.6m$431.5m$102.1m19.1%

How much money is KubanEnrg making?

Current yearPrevious yearGrowGrow %
Making money$72.9m$60.9m$11.9m16.4%
Net Profit Margin9.1%8.9%--

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

2.3. Financial Health of KubanEnrg (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of KubanEnrg?

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

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

Speculation

The Price per Share of KubanEnrg is ₽204.00. 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 KubanEnrg.
  • 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 KubanEnrg, 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 ₽130.89. Based on the TTM, the Book Value Change Per Share is ₽17.51 per quarter. Based on the YOY, the Book Value Change Per Share is ₽13.73 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 ₽2.27 per quarter.
Based on historical numbers we can estimate the returns while holding a share of KubanEnrg.

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 Eps0.190.1%0.190.1%0.170.1%0.090.0%0.050.0%
Usd Book Value Change Per Share0.190.1%0.190.1%0.150.1%0.110.1%0.060.0%
Usd Dividend Per Share0.020.0%0.020.0%0.080.0%0.030.0%0.020.0%
Usd Total Gains Per Share0.210.1%0.210.1%0.230.1%0.130.1%0.080.0%
Usd Price Per Share2.89-2.89-0.60-1.12-0.90-
Price to Earnings Ratio15.11-15.11-3.53-3.84-9.74-
Price-to-Total Gains Ratio13.67-13.67-2.62-1.83-7.81-
Price to Book Ratio2.07-2.07-0.50-0.92-0.89-
Price-to-Total Gains Ratio13.67-13.67-2.62-1.83-7.81-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.1828
Number of shares458
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.020.03
Usd Book Value Change Per Share0.190.11
Usd Total Gains Per Share0.210.13
Gains per Quarter (458 shares)96.9360.60
Gains per Year (458 shares)387.72242.40
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
14534337848194232
28968676696389474
313410291154144583716
417813731542192777958
5223171619302409721200
62672059231828911661442
73122402270633713601684
83572745309438515541926
94013088348243317492168
104463431387048119432410

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%3.00.00.0100.0%4.01.00.080.0%8.02.00.080.0%9.07.00.056.3%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%8.02.00.080.0%11.05.00.068.8%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%9.00.01.090.0%9.00.07.056.3%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%8.02.00.080.0%11.05.00.068.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of KubanEnrg 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--17.50517.5050%13.730+27%9.912+77%5.170+239%
Book Value Per Share--130.890130.8900%113.385+15%106.725+23%90.515+45%
Current Ratio--0.8770.8770%0.566+55%0.682+29%0.684+28%
Debt To Asset Ratio--0.5390.5390%0.538+0%0.538+0%0.552-2%
Debt To Equity Ratio--1.1691.1690%1.164+0%1.1700%1.241-6%
Dividend Per Share--2.2742.2740%7.800-71%2.454-7%2.111+8%
Eps--17.89417.8940%16.021+12%8.832+103%4.587+290%
Free Cash Flow Per Share--22.42422.4240%11.261+99%8.185+174%-1.203+105%
Free Cash Flow To Equity Per Share--23.50323.5030%5.820+304%5.671+314%-0.481+102%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--451.567--------
Intrinsic Value_10Y_min--181.908--------
Intrinsic Value_1Y_max--21.629--------
Intrinsic Value_1Y_min--3.734--------
Intrinsic Value_3Y_max--82.989--------
Intrinsic Value_3Y_min--23.839--------
Intrinsic Value_5Y_max--166.053--------
Intrinsic Value_5Y_min--57.622--------
Market Cap72560965632.000-42%103031593600.000103031593600.0000%20096541952.000+413%38732332487.680+166%30645128107.520+236%
Net Profit Margin--0.0910.0910%0.089+2%0.049+84%0.020+350%
Operating Margin--0.1260.1260%0.149-15%0.102+24%0.102+23%
Operating Ratio--0.8740.8740%0.868+1%0.912-4%0.917-5%
Pb Ratio1.559-33%2.0662.0660%0.498+315%0.925+123%0.886+133%
Pe Ratio11.400-33%15.11115.1110%3.527+328%3.841+293%9.743+55%
Price Per Share204.000-33%270.400270.4000%56.500+379%105.040+157%84.230+221%
Price To Free Cash Flow Ratio9.097-33%12.05812.0580%5.017+140%18.834-36%5.535+118%
Price To Total Gains Ratio10.314-33%13.67113.6710%2.624+421%1.828+648%7.805+75%
Quick Ratio--0.6870.6870%0.422+63%0.503+37%0.532+29%
Return On Assets--0.0630.0630%0.065-3%0.036+76%0.018+251%
Return On Equity--0.1370.1370%0.141-3%0.076+80%0.035+287%
Total Gains Per Share--19.77919.7790%21.530-8%12.366+60%7.281+172%
Usd Book Value--533648664.900533648664.9000%431532861.800+24%413282102.920+29%348038532.990+53%
Usd Book Value Change Per Share--0.1870.1870%0.147+27%0.106+77%0.055+239%
Usd Book Value Per Share--1.4011.4010%1.213+15%1.142+23%0.969+45%
Usd Dividend Per Share--0.0240.0240%0.083-71%0.026-7%0.023+8%
Usd Eps--0.1910.1910%0.171+12%0.095+103%0.049+290%
Usd Free Cash Flow--91424630.60091424630.6000%42859459.900+113%32365984.880+182%-3970429.740+104%
Usd Free Cash Flow Per Share--0.2400.2400%0.120+99%0.088+174%-0.013+105%
Usd Free Cash Flow To Equity Per Share--0.2510.2510%0.062+304%0.061+314%-0.005+102%
Usd Market Cap776402332.262-42%1102438051.5201102438051.5200%215032998.886+413%414435957.618+166%327902870.750+236%
Usd Price Per Share2.183-33%2.8932.8930%0.605+379%1.124+157%0.901+221%
Usd Profit--72955189.40072955189.4000%60972559.000+20%34585684.900+111%17942869.590+307%
Usd Revenue--803348424.400803348424.4000%685828986.900+17%635949625.080+26%531225041.070+51%
Usd Total Gains Per Share--0.2120.2120%0.230-8%0.132+60%0.078+172%
 EOD+4 -4MRQTTM+0 -0YOY+21 -145Y+29 -610Y+31 -4

3.3 Fundamental Score

Let's check the fundamental score of KubanEnrg based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.400
Price to Book Ratio (EOD)Between0-11.559
Net Profit Margin (MRQ)Greater than00.091
Operating Margin (MRQ)Greater than00.126
Quick Ratio (MRQ)Greater than10.687
Current Ratio (MRQ)Greater than10.877
Debt to Asset Ratio (MRQ)Less than10.539
Debt to Equity Ratio (MRQ)Less than11.169
Return on Equity (MRQ)Greater than0.150.137
Return on Assets (MRQ)Greater than0.050.063
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of KubanEnrg based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5034.877
Ma 20Greater thanMa 50221.590
Ma 50Greater thanMa 100249.468
Ma 100Greater thanMa 200290.478
OpenGreater thanClose204.000
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About KubanEnrg

Rosseti Kuban PJSC, a grid company, engages in the transmission and distribution of electricity in Russia. The company is also involved in the organization of recreation and health improvement facilities for children and adults; design, installation, and commissioning of metering units for electricity, gas, and process equipment; and supply of hot and cold water. In addition, it engages in the organization and holding of seminars and conferences; development of energy saving technologies; manufacturing, operation, maintenance, and repair of power plants; and production and sale of electricity. The company was formerly known as Kuban power and electrification public joint stock company and changed its name to Rosseti Kuban PJSC in October 2020. The company was incorporated in 1993 and is based in Krasnodar, Russia. Rosseti Kuban PJSC is a subsidiary of Rosseti, Public Joint Stock Company.

Fundamental data was last updated by Penke on 2024-09-01 18:54:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is less 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 able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare KubanEnrg to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of 9.1% means that руб0.09 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of KubanEnrg:

  • The MRQ is 9.1%. The company is making a profit. +1
  • The TTM is 9.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ9.1%TTM9.1%0.0%
TTM9.1%YOY8.9%+0.2%
TTM9.1%5Y4.9%+4.2%
5Y4.9%10Y2.0%+2.9%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare KubanEnrg to the Utilities - Regulated Electric industry mean.
  • 6.3% Return on Assets means that KubanEnrg generated руб0.06 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of KubanEnrg:

  • The MRQ is 6.3%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 6.3%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ6.3%TTM6.3%0.0%
TTM6.3%YOY6.5%-0.2%
TTM6.3%5Y3.6%+2.7%
5Y3.6%10Y1.8%+1.8%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare KubanEnrg to the Utilities - Regulated Electric industry mean.
  • 13.7% Return on Equity means KubanEnrg generated руб0.14 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of KubanEnrg:

  • The MRQ is 13.7%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 13.7%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ13.7%TTM13.7%0.0%
TTM13.7%YOY14.1%-0.5%
TTM13.7%5Y7.6%+6.1%
5Y7.6%10Y3.5%+4.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of KubanEnrg.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient KubanEnrg is operating .

  • Measures how much profit KubanEnrg 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 KubanEnrg to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 12.6% means the company generated руб0.13  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of KubanEnrg:

  • The MRQ is 12.6%. The company is operating less efficient.
  • The TTM is 12.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ12.6%TTM12.6%0.0%
TTM12.6%YOY14.9%-2.3%
TTM12.6%5Y10.2%+2.4%
5Y10.2%10Y10.2%-0.1%
4.3.2.2. Operating Ratio

Measures how efficient KubanEnrg is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • An Operation Ratio of 0.87 means that the operating costs are руб0.87 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of KubanEnrg:

  • The MRQ is 0.874. The company is less efficient in keeping operating costs low.
  • The TTM is 0.874. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.874TTM0.8740.000
TTM0.874YOY0.868+0.006
TTM0.8745Y0.912-0.038
5Y0.91210Y0.917-0.005
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of KubanEnrg.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if KubanEnrg 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 0.88 means the company has руб0.88 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of KubanEnrg:

  • The MRQ is 0.877. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.877. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.877TTM0.8770.000
TTM0.877YOY0.566+0.311
TTM0.8775Y0.682+0.195
5Y0.68210Y0.684-0.002
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare KubanEnrg to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 0.69 means the company can pay off руб0.69 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of KubanEnrg:

  • The MRQ is 0.687. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.687. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.687TTM0.6870.000
TTM0.687YOY0.422+0.265
TTM0.6875Y0.503+0.184
5Y0.50310Y0.532-0.029
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of KubanEnrg.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare KubanEnrg to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.54 means that KubanEnrg assets are financed with 53.9% credit (debt) and the remaining percentage (100% - 53.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of KubanEnrg:

  • The MRQ is 0.539. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.539. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.539TTM0.5390.000
TTM0.539YOY0.538+0.001
TTM0.5395Y0.538+0.001
5Y0.53810Y0.552-0.014
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare KubanEnrg to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 116.9% means that company has руб1.17 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of KubanEnrg:

  • The MRQ is 1.169. The company is able to pay all its debts with equity. +1
  • The TTM is 1.169. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.169TTM1.1690.000
TTM1.169YOY1.164+0.005
TTM1.1695Y1.1700.000
5Y1.17010Y1.241-0.071
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare KubanEnrg to the Utilities - Regulated Electric industry mean.
  • A PE ratio of 15.11 means the investor is paying руб15.11 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of KubanEnrg:

  • The EOD is 11.400. Based on the earnings, the company is underpriced. +1
  • The MRQ is 15.111. Based on the earnings, the company is fair priced.
  • The TTM is 15.111. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD11.400MRQ15.111-3.711
MRQ15.111TTM15.1110.000
TTM15.111YOY3.527+11.584
TTM15.1115Y3.841+11.270
5Y3.84110Y9.743-5.902
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of KubanEnrg:

  • The EOD is 9.097. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 12.058. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 12.058. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD9.097MRQ12.058-2.961
MRQ12.058TTM12.0580.000
TTM12.058YOY5.017+7.041
TTM12.0585Y18.834-6.775
5Y18.83410Y5.535+13.299
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of KubanEnrg 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 2.07 means the investor is paying руб2.07 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of KubanEnrg:

  • The EOD is 1.559. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.066. Based on the equity, the company is underpriced. +1
  • The TTM is 2.066. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.559MRQ2.066-0.507
MRQ2.066TTM2.0660.000
TTM2.066YOY0.498+1.568
TTM2.0665Y0.925+1.141
5Y0.92510Y0.886+0.038
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2019-12-312020-12-312021-12-312022-12-312023-12-31
Retained Earnings  -4,862,354-1,876,875-6,739,2291,864,574-4,874,6552,822,673-2,051,9826,051,9874,000,005



6.2. Latest Balance Sheet

Balance Sheet of 2023-12-31. All numbers in thousands.

Summary
Total Assets108,192,430
Total Liabilities58,318,723
Total Stockholder Equity49,873,707
 As reported
Total Liabilities 58,318,723
Total Stockholder Equity+ 49,873,707
Total Assets = 108,192,430

Assets

Total Assets108,192,430
Total Current Assets23,362,251
Long-term Assets84,830,179
Total Current Assets
Cash And Cash Equivalents 13,116,681
Net Receivables 5,187,727
Inventory 3,813,295
Other Current Assets 1,244,548
Total Current Assets  (as reported)23,362,251
Total Current Assets  (calculated)23,362,251
+/-0
Long-term Assets
Property Plant Equipment 82,296,917
Intangible Assets 423,974
Long-term Assets Other 312,620
Long-term Assets  (as reported)84,830,179
Long-term Assets  (calculated)83,033,511
+/- 1,796,668

Liabilities & Shareholders' Equity

Total Current Liabilities26,651,390
Long-term Liabilities31,667,333
Total Stockholder Equity49,873,707
Total Current Liabilities
Short-term Debt 6,004,274
Accounts payable 8,619,522
Other Current Liabilities 6,146,971
Total Current Liabilities  (as reported)26,651,390
Total Current Liabilities  (calculated)20,770,767
+/- 5,880,623
Long-term Liabilities
Long-term Liabilities  (as reported)31,667,333
Long-term Liabilities  (calculated)0
+/- 31,667,333
Total Stockholder Equity
Common Stock33,465,784
Retained Earnings 4,000,005
Accumulated Other Comprehensive Income 5,926,002
Other Stockholders Equity 6,481,916
Total Stockholder Equity (as reported)49,873,707
Total Stockholder Equity (calculated)49,873,707
+/-0
Other
Cash and Short Term Investments 13,116,681
Common Stock Shares Outstanding 381,034
Current Deferred Revenue5,880,623
Liabilities and Stockholders Equity 108,192,430
Net Debt 9,628,466
Net Working Capital -3,289,139
Short Long Term Debt Total 22,745,147



6.3. Balance Sheets Structured

All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-31
> Total Assets 
23,665,250
31,879,708
35,049,452
36,547,413
38,924,898
59,980,171
54,797,690
56,281,526
60,190,757
64,572,719
68,644,707
70,415,166
75,910,855
76,923,625
87,284,071
108,192,430
108,192,43087,284,07176,923,62575,910,85570,415,16668,644,70764,572,71960,190,75756,281,52654,797,69059,980,17138,924,89836,547,41335,049,45231,879,70823,665,250
   > Total Current Assets 
7,400,785
12,847,184
14,458,322
10,479,481
9,531,403
19,852,145
12,880,525
8,778,969
9,786,818
10,285,716
11,184,431
11,002,090
11,347,188
10,925,792
13,905,859
23,362,251
23,362,25113,905,85910,925,79211,347,18811,002,09011,184,43110,285,7169,786,8188,778,96912,880,52519,852,1459,531,40310,479,48114,458,32212,847,1847,400,785
       Cash And Cash Equivalents 
943,735
6,293,149
8,896,766
5,692,998
4,298,307
12,624,404
7,071,753
2,577,751
1,254,098
1,681,043
2,204,921
1,716,085
752,545
1,984,357
4,160,721
13,116,681
13,116,6814,160,7211,984,357752,5451,716,0852,204,9211,681,0431,254,0982,577,7517,071,75312,624,4044,298,3075,692,9988,896,7666,293,149943,735
       Net Receivables 
0
4,753,475
3,903,218
2,924,688
387,000
4,305,000
3,773,000
4,602,423
6,735,613
6,652,491
6,714,438
6,598,602
7,605,121
5,874,636
6,232,254
5,187,727
5,187,7276,232,2545,874,6367,605,1216,598,6026,714,4386,652,4916,735,6134,602,4233,773,0004,305,000387,0002,924,6883,903,2184,753,4750
       Inventory 
1,404,168
1,534,831
1,293,193
1,095,421
1,021,980
1,360,419
1,468,700
1,293,545
1,408,336
1,584,669
1,888,232
1,944,833
2,014,723
2,181,199
2,033,586
3,813,295
3,813,2952,033,5862,181,1992,014,7231,944,8331,888,2321,584,6691,408,3361,293,5451,468,7001,360,4191,021,9801,095,4211,293,1931,534,8311,404,168
       Other Current Assets 
5,052,882
265,729
365,145
766,374
4,211,116
5,867,322
4,340,072
4,907,673
7,124,384
7,020,004
7,091,278
742,570
974,799
885,600
1,479,298
1,244,548
1,244,5481,479,298885,600974,799742,5707,091,2787,020,0047,124,3844,907,6734,340,0725,867,3224,211,116766,374365,145265,7295,052,882
   > Long-term Assets 
16,264,465
19,032,524
20,591,130
26,067,932
29,393,495
40,128,026
41,917,165
47,502,557
50,403,939
54,287,003
57,460,276
59,413,076
64,563,667
65,997,833
73,378,212
84,830,179
84,830,17973,378,21265,997,83364,563,66759,413,07657,460,27654,287,00350,403,93947,502,55741,917,16540,128,02629,393,49526,067,93220,591,13019,032,52416,264,465
       Property Plant Equipment 
15,966,782
18,730,005
20,070,269
24,966,539
27,411,467
38,465,178
39,397,334
45,239,211
48,228,069
52,588,454
55,871,787
58,399,195
63,806,259
65,290,301
72,755,958
82,296,917
82,296,91772,755,95865,290,30163,806,25958,399,19555,871,78752,588,45448,228,06945,239,21139,397,33438,465,17827,411,46724,966,53920,070,26918,730,00515,966,782
       Goodwill 
0
0
0
15
257,305
280,850
123,763
96,065
108,227
150,435
248,821
325,877
0
0
0
0
0000325,877248,821150,435108,22796,065123,763280,850257,30515000
       Long Term Investments 
0
0
0
0
0
0
0
0
1
1
1
1
0
0
0
0
0000111100000000
       Intangible Assets 
0
0
0
0
257,305
280,850
123,763
96,065
108,227
150,435
248,821
325,877
304,618
260,170
202,638
423,974
423,974202,638260,170304,618325,877248,821150,435108,22796,065123,763280,850257,3050000
       Long-term Assets Other 
128,873
128,842
63,753
239,230
163,466
168,248
163,467
317,524
305,285
344,671
347,520
5,121
3,942
314,999
310,679
312,620
312,620310,679314,9993,9425,121347,520344,671305,285317,524163,467168,248163,466239,23063,753128,842128,873
> Total Liabilities 
13,110,621
23,507,595
21,114,796
22,769,458
26,891,930
31,813,806
32,692,316
31,788,960
31,975,448
36,166,544
39,716,952
35,752,249
43,101,761
41,477,039
46,953,897
58,318,723
58,318,72346,953,89741,477,03943,101,76135,752,24939,716,95236,166,54431,975,44831,788,96032,692,31631,813,80626,891,93022,769,45821,114,79623,507,59513,110,621
   > Total Current Liabilities 
6,147,596
12,978,315
10,290,727
10,999,480
20,481,254
13,407,980
16,046,691
20,753,840
11,006,646
11,913,020
24,708,857
13,700,274
18,476,614
19,930,943
24,566,593
26,651,390
26,651,39024,566,59319,930,94318,476,61413,700,27424,708,85711,913,02011,006,64620,753,84016,046,69113,407,98020,481,25410,999,48010,290,72712,978,3156,147,596
       Short-term Debt 
958,060
2,052,261
2,300,000
3,704,137
10,037,288
402,725
2,521,892
7,072,418
80,100
91,686
11,395,901
3,827,128
6,755,657
6,171,194
5,582,398
6,004,274
6,004,2745,582,3986,171,1946,755,6573,827,12811,395,90191,68680,1007,072,4182,521,892402,72510,037,2883,704,1372,300,0002,052,261958,060
       Short Long Term Debt 
0
0
0
15,336,000
15,958,000
17,640,000
17,422,000
7,071,346
80,100
91,686
11,395,901
3,652,592
5,553,866
4,834,192
4,090,280
0
04,090,2804,834,1925,553,8663,652,59211,395,90191,68680,1007,071,34617,422,00017,640,00015,958,00015,336,000000
       Accounts payable 
2,586,474
3,155,618
2,703,791
5,739,087
3,415,037
9,101,815
7,814,180
3,275,606
4,332,963
6,230,622
5,257,325
5,120,393
5,864,793
6,783,569
9,337,701
8,619,522
8,619,5229,337,7016,783,5695,864,7935,120,3935,257,3256,230,6224,332,9633,275,6067,814,1809,101,8153,415,0375,739,0872,703,7913,155,6182,586,474
       Other Current Liabilities 
2,603,062
7,770,436
5,286,936
1,556,256
7,028,929
3,903,440
16,025
13,440
11,202
12,355
12,401
1,575,441
2,252,510
268,354
6,047,711
6,146,971
6,146,9716,047,711268,3542,252,5101,575,44112,40112,35511,20213,44016,0253,903,4407,028,9291,556,2565,286,9367,770,4362,603,062
   > Long-term Liabilities 
6,963,025
10,529,280
10,824,069
11,769,978
6,410,676
18,405,826
16,645,625
11,035,120
20,968,802
24,253,524
15,008,095
22,051,975
24,625,147
21,546,096
22,387,304
31,667,333
31,667,33322,387,30421,546,09624,625,14722,051,97515,008,09524,253,52420,968,80211,035,12016,645,62518,405,8266,410,67611,769,97810,824,06910,529,2806,963,025
       Long term Debt Total 
0
0
0
0
0
0
0
10,000,000
18,912,239
22,617,796
13,283,239
20,321,793
22,778,403
19,742,520
19,305,894
0
019,305,89419,742,52022,778,40320,321,79313,283,23922,617,79618,912,23910,000,0000000000
       Other Liabilities 
0
0
0
0
0
0
0
1,035,120
2,056,563
1,635,728
1,724,856
1,730,182
1,846,744
1,803,576
0
0
001,803,5761,846,7441,730,1821,724,8561,635,7282,056,5631,035,1200000000
       Deferred Long Term Liability 
0
0
0
0
0
7,000
11,000
15,741
26,144
15,162
40,934
14,500
14,500
21,275
0
0
0021,27514,50014,50040,93415,16226,14415,74111,0007,00000000
> Total Stockholder Equity
10,554,629
8,372,113
13,934,656
13,777,955
12,032,968
28,166,365
22,105,374
24,492,566
28,215,309
28,406,175
28,927,755
34,662,917
32,809,094
35,446,586
40,330,174
49,873,707
49,873,70740,330,17435,446,58632,809,09434,662,91728,927,75528,406,17528,215,30924,492,56622,105,37428,166,36512,032,96813,777,95513,934,6568,372,11310,554,629
   Common Stock
1,786,944
1,786,944
7,730,724
9,746,093
14,294,283
28,286,813
28,286,813
28,286,813
28,286,813
28,286,813
30,379,335
30,379,335
33,465,784
33,465,784
33,465,784
33,465,784
33,465,78433,465,78433,465,78433,465,78430,379,33530,379,33528,286,81328,286,81328,286,81328,286,81328,286,81314,294,2839,746,0937,730,7241,786,9441,786,944
   Retained Earnings 
446,370
-1,712,573
-3,642,445
-7,524,145
-5,690,061
-6,345,935
-12,400,524
-10,110,930
-8,400,237
-8,218,225
-7,739,922
-4,862,354
-6,739,229
-4,874,655
-2,051,982
4,000,005
4,000,005-2,051,982-4,874,655-6,739,229-4,862,354-7,739,922-8,218,225-8,400,237-10,110,930-12,400,524-6,345,935-5,690,061-7,524,145-3,642,445-1,712,573446,370
   Accumulated Other Comprehensive Income 
-32,725,205
-33,484,185
-34,494,727
0
-8,847,347
-10,355,210
-17,101,821
-19,543,434
-22,330,797
-25,391,383
-28,854,597
2,664,020
-399,377
373,541
2,434,456
5,926,002
5,926,0022,434,456373,541-399,3772,664,020-28,854,597-25,391,383-22,330,797-19,543,434-17,101,821-10,355,210-8,847,3470-34,494,727-33,484,185-32,725,205
   Capital Surplus 
0
0
0
0
0
0
0
6,481,916
6,481,916
6,481,916
6,481,916
6,481,916
6,481,916
6,481,916
6,481,916
0
06,481,9166,481,9166,481,9166,481,9166,481,9166,481,9166,481,9166,481,9160000000
   Treasury Stock0000000000000000
   Other Stockholders Equity 
41,046,520
41,781,927
44,341,104
11,556,007
12,276,093
16,580,697
23,320,906
25,860,117
30,659,530
33,728,970
6,288,342
6,481,916
6,082,539
6,481,916
6,481,916
6,481,916
6,481,9166,481,9166,481,9166,082,5396,481,9166,288,34233,728,97030,659,53025,860,11723,320,90616,580,69712,276,09311,556,00744,341,10441,781,92741,046,520



6.4. Balance Sheets

All numbers in thousands.




6.5. Cash Flows

Currency in RUB. All numbers in thousands.




6.6. Income Statements

Currency in RUB. All numbers in thousands.