25 XP   0   0   10

Rosseti Volga PAO
Buy, Hold or Sell?

Let's analyse Rosseti Volga PAO together

PenkeI 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.

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

Get notifications about Rosseti Volga PAO

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

Quick analysis of Rosseti Volga PAO (30 sec.)










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?
87.2%

What is your share worth?

Current worth
₽0.21
Expected worth in 1 year
₽0.23
How sure are you?
84.6%

+ What do you gain per year?

Total Gains per Share
₽0.01
Return On Investment
24.2%

For what price can you sell your share?

Current Price per Share
₽0.05
Expected price per share
₽0.0505 - ₽0.062
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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




Live pricePrice per Share (EOD)

₽0.05

Intrinsic Value Per Share

₽0.01 - ₽0.14

Total Value Per Share

₽0.23 - ₽0.35

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




Is Rosseti Volga PAO growing?

Current yearPrevious yearGrowGrow %
How rich?$435.2m$421.7m$3.9m0.9%

How much money is Rosseti Volga PAO making?

Current yearPrevious yearGrowGrow %
Making money$5.8m-$1m$6.9m117.9%
Net Profit Margin2.8%-0.9%--

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

3. Financial Health of Rosseti Volga PAO (5 min.)




4. Comparing to competitors in the Utilities-Regulated Electric industry (5 min.)




  Industry Rankings (Utilities-Regulated Electric)  


Richest
#109 / 165

Most Revenue
#111 / 165

Most Profit
#115 / 165

Most Efficient
#119 / 165
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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

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.

What can you expect buying and holding 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 ₽0.0536. 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 ₽0.21. Based on the TTM, the Book Value Change Per Share is ₽0.00 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 Eps0.000.0%0.000.1%0.000.0%0.000.0%0.000.1%
Usd Book Value Change Per Share0.000.0%0.000.1%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.1%0.000.0%
Usd Total Gains Per Share0.000.0%0.000.1%0.000.0%0.000.1%0.000.1%
Usd Price Per Share0.00-0.00-0.00-0.00-0.00-
Price to Earnings Ratio6.79-4.32-1.42-2.80-3.53-
Price-to-Total Gains Ratio23.95-11.92-217.59-75.83-66,673.07-
Price to Book Ratio0.20-0.15-0.20-0.31-0.30-
Price-to-Total Gains Ratio23.95-11.92-217.59-75.83-66,673.07-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.00057888
Number of shares1727473
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 (1727473 shares)60.4776.92
Gains per Year (1727473 shares)241.89307.69
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1723523221989298
213470474438178606
320706716656267914
4279419588753561222
5331176120010944451530
6401411144213135331838
7471646168415316222146
8541882192617507112454
9602117216819698002762
10672352241021888893070

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 Share4.00.00.0100.0%8.04.00.066.7%15.05.00.075.0%33.06.00.084.6%53.06.00.089.8%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%15.05.00.075.0%26.08.05.066.7%35.011.013.059.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%34.00.05.087.2%36.00.023.061.0%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%16.04.00.080.0%33.05.01.084.6%42.08.09.071.2%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Rosseti Volga PAO

About Rosseti Volga PAO

Public Joint Stock Company Rosseti Volga 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 institution's 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 2023-11-22 16:50:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient 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.

Valuation

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

1.1. Profitability of Rosseti Volga PAO.

1.1. Profitability
1.1.1. 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 1.6% means that руб0.02 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 1.6%. The company is making a profit. +1
  • The TTM is 2.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.6%TTM2.8%-1.2%
TTM2.8%YOY-0.9%+3.8%
TTM2.8%5Y2.3%+0.5%
5Y2.3%10Y3.8%-1.5%
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6%9.7%-8.1%
TTM2.8%8.8%-6.0%
YOY-0.9%8.3%-9.2%
5Y2.3%8.7%-6.4%
10Y3.8%8.9%-5.1%
1.1.2. 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.
  • 0.4% Return on Assets means that Rosseti Volga PAO generated руб0.00 profit for each $1 in assets.

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

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.8%-0.4%
TTM0.8%YOY-0.2%+1.0%
TTM0.8%5Y0.7%+0.1%
5Y0.7%10Y1.1%-0.4%
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%1.1%-0.7%
TTM0.8%0.9%-0.1%
YOY-0.2%0.8%-1.0%
5Y0.7%0.8%-0.1%
10Y1.1%0.9%+0.2%
1.1.3. 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.
  • 0.7% Return on Equity means Rosseti Volga PAO generated руб0.01 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 0.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM1.4%-0.6%
TTM1.4%YOY-0.3%+1.7%
TTM1.4%5Y1.1%+0.3%
5Y1.1%10Y1.7%-0.7%
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%3.2%-2.5%
TTM1.4%2.4%-1.0%
YOY-0.3%2.6%-2.9%
5Y1.1%2.3%-1.2%
10Y1.7%2.4%-0.7%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Rosseti Volga PAO.

1.2. Operating Efficiency
1.2.1. 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 3.4% means the company generated руб0.03  for each руб1 in revenue (before taxes).

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

  • The MRQ is 3.4%. The company is operating less efficient.
  • The TTM is 4.8%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.4%TTM4.8%-1.4%
TTM4.8%YOY0.6%+4.2%
TTM4.8%5Y3.6%+1.3%
5Y3.6%10Y5.1%-1.5%
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ3.4%18.8%-15.4%
TTM4.8%14.7%-9.9%
YOY0.6%14.1%-13.5%
5Y3.6%14.7%-11.1%
10Y5.1%13.7%-8.6%
1.2.2. 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 0.97 means that the operating costs are руб0.97 for each руб1 in net sales.

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

  • The MRQ is 0.972. The company is less efficient in keeping operating costs low.
  • The TTM is 0.955. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.972TTM0.955+0.018
TTM0.955YOY1.081-0.126
TTM0.9555Y1.104-0.149
5Y1.10410Y1.047+0.057
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9720.965+0.007
TTM0.9550.957-0.002
YOY1.0810.968+0.113
5Y1.1040.980+0.124
10Y1.0470.982+0.065
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Rosseti Volga PAO.

1.3. Liquidity
1.3.1. 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 0.75 means the company has руб0.75 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 0.747. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.611. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.747TTM0.611+0.136
TTM0.611YOY0.841-0.229
TTM0.6115Y1.110-0.499
5Y1.11010Y1.147-0.037
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7470.889-0.142
TTM0.6110.882-0.271
YOY0.8410.900-0.059
5Y1.1100.885+0.225
10Y1.1470.858+0.289
1.3.2. 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 0.55 means the company can pay off руб0.55 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 0.546. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.467. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.546TTM0.467+0.080
TTM0.467YOY0.621-0.154
TTM0.4675Y0.817-0.350
5Y0.81710Y0.933-0.116
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5460.442+0.104
TTM0.4670.478-0.011
YOY0.6210.510+0.111
5Y0.8170.574+0.243
10Y0.9330.610+0.323
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Rosseti Volga PAO.

1.3. Liquidity
1.4.1. 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 0.39 means that Rosseti Volga PAO assets are financed with 39.3% credit (debt) and the remaining percentage (100% - 39.3%) 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 0.393. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.407. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.393TTM0.407-0.014
TTM0.407YOY0.382+0.025
TTM0.4075Y0.353+0.053
5Y0.35310Y0.383-0.030
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3930.646-0.253
TTM0.4070.648-0.241
YOY0.3820.654-0.272
5Y0.3530.657-0.304
10Y0.3830.658-0.275
1.4.2. 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 64.8% means that company has руб0.65 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 0.648. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.686. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.648TTM0.686-0.039
TTM0.686YOY0.619+0.068
TTM0.6865Y0.554+0.132
5Y0.55410Y0.640-0.086
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6481.868-1.220
TTM0.6861.911-1.225
YOY0.6191.915-1.296
5Y0.5542.153-1.599
10Y0.6402.114-1.474
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Rosseti Volga 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 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 6.79 means the investor is paying руб6.79 for every руб1 in earnings.

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

  • The EOD is 8.518. Based on the earnings, the company is underpriced. +1
  • The MRQ is 6.786. Based on the earnings, the company is cheap. +2
  • The TTM is 4.323. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD8.518MRQ6.786+1.732
MRQ6.786TTM4.323+2.463
TTM4.323YOY1.416+2.907
TTM4.3235Y2.801+1.522
5Y2.80110Y3.534-0.734
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
EOD8.51812.032-3.514
MRQ6.78610.661-3.875
TTM4.3238.708-4.385
YOY1.4169.216-7.800
5Y2.80110.210-7.409
10Y3.53413.846-10.312
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 4.224. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.365. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -4.698. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD4.224MRQ3.365+0.859
MRQ3.365TTM-4.698+8.063
TTM-4.698YOY-0.620-4.078
TTM-4.6985Y-1.054-3.644
5Y-1.05410Y-1.767+0.713
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
EOD4.2244.573-0.349
MRQ3.3653.648-0.283
TTM-4.6981.057-5.755
YOY-0.6200.541-1.161
5Y-1.054-0.205-0.849
10Y-1.7670.295-2.062
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 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 0.20 means the investor is paying руб0.20 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 0.250. Based on the equity, the company is cheap. +2
  • The MRQ is 0.200. Based on the equity, the company is cheap. +2
  • The TTM is 0.153. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.250MRQ0.200+0.051
MRQ0.200TTM0.153+0.046
TTM0.153YOY0.202-0.049
TTM0.1535Y0.309-0.156
5Y0.30910Y0.301+0.009
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
EOD0.2501.436-1.186
MRQ0.2001.223-1.023
TTM0.1531.317-1.164
YOY0.2021.333-1.131
5Y0.3091.353-1.044
10Y0.3011.618-1.317
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 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--0.0020.003-43%-0.001+150%0.001+50%0.002-13%
Book Value Per Share--0.2140.209+2%0.207+3%0.207+4%0.183+17%
Current Ratio--0.7470.611+22%0.841-11%1.110-33%1.147-35%
Debt To Asset Ratio--0.3930.407-3%0.382+3%0.353+11%0.383+3%
Debt To Equity Ratio--0.6480.686-6%0.619+5%0.554+17%0.640+1%
Dividend Per Share--0.0000.000-100%0.000-95%0.003-100%0.002-100%
Eps--0.0020.003-46%-0.001+133%0.002-30%0.003-50%
Free Cash Flow Per Share--0.0030.004-27%-0.004+230%-0.001+116%0.001+216%
Free Cash Flow To Equity Per Share--0.0000.001-108%0.000+605%-0.002+3639%-0.001+1454%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--0.141--------
Intrinsic Value_10Y_min--0.012--------
Intrinsic Value_1Y_max--0.005--------
Intrinsic Value_1Y_min--0.000--------
Intrinsic Value_3Y_max--0.023--------
Intrinsic Value_3Y_min--0.002--------
Intrinsic Value_5Y_max--0.048--------
Intrinsic Value_5Y_min--0.004--------
Market Cap10093308621.619+20%8040751457.8946058809792.922+33%7890105149.248+2%11996160977.860-33%10670303662.637-25%
Net Profit Margin--0.0160.028-42%-0.009+155%0.023-29%0.038-57%
Operating Margin--0.0340.048-30%0.006+425%0.036-5%0.051-34%
Operating Ratio--0.9720.955+2%1.081-10%1.104-12%1.047-7%
Pb Ratio0.250+20%0.2000.153+30%0.202-1%0.309-35%0.301-34%
Pe Ratio8.518+20%6.7864.323+57%1.416+379%2.801+142%3.534+92%
Price Per Share0.054+20%0.0430.032+33%0.042+2%0.064-33%0.057-25%
Price To Free Cash Flow Ratio4.224+20%3.365-4.698+240%-0.620+118%-1.054+131%-1.767+153%
Price To Total Gains Ratio30.060+20%23.94711.922+101%217.589-89%75.832-68%66673.073-100%
Quick Ratio--0.5460.467+17%0.621-12%0.817-33%0.933-41%
Return On Assets--0.0040.008-45%-0.002+135%0.007-38%0.011-60%
Return On Equity--0.0070.014-47%-0.003+138%0.011-30%0.017-58%
Total Gains Per Share--0.0020.003-45%-0.001+150%0.004-57%0.004-57%
Usd Book Value--435253370.400425667528.000+2%421738442.100+3%420012019.440+4%372212991.415+17%
Usd Book Value Change Per Share--0.0000.000-43%0.000+150%0.000+50%0.000-13%
Usd Book Value Per Share--0.0020.002+2%0.002+3%0.002+4%0.002+17%
Usd Dividend Per Share--0.0000.000-100%0.000-95%0.000-100%0.000-100%
Usd Eps--0.0000.000-46%0.000+133%0.000-30%0.000-50%
Usd Free Cash Flow--6451131.6008795992.500-27%-8384455.800+230%-1060865.640+116%2042310.462+216%
Usd Free Cash Flow Per Share--0.0000.000-27%0.000+230%0.000+116%0.000+216%
Usd Free Cash Flow To Equity Per Share--0.0000.000-108%0.000+605%0.000+3639%0.000+1454%
Usd Market Cap109007733.113+20%86840115.74565435145.764+33%85213135.612+2%129558538.561-33%115239279.556-25%
Usd Price Per Share0.001+20%0.0000.000+33%0.000+2%0.001-33%0.001-25%
Usd Profit--3199327.2005882978.700-46%-1052835.300+133%4482241.380-29%6383792.215-50%
Usd Revenue--194197867.200198354576.600-2%175427056.800+11%176066707.860+10%160356571.062+21%
Usd Total Gains Per Share--0.0000.000-45%0.000+150%0.000-57%0.000-57%
 EOD+4 -4MRQTTM+11 -24YOY+25 -105Y+14 -2110Y+12 -23

3.2. 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)Between0-158.518
Price to Book Ratio (EOD)Between0-10.250
Net Profit Margin (MRQ)Greater than00.016
Operating Margin (MRQ)Greater than00.034
Quick Ratio (MRQ)Greater than10.546
Current Ratio (MRQ)Greater than10.747
Debt to Asset Ratio (MRQ)Less than10.393
Debt to Equity Ratio (MRQ)Less than10.648
Return on Equity (MRQ)Greater than0.150.007
Return on Assets (MRQ)Greater than0.050.004
Total6/10 (60.0%)

3.3. 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 than5037.252
Ma 20Greater thanMa 500.057
Ma 50Greater thanMa 1000.063
Ma 100Greater thanMa 2000.064
OpenGreater thanClose0.057
Total2/5 (40.0%)



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in RUB. All numbers in thousands.

Summary
Total Assets66,399,809
Total Liabilities26,098,571
Total Stockholder Equity40,301,238
 As reported
Total Liabilities 26,098,571
Total Stockholder Equity+ 40,301,238
Total Assets = 66,399,809

Assets

Total Assets66,399,809
Total Current Assets10,840,334
Long-term Assets10,840,334
Total Current Assets
Cash And Cash Equivalents 1,396,064
Net Receivables 6,530,668
Inventory 1,894,368
Total Current Assets  (as reported)10,840,334
Total Current Assets  (calculated)9,821,100
+/- 1,019,234
Long-term Assets
Property Plant Equipment 53,999,271
Intangible Assets 285,457
Long-term Assets Other 1,274,747
Long-term Assets  (as reported)55,559,475
Long-term Assets  (calculated)55,559,475
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities14,506,032
Long-term Liabilities11,592,539
Total Stockholder Equity40,301,238
Total Current Liabilities
Short-term Debt 3,580,545
Short Long Term Debt 3,290,329
Accounts payable 4,495,855
Other Current Liabilities 818,581
Total Current Liabilities  (as reported)14,506,032
Total Current Liabilities  (calculated)12,185,310
+/- 2,320,722
Long-term Liabilities
Long term Debt Total 4,879,287
Long term Debt 4,110,000
Capital Lease Obligations 1,059,503
Long-term Liabilities Other 89,680
Long-term Liabilities  (as reported)11,592,539
Long-term Liabilities  (calculated)10,138,470
+/- 1,454,069
Total Stockholder Equity
Common Stock18,830,796
Retained Earnings 22,554,596
Other Stockholders Equity -1,084,154
Total Stockholder Equity (as reported)40,301,238
Total Stockholder Equity (calculated)40,301,238
+/-0
Other
Capital Stock18,830,796
Cash And Equivalents23,000
Cash and Short Term Investments 1,396,064
Common Stock Shares Outstanding 188,307,959
Current Deferred Revenue5,611,051
Liabilities and Stockholders Equity 66,399,809
Net Debt 7,063,768
Net Invested Capital 47,701,567
Net Working Capital -3,665,698
Short Long Term Debt Total 8,459,832



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312006-12-31
> Total Assets 
21,865,821
26,591,510
47,161,240
47,161,240
31,238,277
31,238,277
50,303,457
49,772,612
31,604,869
31,139,966
31,139,966
32,664,385
32,664,385
34,081,478
34,081,478
40,135,896
40,135,896
40,292,617
40,292,617
44,867,200
44,867,200
45,251,917
45,251,917
50,385,176
50,385,176
49,938,961
49,938,961
52,279,000
52,278,917
50,985,033
50,985,033
64,200,133
51,036,335
0
49,715,772
0
51,080,001
51,135,431
50,721,794
50,115,175
52,369,733
52,513,322
50,110,172
52,049,678
53,566,451
56,332,526
53,828,654
54,181,418
58,724,701
60,060,115
59,191,429
59,604,725
61,486,820
61,145,000
60,277,000
59,517,000
64,830,787
65,171,505
63,301,585
63,779,903
67,610,686
68,047,255
66,399,809
66,399,80968,047,25567,610,68663,779,90363,301,58565,171,50564,830,78759,517,00060,277,00061,145,00061,486,82059,604,72559,191,42960,060,11558,724,70154,181,41853,828,65456,332,52653,566,45152,049,67850,110,17252,513,32252,369,73350,115,17550,721,79451,135,43151,080,001049,715,772051,036,33564,200,13350,985,03350,985,03352,278,91752,279,00049,938,96149,938,96150,385,17650,385,17645,251,91745,251,91744,867,20044,867,20040,292,61740,292,61740,135,89640,135,89634,081,47834,081,47832,664,38532,664,38531,139,96631,139,96631,604,86949,772,61250,303,45731,238,27731,238,27747,161,24047,161,24026,591,51021,865,821
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,150,902
0
6,534,192
0
7,824,931
0
7,768,248
9,163,000
9,162,943
9,190,000
9,189,582
0
10,221,384
0
10,211,822
0
11,514,488
12,375,630
12,178,411
11,238,701
13,072,769
12,808,844
9,927,796
10,461,630
11,229,953
12,639,809
10,309,687
10,003,780
9,183,442
10,638,885
9,836,163
9,262,253
8,471,088
8,857,000
8,483,000
7,887,000
8,506,823
9,438,444
8,232,058
8,969,196
9,580,410
11,021,794
10,840,334
10,840,33411,021,7949,580,4108,969,1968,232,0589,438,4448,506,8237,887,0008,483,0008,857,0008,471,0889,262,2539,836,16310,638,8859,183,44210,003,78010,309,68712,639,80911,229,95310,461,6309,927,79612,808,84413,072,76911,238,70112,178,41112,375,63011,514,488010,211,822010,221,38409,189,5829,190,0009,162,9439,163,0007,768,24807,824,93106,534,19207,150,90200000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,088,351
0
443,244
0
1,056,150
0
853,385
1,259,000
1,258,536
1,323,000
1,323,465
0
1,958,398
0
770,851
0
2,265,917
3,043,718
3,403,564
2,876,130
3,847,013
3,187,767
2,070,473
2,785,086
1,951,998
1,268,300
868,180
728,900
40,090
27,400
833,053
43,850
563,757
671,000
869,000
784,000
805,792
1,300,958
657,417
1,332,124
378,657
1,345,547
1,396,064
1,396,0641,345,547378,6571,332,124657,4171,300,958805,792784,000869,000671,000563,75743,850833,05327,40040,090728,900868,1801,268,3001,951,9982,785,0862,070,4733,187,7673,847,0132,876,1303,403,5643,043,7182,265,9170770,85101,958,39801,323,4651,323,0001,258,5361,259,000853,38501,056,1500443,24402,088,35100000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
300
300
0
0
0030030000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
1,853,163
2,357,755
3,594,618
3,594,618
2,563,955
2,563,955
3,945,453
3,914,693
3,131,016
3,331,007
3,331,007
2,478,376
2,478,376
3,502,923
3,502,923
4,727,925
4,727,925
4,343,598
4,343,598
3,637,898
3,637,898
4,019,712
4,019,712
5,244,686
5,244,686
4,974,526
4,974,526
6,458,000
6,457,508
5,919,185
5,919,185
6,416,919
6,858,393
0
7,444,555
0
7,565,404
7,132,695
6,696,705
6,601,734
7,466,031
7,220,532
5,419,502
5,710,415
7,286,117
6,547,671
6,280,625
6,071,751
5,951,159
6,193,197
6,139,358
6,021,311
5,215,691
5,178,000
4,584,000
4,697,000
5,521,775
5,840,993
5,652,876
5,807,533
7,129,293
6,991,580
6,530,668
6,530,6686,991,5807,129,2935,807,5335,652,8765,840,9935,521,7754,697,0004,584,0005,178,0005,215,6916,021,3116,139,3586,193,1975,951,1596,071,7516,280,6256,547,6717,286,1175,710,4155,419,5027,220,5327,466,0316,601,7346,696,7057,132,6957,565,40407,444,55506,858,3936,416,9195,919,1855,919,1856,457,5086,458,0004,974,5264,974,5265,244,6865,244,6864,019,7124,019,7123,637,8983,637,8984,343,5984,343,5984,727,9254,727,9253,502,9233,502,9232,478,3762,478,3763,331,0073,331,0073,131,0163,914,6933,945,4532,563,9552,563,9553,594,6183,594,6182,357,7551,853,163
       Other Current Assets 
530,706
702,438
120,791
120,791
635,745
635,745
129,241
152,589
425,612
661,284
661,284
330,842
330,842
562,326
562,326
443,866
443,866
414,863
414,863
343,032
3,980,930
420,470
4,440,182
339,850
5,584,536
226,804
5,201,330
0
6,677,074
200,880
6,120,065
349,477
7,006,475
0
7,629,700
0
7,797,507
7,275,783
6,854,291
6,740,233
7,655,948
7,349,631
5,782,142
5,857,144
7,632,713
475,023
7,185,274
258,572
362,354
496,872
6,646,340
466,009
529,339
566,000
757,000
422,000
5,849,909
6,154,354
300
300
0
0
0
0003003006,154,3545,849,909422,000757,000566,000529,339466,0096,646,340496,872362,354258,5727,185,274475,0237,632,7135,857,1445,782,1427,349,6317,655,9486,740,2336,854,2917,275,7837,797,50707,629,70007,006,475349,4776,120,065200,8806,677,07405,201,330226,8045,584,536339,8504,440,182420,4703,980,930343,032414,863414,863443,866443,866562,326562,326330,842330,842661,284661,284425,612152,589129,241635,745635,745120,791120,791702,438530,706
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,716,298
0
38,717,725
0
42,560,245
0
42,170,713
0
43,115,974
0
41,795,451
0
40,814,951
0
39,503,950
0
39,565,513
38,759,801
38,543,383
38,876,474
39,296,964
39,704,478
40,182,376
41,588,048
42,336,498
0
43,518,967
0
0
0
49,355,266
0
53,015,732
52,287,625
51,793,692
51,629,980
56,323,964
55,733,061
55,069,527
54,810,707
58,030,276
57,025,461
55,559,475
55,559,47557,025,46158,030,27654,810,70755,069,52755,733,06156,323,96451,629,98051,793,69252,287,62553,015,732049,355,26600043,518,967042,336,49841,588,04840,182,37639,704,47839,296,96438,876,47438,543,38338,759,80139,565,513039,503,950040,814,951041,795,451043,115,974042,170,713042,560,245038,717,725037,716,29800000000000000000000
       Property Plant Equipment 
17,637,299
21,082,467
41,394,059
41,394,059
25,598,041
25,598,041
44,352,997
43,957,966
25,269,115
24,587,440
24,587,440
26,734,234
26,734,234
26,428,413
26,428,413
31,266,118
31,266,118
32,070,832
32,070,832
37,020,153
37,020,153
37,992,090
37,992,090
41,845,590
41,845,590
41,519,818
41,519,818
0
42,326,360
40,993,392
40,993,392
53,365,473
39,983,252
0
38,674,959
0
38,752,263
37,932,549
37,748,460
38,092,626
38,451,916
38,450,593
38,247,243
39,664,254
41,068,666
42,535,013
42,331,675
43,035,776
47,600,630
47,177,595
47,139,508
47,992,499
50,395,661
49,803,000
49,399,000
49,245,000
53,900,138
53,424,120
52,908,269
52,764,519
55,973,490
55,090,644
53,999,271
53,999,27155,090,64455,973,49052,764,51952,908,26953,424,12053,900,13849,245,00049,399,00049,803,00050,395,66147,992,49947,139,50847,177,59547,600,63043,035,77642,331,67542,535,01341,068,66639,664,25438,247,24338,450,59338,451,91638,092,62637,748,46037,932,54938,752,263038,674,959039,983,25253,365,47340,993,39240,993,39242,326,360041,519,81841,519,81841,845,59041,845,59037,992,09037,992,09037,020,15337,020,15332,070,83232,070,83231,266,11831,266,11826,428,41326,428,41326,734,23426,734,23424,587,44024,587,44025,269,11543,957,96644,352,99725,598,04125,598,04141,394,05941,394,05921,082,46717,637,299
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
102,925
0
110,151
0
146,442
0
113,267
0
159,513
0
125,191
0
157,488
0
119,101
0
153,003
147,181
122,229
98,899
178,793
202,235
176,625
159,957
250,757
0
207,716
0
0
0
213,991
0
0
0
0
0
0
0
0
0
0
0
0
000000000000213,991000207,7160250,757159,957176,625202,235178,79398,899122,229147,181153,0030119,1010157,4880125,1910159,5130113,2670146,4420110,1510102,92500000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
119
113
104
113
134
127
137
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000137127134113104113119000000000000000000000000000000000000000000
       Intangible Assets 
211,740
404,851
154,313
154,313
349,409
349,409
141,602
131,068
151,721
119,129
119,129
116,766
116,766
115,288
115,288
105,338
105,338
95,344
95,344
102,925
102,925
110,151
110,151
146,442
146,442
113,267
113,267
0
159,513
125,191
125,191
24,415
157,488
0
119,101
0
153,003
147,181
122,229
98,899
178,793
202,235
176,625
159,957
250,757
221,844
207,716
187,281
234,610
242,363
213,991
188,695
288,345
253,000
216,000
202,000
259,353
231,128
199,215
171,033
293,782
322,722
285,457
285,457322,722293,782171,033199,215231,128259,353202,000216,000253,000288,345188,695213,991242,363234,610187,281207,716221,844250,757159,957176,625202,235178,79398,899122,229147,181153,0030119,1010157,48824,415125,191125,191159,5130113,267113,267146,442146,442110,151110,151102,925102,92595,34495,344105,338105,338115,288115,288116,766116,766119,129119,129151,721131,068141,602349,409349,409154,313154,313404,851211,740
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
593,220
0
615,484
0
568,213
0
537,628
0
630,101
0
676,868
0
674,211
0
709,890
0
660,247
680,071
672,694
684,949
666,255
1,051,650
1,758,508
1,763,837
1,017,075
0
979,576
0
0
0
2,001,767
0
0
2,232,345
2,178,615
2,183,607
2,164,473
2,077,813
1,962,043
1,875,155
1,763,004
1,612,095
1,274,747
1,274,7471,612,0951,763,0041,875,1551,962,0432,077,8132,164,4732,183,6072,178,6152,232,345002,001,767000979,57601,017,0751,763,8371,758,5081,051,650666,255684,949672,694680,071660,2470709,8900674,2110676,8680630,1010537,6280568,2130615,4840593,22000000000000000000000
> Total Liabilities 
5,669,651
8,797,912
7,071,607
7,071,607
11,409,901
11,409,901
9,505,376
8,951,405
10,471,656
9,623,412
9,623,412
10,963,673
10,963,673
10,838,609
10,838,609
16,670,668
16,670,668
15,708,113
15,708,113
19,626,775
19,227,724
19,954,052
19,954,052
24,175,028
24,175,028
23,322,259
23,322,259
25,257,000
25,257,432
23,926,497
23,926,497
21,761,876
22,851,029
0
21,142,907
0
19,654,610
18,570,746
18,535,124
16,624,926
16,529,499
14,862,883
14,296,006
14,445,856
14,807,739
16,296,941
16,098,184
15,755,675
19,821,267
20,256,902
20,817,487
21,389,471
22,946,022
22,187,000
21,680,000
20,651,000
25,131,272
25,464,978
25,374,204
25,437,589
28,565,072
28,081,781
26,098,571
26,098,57128,081,78128,565,07225,437,58925,374,20425,464,97825,131,27220,651,00021,680,00022,187,00022,946,02221,389,47120,817,48720,256,90219,821,26715,755,67516,098,18416,296,94114,807,73914,445,85614,296,00614,862,88316,529,49916,624,92618,535,12418,570,74619,654,610021,142,907022,851,02921,761,87623,926,49723,926,49725,257,43225,257,00023,322,25923,322,25924,175,02824,175,02819,954,05219,954,05219,227,72419,626,77515,708,11315,708,11316,670,66816,670,66810,838,60910,838,60910,963,67310,963,6739,623,4129,623,41210,471,6568,951,4059,505,37611,409,90111,409,9017,071,6077,071,6078,797,9125,669,651
   > Total Current Liabilities 
3,762,826
4,429,805
3,880,536
3,880,536
6,133,102
6,133,102
4,538,631
3,637,736
2,829,658
4,201,180
4,201,180
3,824,830
3,824,830
4,562,935
4,562,935
7,064,752
7,064,752
6,515,225
6,515,225
5,151,423
5,151,423
6,088,460
6,088,460
5,624,173
5,624,173
4,910,465
4,910,465
8,205,000
8,204,835
7,579,506
7,579,506
10,313,207
9,530,305
0
8,206,593
0
6,416,195
6,719,523
7,649,206
6,543,595
7,009,706
6,036,977
5,971,682
6,552,836
6,675,931
6,444,721
6,393,794
6,462,815
8,776,305
6,957,237
8,067,667
7,822,352
8,952,834
8,481,000
8,307,000
8,277,000
10,438,549
11,259,283
10,875,244
15,833,085
18,088,728
18,318,282
14,506,032
14,506,03218,318,28218,088,72815,833,08510,875,24411,259,28310,438,5498,277,0008,307,0008,481,0008,952,8347,822,3528,067,6676,957,2378,776,3056,462,8156,393,7946,444,7216,675,9316,552,8365,971,6826,036,9777,009,7066,543,5957,649,2066,719,5236,416,19508,206,59309,530,30510,313,2077,579,5067,579,5068,204,8358,205,0004,910,4654,910,4655,624,1735,624,1736,088,4606,088,4605,151,4235,151,4236,515,2256,515,2257,064,7527,064,7524,562,9354,562,9353,824,8303,824,8304,201,1804,201,1802,829,6583,637,7364,538,6316,133,1026,133,1023,880,5363,880,5364,429,8053,762,826
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
65,714
0
46,245
0
36,626
0
20,865
13,919,000
1,919,387
13,320,000
2,420,161
0
3,622,639
0
2,065,702
0
13,883
11,027
7,441
384,639
5,855
4,007
1,849
11,656
12,353
13,020
337,122
12,302
11,361
0
975,374
0
0
424,000
424,000
418,000
397,508
3,469,549
3,400,830
7,466,087
6,595,909
7,128,951
3,580,545
3,580,5457,128,9516,595,9097,466,0873,400,8303,469,549397,508418,000424,000424,00000975,374011,36112,302337,12213,02012,35311,6561,8494,0075,855384,6397,44111,02713,88302,065,70203,622,63902,420,16113,320,0001,919,38713,919,00020,865036,626046,245065,71400000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,919,000
13,919,000
13,320,000
13,320,000
0
0
0
0
0
0
0
0
0
0
0
1,849
11,656
12,353
13,020
12,302
12,302
11,361
0
581,968
0
28,923
19,441
0
30,965
36,864
3,091,550
3,023,086
7,088,664
6,262,014
6,781,825
3,290,329
3,290,3296,781,8256,262,0147,088,6643,023,0863,091,55036,86430,965019,44128,9230581,968011,36112,30212,30213,02012,35311,6561,8490000000000013,320,00013,320,00013,919,00013,919,000000000000000000000000000000
       Accounts payable 
1,320,011
1,557,965
1,994,881
1,994,881
1,436,537
1,436,537
1,531,482
1,311,663
793,940
1,776,299
1,776,299
1,583,622
1,583,622
3,751,296
3,751,296
3,768,325
3,768,325
5,527,273
5,527,273
2,740,904
2,867,504
5,161,298
5,161,298
3,445,871
3,445,871
3,633,228
3,633,228
3,897,000
3,897,000
4,049,271
4,049,271
2,576,758
3,044,622
0
4,576,212
0
3,062,218
5,081,845
2,860,917
4,569,148
3,838,188
3,196,118
2,584,255
3,475,486
3,957,575
2,770,881
2,567,437
3,027,805
4,901,413
3,278,141
3,348,335
4,156,321
5,183,173
3,895,000
3,753,000
4,145,000
7,131,723
3,950,416
3,391,074
4,008,999
6,331,208
4,864,277
4,495,855
4,495,8554,864,2776,331,2084,008,9993,391,0743,950,4167,131,7234,145,0003,753,0003,895,0005,183,1734,156,3213,348,3353,278,1414,901,4133,027,8052,567,4372,770,8813,957,5753,475,4862,584,2553,196,1183,838,1884,569,1482,860,9175,081,8453,062,21804,576,21203,044,6222,576,7584,049,2714,049,2713,897,0003,897,0003,633,2283,633,2283,445,8713,445,8715,161,2985,161,2982,867,5042,740,9045,527,2735,527,2733,768,3253,768,3253,751,2963,751,2961,583,6221,583,6221,776,2991,776,299793,9401,311,6631,531,4821,436,5371,436,5371,994,8811,994,8811,557,9651,320,011
       Other Current Liabilities 
1,212,285
1,218,234
658,835
658,835
1,684,163
1,684,163
1,963,103
2,018,519
1,841,190
2,247,224
2,247,224
2,152,755
2,152,755
716,042
716,042
3,209,726
3,209,726
902,746
902,746
2,344,805
5,085,709
880,917
880,917
2,141,676
2,141,676
1,256,372
1,256,372
736,000
2,388,448
1,110,074
1,110,074
2,316,257
5,907,666
0
1,564,679
0
6,402,312
1,626,651
7,641,765
1,589,808
3,165,663
2,836,852
3,385,578
3,065,694
2,706,003
627,831
3,489,235
1,027,480
1,671,947
651,256
3,743,958
1,226,802
1,353,128
4,162,000
4,130,000
3,714,000
2,909,318
3,839,318
4,083,340
4,357,999
5,161,611
6,325,054
818,581
818,5816,325,0545,161,6114,357,9994,083,3403,839,3182,909,3183,714,0004,130,0004,162,0001,353,1281,226,8023,743,958651,2561,671,9471,027,4803,489,235627,8312,706,0033,065,6943,385,5782,836,8523,165,6631,589,8087,641,7651,626,6516,402,31201,564,67905,907,6662,316,2571,110,0741,110,0742,388,448736,0001,256,3721,256,3722,141,6762,141,676880,917880,9175,085,7092,344,805902,746902,7463,209,7263,209,726716,042716,0422,152,7552,152,7552,247,2242,247,2241,841,1902,018,5191,963,1031,684,1631,684,163658,835658,8351,218,2341,212,285
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,076,301
0
13,865,592
0
18,550,855
0
18,411,794
0
17,052,597
0
16,346,991
0
13,320,724
0
12,936,314
0
13,238,415
11,851,223
10,885,918
10,081,331
9,519,793
8,825,906
8,324,324
7,893,020
8,131,808
0
9,704,390
0
0
0
12,749,820
0
13,993,188
8,099,000
7,654,000
6,421,000
14,692,723
14,205,695
14,498,960
9,604,504
10,476,344
9,763,499
11,592,539
11,592,5399,763,49910,476,3449,604,50414,498,96014,205,69514,692,7236,421,0007,654,0008,099,00013,993,188012,749,8200009,704,39008,131,8087,893,0208,324,3248,825,9069,519,79310,081,33110,885,91811,851,22313,238,415012,936,314013,320,724016,346,991017,052,597018,411,794018,550,855013,865,592014,076,30100000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,370,000
4,935,347
4,815,032
4,197,284
5,719,397
7,784,461
7,116,366
8,066,390
8,189,180
8,099,043
7,654,465
6,421,303
8,361,321
8,284,973
8,195,242
3,252,224
3,635,639
0
4,879,287
4,879,28703,635,6393,252,2248,195,2428,284,9738,361,3216,421,3037,654,4658,099,0438,189,1808,066,3907,116,3667,784,4615,719,3974,197,2844,815,0324,935,3473,370,00000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-65,714
0
-46,245
0
-36,626
0
-20,865
-13,919,000
-1,919,387
-13,320,000
-2,420,161
0
-3,622,639
0
-2,065,702
0
-13,883
-11,027
-7,441
-384,639
-5,855
-4,007
-1,849
-11,656
-12,353
-13,020
1,432,730
-12,302
-11,361
0
912,705
0
1,751,861
1,238,543
1,154,037
1,061,689
1,614,457
-1,516,577
-1,537,844
-5,686,440
-4,441,375
-5,058,692
-2,521,042
-2,521,042-5,058,692-4,441,375-5,686,440-1,537,844-1,516,5771,614,4571,061,6891,154,0371,238,5431,751,8610912,7050-11,361-12,3021,432,730-13,020-12,353-11,656-1,849-4,007-5,855-384,639-7,441-11,027-13,8830-2,065,7020-3,622,6390-2,420,161-13,320,000-1,919,387-13,919,000-20,8650-36,6260-46,2450-65,71400000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
652,064
0
87,447
102,868
118,815
117,795
1,090,965
1,080,799
28,661
24,159
18,435
12,178
89,680
89,68012,17818,43524,15928,6611,080,7991,090,965117,795118,815102,86887,4470652,06400000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,000
19,000
0
0
0
0
0
0
0
0
0
0
0
0
0
33,026
25,679
48,689
45,311
54,762
62,428
61,019
56,047
51,077
49,801
75,549
67,724
47,740
42,132
61,113
57,907
54,727
57,375
0
0
0
00057,37554,72757,90761,11342,13247,74067,72475,54949,80151,07756,04761,01962,42854,76245,31148,68925,67933,026000000000000019,00019,000000000000000000000000000000
> Total Stockholder Equity
16,196,170
17,793,598
40,089,633
40,089,633
19,828,376
19,828,376
40,798,081
40,821,207
21,133,213
21,516,554
21,516,554
21,700,712
21,700,712
23,242,869
23,242,869
23,465,228
23,465,228
24,584,504
24,584,504
25,240,425
25,639,476
25,297,865
25,297,865
26,210,148
26,210,148
26,616,702
26,616,702
0
27,021,485
27,058,536
27,058,536
42,438,257
28,185,306
28,185,306
28,572,865
0
31,425,391
32,564,685
32,186,670
33,490,249
35,840,234
37,650,439
35,814,166
37,603,822
38,758,712
40,035,585
37,730,470
38,425,743
38,903,434
39,803,213
38,373,942
38,215,254
38,540,798
38,958,000
38,597,000
38,867,000
39,699,515
39,706,527
37,927,381
38,342,314
39,045,614
39,965,474
40,301,238
40,301,23839,965,47439,045,61438,342,31437,927,38139,706,52739,699,51538,867,00038,597,00038,958,00038,540,79838,215,25438,373,94239,803,21338,903,43438,425,74337,730,47040,035,58538,758,71237,603,82235,814,16637,650,43935,840,23433,490,24932,186,67032,564,68531,425,391028,572,86528,185,30628,185,30642,438,25727,058,53627,058,53627,021,485026,616,70226,616,70226,210,14826,210,14825,297,86525,297,86525,639,47625,240,42524,584,50424,584,50423,465,22823,465,22823,242,86923,242,86921,700,71221,700,71221,516,55421,516,55421,133,21340,821,20740,798,08119,828,37619,828,37640,089,63340,089,63317,793,59816,196,170
   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
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
17,857,780
17,857,780
17,857,780
17,857,780
17,857,780
17,857,780
17,857,780
17,858,000
17,857,780
17,857,780
17,857,780
17,857,780
17,857,780
0
17,857,780
0
18,109,460
18,109,460
18,109,460
18,109,460
18,830,796
18,830,796
18,830,796
18,830,796
18,830,796
18,830,796
18,830,796
18,830,796
18,830,796
18,830,796
18,830,796
18,830,796
18,830,796
18,831,000
18,831,000
18,831,000
18,830,796
18,830,796
18,830,796
18,830,796
18,830,796
18,830,796
18,830,796
18,830,79618,830,79618,830,79618,830,79618,830,79618,830,79618,830,79618,831,00018,831,00018,831,00018,830,79618,830,79618,830,79618,830,79618,830,79618,830,79618,830,79618,830,79618,830,79618,830,79618,830,79618,830,79618,830,79618,109,46018,109,46018,109,46018,109,460017,857,780017,857,78017,857,78017,857,78017,857,78017,857,78017,858,00017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,78017,857,780
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000-54,688,52900-51,048,840000-46,398,2510-44,066,609-42,692,873-41,683,806-40,683,590-39,665,419-38,636,460-37,563,758-36,496,335-35,431,9180-33,272,6200-31,087,9050-28,856,2350-26,467,1170-24,082,4870-21,666,2710-19,669,8570-17,714,09400000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,714,094
0
19,284,691
0
21,018,730
0
23,492,139
0
25,841,198
0
28,158,387
0
30,374,052
0
32,639,847
0
35,131,318
36,167,060
37,226,499
38,400,223
38,777,311
39,724,900
40,824,308
41,949,611
43,181,429
-939,562
45,347,315
-1,122,852
-1,156,116
-1,079,875
49,827,350
-1,156,106
-1,209,805
53,636,598
-1,038,000
-1,006,000
-1,053,651
-843,927
-1,271,519
-1,014,498
-1,190,106
-1,122,313
-1,084,154
-1,084,154-1,122,313-1,190,106-1,014,498-1,271,519-843,927-1,053,651-1,006,000-1,038,00053,636,598-1,209,805-1,156,10649,827,350-1,079,875-1,156,116-1,122,85245,347,315-939,56243,181,42941,949,61140,824,30839,724,90038,777,31138,400,22337,226,49936,167,06035,131,318032,639,847030,374,052028,158,387025,841,198023,492,139021,018,730019,284,691017,714,09400000000000000000000



Balance Sheet

Currency in RUB. All numbers in thousands.