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

Rosseti Volga PAO
Buy, Hold or Sell?

Let's analyze Rosseti Volga PAO together

I guess you are interested in Rosseti Volga 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 Rosseti Volga 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.

Get notifications about Rosseti Volga PAO

I send you an email if I find something interesting about Rosseti Volga PAO.

1. Quick Overview

1.1. Quick analysis of Rosseti Volga PAO (30 sec.)










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

How much money do you get?

How much money do you get?
₽0.00
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
₽0.22
Expected worth in 1 year
₽0.29
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
₽0.07
Return On Investment
106.5%

For what price can you sell your share?

Current Price per Share
₽0.06
Expected price per share
₽0.0566 - ₽0.0685
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Rosseti Volga PAO (5 min.)




Live pricePrice per Share (EOD)
₽0.06
Intrinsic Value Per Share
₽0.15 - ₽0.32
Total Value Per Share
₽0.38 - ₽0.55

2.2. Growth of Rosseti Volga PAO (5 min.)




Is Rosseti Volga PAO growing?

Current yearPrevious yearGrowGrow %
How rich?$438.2m$406m$32.1m7.3%

How much money is Rosseti Volga PAO making?

Current yearPrevious yearGrowGrow %
Making money$30.9m-$4.9m$35.8m115.9%
Net Profit Margin3.9%-0.7%--

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

2.3. Financial Health of Rosseti Volga PAO (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 Rosseti Volga PAO?

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

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

Speculation

The Price per Share of Rosseti Volga PAO is ₽0.0617. 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 Rosseti Volga PAO.
  • 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 Rosseti Volga PAO, 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 ₽0.22. Based on the TTM, the Book Value Change Per Share is ₽0.02 per quarter. Based on the YOY, the Book Value Change Per Share is ₽0.00 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 ₽0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Rosseti Volga PAO.

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 Eps0.000.3%0.000.3%0.000.0%0.000.1%0.000.2%
Usd Book Value Change Per Share0.000.3%0.000.3%0.00-0.1%0.000.1%0.000.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.1%0.000.1%
Usd Total Gains Per Share0.000.3%0.000.3%0.00-0.1%0.000.1%0.000.2%
Usd Price Per Share0.00-0.00-0.00-0.00-0.00-
Price to Earnings Ratio3.48-3.48--10.46--20.43--8.23-
Price-to-Total Gains Ratio3.35-3.35--8.22-4.92-4.37-
Price to Book Ratio0.25-0.25-0.13-0.27-0.30-
Price-to-Total Gains Ratio3.35-3.35--8.22-4.92-4.37-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.00064168
Number of shares1558409
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (1558409 shares)266.17122.50
Gains per Year (1558409 shares)1,064.67490.02
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1010651055257233480
2021292120515465970
30319431857726981460
404259425010299311950
5053235315128711632440
6063886380154413962930
7074537445180116293420
8085178510205918613910
9095829575231620944400
1001064710640257323274890

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%8.02.00.080.0%16.02.00.088.9%
Book Value Change Per Share1.00.00.0100.0%2.01.00.066.7%3.02.00.060.0%8.02.00.080.0%16.02.00.088.9%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%14.00.04.077.8%
Total Gains per Share1.00.00.0100.0%2.01.00.066.7%4.01.00.080.0%9.01.00.090.0%17.01.00.094.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Rosseti Volga 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--0.0160.0160%-0.003+121%0.004+358%0.008+94%
Book Value Per Share--0.2240.2240%0.207+8%0.211+6%0.191+17%
Current Ratio--0.7230.7230%0.530+36%0.812-11%1.159-38%
Debt To Asset Ratio--0.4130.4130%0.422-2%0.387+7%0.385+7%
Debt To Equity Ratio--0.7020.7020%0.732-4%0.634+11%0.640+10%
Dividend Per Share--0.0000.0000%0.000-100%0.004-100%0.004-100%
Eps--0.0160.0160%-0.003+116%0.008+104%0.012+27%
Free Cash Flow Per Share--0.0270.0270%-0.008+129%0.004+665%0.009+190%
Free Cash Flow To Equity Per Share--0.0120.0120%-0.003+125%0.000+16085%0.000+8454%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.868+15%
Intrinsic Value_10Y_max--0.322--------
Intrinsic Value_10Y_min--0.154--------
Intrinsic Value_1Y_max--0.014--------
Intrinsic Value_1Y_min--0.007--------
Intrinsic Value_3Y_max--0.057--------
Intrinsic Value_3Y_min--0.028--------
Intrinsic Value_5Y_max--0.115--------
Intrinsic Value_5Y_min--0.057--------
Market Cap11618603394.662+11%10356939816.96010356939816.9600%4933669512.806+110%10816411328.840-4%11134651843.215-7%
Net Profit Margin--0.0390.0390%-0.007+118%0.021+81%0.0390%
Operating Margin--0.0570.0570%0.013+351%0.038+52%0.060-4%
Operating Ratio--0.9480.9480%0.996-5%0.970-2%0.945+0%
Pb Ratio0.276+11%0.2460.2460%0.126+95%0.274-10%0.304-19%
Pe Ratio3.909+11%3.4853.4850%-10.464+400%-20.433+686%-8.231+336%
Price Per Share0.062+11%0.0550.0550%0.026+110%0.057-4%0.059-7%
Price To Free Cash Flow Ratio2.299+11%2.0502.0500%-3.332+263%4.762-57%7.293-72%
Price To Total Gains Ratio3.757+11%3.3493.3490%-8.220+345%4.916-32%4.369-23%
Quick Ratio--0.5660.5660%0.415+36%0.607-7%0.949-40%
Return On Assets--0.0410.0410%-0.007+117%0.023+81%0.042-2%
Return On Equity--0.0710.0710%-0.012+117%0.036+95%0.065+9%
Total Gains Per Share--0.0160.0160%-0.003+119%0.008+117%0.013+29%
Usd Book Value--438236146.400438236146.4000%406074385.600+8%412521100.160+6%373940923.200+17%
Usd Book Value Change Per Share--0.0000.0000%0.000+121%0.000+358%0.000+94%
Usd Book Value Per Share--0.0020.0020%0.002+8%0.002+6%0.002+17%
Usd Dividend Per Share--0.0000.0000%0.000-100%0.000-100%0.000-100%
Usd Eps--0.0000.0000%0.000+116%0.000+104%0.000+27%
Usd Free Cash Flow--52553300.80052553300.8000%-15397813.600+129%6869547.360+665%18104415.680+190%
Usd Free Cash Flow Per Share--0.0000.0000%0.000+129%0.000+665%0.000+190%
Usd Free Cash Flow To Equity Per Share--0.0000.0000%0.000+125%0.000+16085%0.000+8454%
Usd Market Cap120833475.304+11%107712174.096107712174.0960%51310162.933+110%112490677.820-4%115800379.169-7%
Usd Price Per Share0.001+11%0.0010.0010%0.000+110%0.001-4%0.001-7%
Usd Profit--30910807.20030910807.2000%-4903496.000+116%15140611.200+104%24396634.080+27%
Usd Revenue--801265348.000801265348.0000%694728184.800+15%690802717.280+16%626629952.000+28%
Usd Total Gains Per Share--0.0000.0000%0.000+119%0.000+117%0.000+29%
 EOD+4 -4MRQTTM+0 -0YOY+29 -65Y+24 -1110Y+21 -15

3.3 Fundamental Score

Let's check the fundamental score of Rosseti Volga PAO based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-153.909
Price to Book Ratio (EOD)Between0-10.276
Net Profit Margin (MRQ)Greater than00.039
Operating Margin (MRQ)Greater than00.057
Quick Ratio (MRQ)Greater than10.566
Current Ratio (MRQ)Greater than10.723
Debt to Asset Ratio (MRQ)Less than10.413
Debt to Equity Ratio (MRQ)Less than10.702
Return on Equity (MRQ)Greater than0.150.071
Return on Assets (MRQ)Greater than0.050.041
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Rosseti Volga PAO based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5049.948
Ma 20Greater thanMa 500.062
Ma 50Greater thanMa 1000.061
Ma 100Greater thanMa 2000.063
OpenGreater thanClose0.061
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Rosseti Volga PAO

Public Joint Stock Company Rosseti Volga, together with its subsidiaries, engages in transmission and distribution of electric power worldwide. It is involved in the provision of services technological connection consumers to electric grids; and trading, trading purchasing, intermediary, sale, and marketing operations. The company also offers hotel accommodation, sanatorium, resort, and medical treatment and prophylactic services; public catering; working capacity of electric and thermal network; and design, and civil and knot works for the accounts of electric power. In addition, it offers civil repair, assembly, and specialized services for installation of systems of gas supply, and service of objects; designs and installs heat, gas, and process equipment; supplies hot and cold water; installs boiler, and auxiliaries, as well as instrumentation and unit fuel consuming units; produces and trades in foodstuff; and organizes and carries out power audit. Further, the company provides medical, advisory, expert, tourist, informational, organizational, administrative, and institutions employee protection services; conducts prophylactic, sanitary, and informational work; and organizes active rest and cultural leisure for patient, recreation event, physical training, sport, tourist, children's recreational camp, and other mass event. Additionally, it transports passenger by motor transport and car, as well as cargoes by motor transport; rents motor transport, agricultural and construction machinery, and equipment, as well as other motor vehicles, machinery, and equipment to individual and legal entity; and maintains and repairs motor vehicle. The company was formerly known as Interregional Distribution Grid Company of Volga, Public Joint-Stock Company and changed its name to Public Joint Stock Company Rosseti Volga in August 2020. The company was incorporated in 2007 and is based in Saratov, Russia. Public Joint Stock Company Rosseti Volga is a subsidiary of Rosseti, PJSC.

Fundamental data was last updated by Penke on 2024-10-14 23:41:04.

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 less 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 unable 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 very able to pay all its debts by selling its assets.
The company is very 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 cheap.
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 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 Rosseti Volga PAO earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Rosseti Volga PAO to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of 3.9% means that руб0.04 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Rosseti Volga PAO:

  • The MRQ is 3.9%. The company is making a profit. +1
  • The TTM is 3.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.9%TTM3.9%0.0%
TTM3.9%YOY-0.7%+4.6%
TTM3.9%5Y2.1%+1.7%
5Y2.1%10Y3.9%-1.7%
4.3.1.2. Return on Assets

Shows how efficient Rosseti Volga PAO is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Rosseti Volga PAO to the Utilities - Regulated Electric industry mean.
  • 4.1% Return on Assets means that Rosseti Volga PAO generated руб0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Rosseti Volga PAO:

  • The MRQ is 4.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 4.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.1%TTM4.1%0.0%
TTM4.1%YOY-0.7%+4.8%
TTM4.1%5Y2.3%+1.9%
5Y2.3%10Y4.2%-1.9%
4.3.1.3. Return on Equity

Shows how efficient Rosseti Volga PAO is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Rosseti Volga PAO to the Utilities - Regulated Electric industry mean.
  • 7.1% Return on Equity means Rosseti Volga PAO generated руб0.07 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Rosseti Volga PAO:

  • The MRQ is 7.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 7.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ7.1%TTM7.1%0.0%
TTM7.1%YOY-1.2%+8.3%
TTM7.1%5Y3.6%+3.4%
5Y3.6%10Y6.5%-2.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Rosseti Volga PAO.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Rosseti Volga PAO is operating .

  • Measures how much profit Rosseti Volga PAO 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 Rosseti Volga PAO to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 5.7% means the company generated руб0.06  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Rosseti Volga PAO:

  • The MRQ is 5.7%. The company is operating less efficient.
  • The TTM is 5.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ5.7%TTM5.7%0.0%
TTM5.7%YOY1.3%+4.5%
TTM5.7%5Y3.8%+2.0%
5Y3.8%10Y6.0%-2.2%
4.3.2.2. Operating Ratio

Measures how efficient Rosseti Volga PAO is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • An Operation Ratio of 0.95 means that the operating costs are руб0.95 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of Rosseti Volga PAO:

  • The MRQ is 0.948. The company is less efficient in keeping operating costs low.
  • The TTM is 0.948. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.948TTM0.9480.000
TTM0.948YOY0.996-0.048
TTM0.9485Y0.970-0.023
5Y0.97010Y0.945+0.025
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Rosseti Volga PAO.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Rosseti Volga PAO 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 0.72 means the company has руб0.72 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of Rosseti Volga PAO:

  • The MRQ is 0.723. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.723. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.723TTM0.7230.000
TTM0.723YOY0.530+0.193
TTM0.7235Y0.812-0.089
5Y0.81210Y1.159-0.347
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Rosseti Volga PAO to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 0.57 means the company can pay off руб0.57 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Rosseti Volga PAO:

  • The MRQ is 0.566. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.566. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.566TTM0.5660.000
TTM0.566YOY0.415+0.151
TTM0.5665Y0.607-0.042
5Y0.60710Y0.949-0.341
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Rosseti Volga PAO.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Rosseti Volga PAO assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Rosseti Volga PAO to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.41 means that Rosseti Volga PAO assets are financed with 41.3% credit (debt) and the remaining percentage (100% - 41.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Rosseti Volga PAO:

  • The MRQ is 0.413. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.413. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.413TTM0.4130.000
TTM0.413YOY0.422-0.010
TTM0.4135Y0.387+0.026
5Y0.38710Y0.385+0.002
4.5.4.2. Debt to Equity Ratio

Measures if Rosseti Volga PAO is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Rosseti Volga PAO to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 70.2% means that company has руб0.70 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Rosseti Volga PAO:

  • The MRQ is 0.702. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.702. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.702TTM0.7020.000
TTM0.702YOY0.732-0.029
TTM0.7025Y0.634+0.068
5Y0.63410Y0.640-0.006
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 Rosseti Volga PAO generates.

  • Above 15 is considered overpriced but always compare Rosseti Volga PAO to the Utilities - Regulated Electric industry mean.
  • A PE ratio of 3.48 means the investor is paying руб3.48 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Rosseti Volga PAO:

  • The EOD is 3.909. Based on the earnings, the company is cheap. +2
  • The MRQ is 3.485. Based on the earnings, the company is cheap. +2
  • The TTM is 3.485. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.909MRQ3.485+0.424
MRQ3.485TTM3.4850.000
TTM3.485YOY-10.464+13.949
TTM3.4855Y-20.433+23.917
5Y-20.43310Y-8.231-12.202
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 Rosseti Volga PAO:

  • The EOD is 2.299. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.050. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 2.050. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.299MRQ2.050+0.250
MRQ2.050TTM2.0500.000
TTM2.050YOY-3.332+5.382
TTM2.0505Y4.762-2.713
5Y4.76210Y7.293-2.531
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 Rosseti Volga PAO 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 0.25 means the investor is paying руб0.25 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of Rosseti Volga PAO:

  • The EOD is 0.276. Based on the equity, the company is cheap. +2
  • The MRQ is 0.246. Based on the equity, the company is cheap. +2
  • The TTM is 0.246. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.276MRQ0.246+0.030
MRQ0.246TTM0.2460.000
TTM0.246YOY0.126+0.119
TTM0.2465Y0.274-0.028
5Y0.27410Y0.304-0.031
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets71,736,263
Total Liabilities29,598,172
Total Stockholder Equity42,138,091
 As reported
Total Liabilities 29,598,172
Total Stockholder Equity+ 42,138,091
Total Assets = 71,736,263

Assets

Total Assets71,736,263
Total Current Assets10,463,376
Long-term Assets61,272,887
Total Current Assets
Cash And Cash Equivalents 2,855,306
Net Receivables 5,336,224
Inventory 1,611,727
Other Current Assets 660,119
Total Current Assets  (as reported)10,463,376
Total Current Assets  (calculated)10,463,376
+/- 0
Long-term Assets
Property Plant Equipment 59,980,414
Intangible Assets 406,604
Long-term Assets Other 885,869
Long-term Assets  (as reported)61,272,887
Long-term Assets  (calculated)61,272,887
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities14,478,844
Long-term Liabilities15,119,328
Total Stockholder Equity42,138,091
Total Current Liabilities
Short-term Debt 330,255
Short Long Term Debt 31,033
Accounts payable 8,799,904
Other Current Liabilities 185,072
Total Current Liabilities  (as reported)14,478,844
Total Current Liabilities  (calculated)9,346,264
+/- 5,132,580
Long-term Liabilities
Long term Debt 5,610,000
Capital Lease Obligations 2,092,810
Long-term Liabilities Other 42,292
Long-term Liabilities  (as reported)15,119,328
Long-term Liabilities  (calculated)7,745,102
+/- 7,374,226
Total Stockholder Equity
Common Stock18,830,796
Retained Earnings 24,384,683
Other Stockholders Equity -1,077,388
Total Stockholder Equity (as reported)42,138,091
Total Stockholder Equity (calculated)42,138,091
+/-0
Other
Capital Stock18,830,796
Cash and Short Term Investments 2,855,306
Common Stock Shares Outstanding 188,307,959
Current Deferred Revenue5,163,613
Liabilities and Stockholders Equity 71,736,263
Net Debt 4,878,537
Net Invested Capital 47,779,124
Net Working Capital -4,015,468
Property Plant and Equipment Gross 129,686,744
Short Long Term Debt Total 7,733,843



6.2. Balance Sheets Structured

Currency in RUB. All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-31
> Total Assets 
21,865,821
26,591,510
31,238,277
31,604,869
32,664,385
40,135,896
44,867,200
50,385,176
52,278,917
51,036,335
51,374,474
52,618,896
53,545,299
58,724,701
61,486,820
64,830,787
67,610,686
71,736,263
71,736,26367,610,68664,830,78761,486,82058,724,70153,545,29952,618,89651,374,47451,036,33552,278,91750,385,17644,867,20040,135,89632,664,38531,604,86931,238,27726,591,51021,865,821
   > Total Current Assets 
0
0
0
0
0
8,160,995
7,150,902
7,824,931
9,162,943
10,221,384
11,514,488
13,072,769
11,208,801
9,183,442
8,471,088
8,506,823
9,580,410
10,463,376
10,463,3769,580,4108,506,8238,471,0889,183,44211,208,80113,072,76911,514,48810,221,3849,162,9437,824,9317,150,9028,160,99500000
       Cash And Cash Equivalents 
425,373
530,415
483,944
425,060
1,475,500
2,014,301
2,088,351
1,056,150
1,258,536
1,958,398
2,265,917
3,847,013
1,951,998
970,860
563,757
805,792
378,657
2,855,306
2,855,306378,657805,792563,757970,8601,951,9983,847,0132,265,9171,958,3981,258,5361,056,1502,088,3512,014,3011,475,500425,060483,944530,415425,373
       Short-term Investments 
0
0
0
537,480
8,354
0
0
505,005
501,505
493,094
0
0
0
0
0
0
300
0
0300000000493,094501,505505,005008,354537,480000
       Net Receivables 
2,034,098
2,357,755
2,563,955
3,131,016
2,478,376
4,727,925
3,637,898
4,060,083
6,171,321
6,710,723
7,565,404
7,466,031
7,217,167
6,342,619
5,087,274
5,370,890
7,129,293
5,336,224
5,336,2247,129,2935,370,8905,087,2746,342,6197,217,1677,466,0317,565,4046,710,7236,171,3214,060,0833,637,8984,727,9252,478,3763,131,0162,563,9552,357,7552,034,098
       Other Current Assets 
349,771
702,438
635,745
425,612
330,842
5,171,791
3,980,930
1,523,653
505,753
295,752
232,103
189,917
394,394
-18,012
666,508
479,019
613,841
660,119
660,119613,841479,019666,508-18,012394,394189,917232,103295,752505,7531,523,6533,980,9305,171,791330,842425,612635,745702,438349,771
   > Long-term Assets 
0
0
0
0
0
31,974,901
37,716,298
42,560,245
43,115,974
40,814,951
39,859,986
39,546,127
42,336,498
49,541,259
53,015,732
56,323,964
58,030,276
61,272,887
61,272,88758,030,27656,323,96453,015,73249,541,25942,336,49839,546,12739,859,98640,814,95143,115,97442,560,24537,716,29831,974,90100000
       Property Plant Equipment 
17,637,299
21,082,467
25,598,041
25,269,115
26,734,234
31,266,118
37,020,153
41,845,590
42,326,360
39,983,252
38,752,263
38,451,916
41,068,666
47,600,630
50,395,661
53,900,138
55,973,490
59,980,414
59,980,41455,973,49053,900,13850,395,66147,600,63041,068,66638,451,91638,752,26339,983,25242,326,36041,845,59037,020,15331,266,11826,734,23425,269,11525,598,04121,082,46717,637,299
       Goodwill 
0
0
0
0
0
105,338
102,925
146,442
159,513
157,488
153,003
178,793
250,757
234,610
288,345
0
0
0
000288,345234,610250,757178,793153,003157,488159,513146,442102,925105,33800000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
76
125
113
104
137
0
0
0
0
000013710411312576000000000
       Intangible Assets 
211,740
404,851
349,409
151,721
116,766
105,338
102,925
146,442
159,513
157,488
153,003
178,793
250,757
234,610
288,345
259,353
293,782
406,604
406,604293,782259,353288,345234,610250,757178,793153,003157,488159,513146,442102,925105,338116,766151,721349,409404,851211,740
       Long-term Assets Other 
0
0
0
0
0
603,445
593,220
568,127
649,149
691,151
510,188
521,021
579,833
1,706,019
2,331,726
2,164,473
1,763,004
885,869
885,8691,763,0042,164,4732,331,7261,706,019579,833521,021510,188691,151649,149568,127593,220603,44500000
> Total Liabilities 
5,669,651
8,797,912
11,409,901
10,471,656
10,963,673
16,956,184
19,227,724
24,175,028
25,257,432
22,851,029
19,949,083
16,778,662
14,786,587
19,821,267
22,946,022
25,131,272
28,565,072
29,598,172
29,598,17228,565,07225,131,27222,946,02219,821,26714,786,58716,778,66219,949,08322,851,02925,257,43224,175,02819,227,72416,956,18410,963,67310,471,65611,409,9018,797,9125,669,651
   > Total Current Liabilities 
3,762,826
4,429,805
6,133,102
2,829,658
3,824,830
7,064,752
5,151,423
5,624,173
8,204,835
9,530,305
6,416,195
7,009,706
6,654,779
8,776,305
8,952,834
10,438,549
18,088,728
14,478,844
14,478,84418,088,72810,438,5498,952,8348,776,3056,654,7797,009,7066,416,1959,530,3058,204,8355,624,1735,151,4237,064,7523,824,8302,829,6586,133,1024,429,8053,762,826
       Short-term Debt 
0
0
0
0
0
86,701
65,714
36,626
1,919,387
3,622,639
13,883
5,855
12,353
373,891
432,604
397,508
6,595,909
330,255
330,2556,595,909397,508432,604373,89112,3535,85513,8833,622,6391,919,38736,62665,71486,70100000
       Short Long Term Debt 
0
0
0
0
0
7,008,000
10,784,000
13,937,000
13,919,000
3,622,639
13,883
5,855
12,353
11,361
28,923
36,864
6,262,014
31,033
31,0336,262,01436,86428,92311,36112,3535,85513,8833,622,63913,919,00013,937,00010,784,0007,008,00000000
       Accounts payable 
1,320,011
1,557,965
1,436,537
793,940
1,583,622
3,327,344
2,867,504
3,445,871
3,897,000
3,044,622
3,062,218
3,838,188
3,957,575
4,901,413
5,183,173
7,131,723
6,331,208
8,799,904
8,799,9046,331,2087,131,7235,183,1734,901,4133,957,5753,838,1883,062,2183,044,6223,897,0003,445,8712,867,5043,327,3441,583,622793,9401,436,5371,557,9651,320,011
       Other Current Liabilities 
1,212,285
1,218,234
1,684,163
1,841,190
2,152,755
3,289,969
5,085,709
1,581,617
1,352,524
2,863,044
2,881,498
2,700,533
2,351,929
479,067
126,222
643,732
5,161,611
185,072
185,0725,161,611643,732126,222479,0672,351,9292,700,5332,881,4982,863,0441,352,5241,581,6175,085,7093,289,9692,152,7551,841,1901,684,1631,218,2341,212,285
   > Long-term Liabilities 
0
0
0
0
0
9,891,432
14,076,301
18,550,855
17,052,597
13,320,724
13,532,888
9,768,956
8,131,808
11,044,962
13,993,188
14,692,723
10,476,344
15,119,328
15,119,32810,476,34414,692,72313,993,18811,044,9628,131,8089,768,95613,532,88813,320,72417,052,59718,550,85514,076,3019,891,43200000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
7,700,000
8,380,000
4,370,000
3,370,000
5,719,397
8,189,180
8,361,321
3,635,639
0
03,635,6398,361,3218,189,1805,719,3973,370,0004,370,0008,380,0007,700,000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
-86,701
-65,714
-36,626
-1,919,387
-3,622,639
-13,883
-5,855
-12,353
1,667,446
1,319,257
1,614,457
-4,441,375
1,762,555
1,762,555-4,441,3751,614,4571,319,2571,667,446-12,353-5,855-13,883-3,622,639-1,919,387-36,626-65,714-86,70100000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
789,754
0
358,099
87,447
1,090,965
18,435
42,292
42,29218,4351,090,96587,447358,0990789,75400000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
19,000
17,016
11,322
36,257
48,689
61,019
75,549
61,113
69,217
0
069,21761,11375,54961,01948,68936,25711,32217,01619,00000000000
> Total Stockholder Equity
16,196,170
17,793,598
19,828,376
21,133,213
21,700,712
23,179,712
25,639,476
26,210,148
27,021,485
28,185,306
31,425,391
35,840,234
38,758,712
38,903,434
38,540,798
39,699,515
39,045,614
42,138,091
42,138,09139,045,61439,699,51538,540,79838,903,43438,758,71235,840,23431,425,39128,185,30627,021,48526,210,14825,639,47623,179,71221,700,71221,133,21319,828,37617,793,59816,196,170
   Common Stock
17,857,780
17,857,780
17,857,780
17,857,780
17,857,780
17,857,780
17,857,780
17,857,780
17,857,780
17,857,780
18,109,460
18,830,796
18,830,796
18,830,796
18,830,796
18,830,796
18,830,796
18,830,796
18,830,79618,830,79618,830,79618,830,79618,830,79618,830,79618,830,79618,109,46017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,780
   Retained Earnings Total Equity000000000000000000
   Accumulated Other Comprehensive Income -1,077,388-1,190,106-1,053,651-1,209,805-1,156,116-885,180-888,108-300,600-713,853-625,919-647,541-17,714,094-14,219,72200000
   Capital Surplus 000000000000000000
   Treasury Stock000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
13,932,185
17,714,094
0
0
0
0
38,777,311
43,181,429
-1,156,116
-1,209,805
-1,053,651
-1,190,106
-1,077,388
-1,077,388-1,190,106-1,053,651-1,209,805-1,156,11643,181,42938,777,311000017,714,09413,932,18500000



6.3. Balance Sheets

Currency in RUB. All numbers in thousands.




6.4. Cash Flows

Currency in RUB. All numbers in thousands.