25 XP   0   0   10

Rosseti Yug PAO
Buy, Hold or Sell?

Let's analyse Rosseti Yug PAO together

PenkeI guess you are interested in Rosseti Yug 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 Yug 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 Yug PAO

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

Quick analysis of Rosseti Yug PAO (30 sec.)










What can you expect buying and holding a share of Rosseti Yug 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?
76.9%

What is your share worth?

Current worth
₽0.01
Expected worth in 1 year
₽0.03
How sure are you?
76.9%

+ What do you gain per year?

Total Gains per Share
₽0.01
Return On Investment
19.9%

For what price can you sell your share?

Current Price per Share
₽0.07
Expected price per share
₽0.0569 - ₽0.0804
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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




Live pricePrice per Share (EOD)

₽0.07

Intrinsic Value Per Share

₽0.18 - ₽0.22

Total Value Per Share

₽0.19 - ₽0.23

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




Is Rosseti Yug PAO growing?

Current yearPrevious yearGrowGrow %
How rich?$18.9m$9.7m-$1.9m-24.6%

How much money is Rosseti Yug PAO making?

Current yearPrevious yearGrowGrow %
Making money$5.2m-$12.2m$17.5m333.1%
Net Profit Margin3.9%-9.1%--

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

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




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

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

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

What can you expect buying and holding a share of Rosseti Yug PAO?

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

Speculation

The Price per Share of Rosseti Yug PAO is ₽0.068. 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 Yug 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 Yug 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 ₽0.01. 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 ₽-0.01 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 Yug 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 Eps0.000.1%0.000.1%0.00-0.1%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.1%0.000.1%0.00-0.1%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.1%0.000.1%0.00-0.1%0.000.0%0.000.0%
Usd Price Per Share0.00-0.00-0.00-0.00-0.00-
Price to Earnings Ratio2.86-1.00-2.64-5.70-6.10-
Price-to-Total Gains Ratio11.19-3.82-10.89-9.35-114,196.89-
Price to Book Ratio4.32-1.86--8.31--46.39--37.25-
Price-to-Total Gains Ratio11.19-3.82-10.89-9.35-114,196.89-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.0007344
Number of shares1361655
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 (1361655 shares)49.7715.00
Gains per Year (1361655 shares)199.1059.98
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11198189184250
223973883783110
3259558755125170
4379378674166230
5499298592208290
6511901184111249350
7513881383129291410
8615871582147332470
9717851781166374530
10819831980184416590

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 Share3.01.00.075.0%8.04.00.066.7%14.06.00.070.0%18.08.00.069.2%18.08.00.069.2%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%15.05.00.075.0%19.06.01.073.1%19.06.01.073.1%
Dividend per Share2.00.02.050.0%10.00.02.083.3%18.00.02.090.0%20.00.06.076.9%20.00.06.076.9%
Total Gains per Share3.01.00.075.0%8.04.00.066.7%15.05.00.075.0%20.06.00.076.9%20.06.00.076.9%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Rosseti Yug PAO

About Rosseti Yug PAO

Public Joint Stock Company Rosseti South, together with its subsidiaries, engages in the electric power transmission and distribution in Russia. It is also involved in the power grids working capacity assurance, telephone service, and commercial activities and management consulting activities. The company was incorporated in 2007 and is based in Rostov-on-Don, Russia. Public Joint Stock Company Rosseti South is a subsidiary of Rosseti, Public Joint Stock Company.

Fundamental data was last updated by Penke on 2023-11-22 16:50:07.

Financial Health

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 very 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 just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

Valuation

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

1.1. Profitability of Rosseti Yug PAO.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Rosseti Yug PAO earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Rosseti Yug PAO to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of 5.4% means that руб0.05 for each руб1 in revenue is generated as profit.

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

  • The MRQ is 5.4%. The company is making a profit. +1
  • The TTM is 3.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ5.4%TTM3.9%+1.6%
TTM3.9%YOY-9.1%+13.0%
TTM3.9%5Y-1.4%+5.2%
5Y-1.4%10Y-3.8%+2.4%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Rosseti Yug PAO to the Utilities - Regulated Electric industry mean.
  • 1.3% Return on Assets means that Rosseti Yug PAO generated руб0.01 profit for each $1 in assets.

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

  • The MRQ is 1.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.3%TTM1.0%+0.2%
TTM1.0%YOY-3.1%+4.2%
TTM1.0%5Y-0.6%+1.6%
5Y-0.6%10Y-1.1%+0.5%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Rosseti Yug PAO to the Utilities - Regulated Electric industry mean.
  • 37.8% Return on Equity means Rosseti Yug PAO generated руб0.38 for each руб1 the owners (shareholders) invested.

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

  • The MRQ is 37.8%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 81.3%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ37.8%TTM81.3%-43.5%
TTM81.3%YOY4.7%+76.6%
TTM81.3%5Y26.2%+55.1%
5Y26.2%10Y20.2%+6.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Rosseti Yug PAO.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Rosseti Yug PAO is operating .

  • Measures how much profit Rosseti Yug 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 Yug PAO to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 11.0% means the company generated руб0.11  for each руб1 in revenue (before taxes).

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

  • The MRQ is 11.0%. The company is operating less efficient.
  • The TTM is 10.8%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.0%TTM10.8%+0.2%
TTM10.8%YOY-6.5%+17.3%
TTM10.8%5Y4.5%+6.3%
5Y4.5%10Y3.9%+0.6%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • An Operation Ratio of 0.90 means that the operating costs are руб0.90 for each руб1 in net sales.

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

  • The MRQ is 0.897. The company is less efficient in keeping operating costs low.
  • The TTM is 0.904. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.897TTM0.904-0.007
TTM0.904YOY0.981-0.077
TTM0.9045Y1.053-0.149
5Y1.05310Y1.112-0.059
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Rosseti Yug PAO.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Rosseti Yug 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 0.68 means the company has руб0.68 in assets for each руб1 in short-term debts.

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

  • The MRQ is 0.675. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.639. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.675TTM0.639+0.037
TTM0.639YOY0.481+0.157
TTM0.6395Y0.825-0.186
5Y0.82510Y0.811+0.014
1.3.2. Quick Ratio

Measures if Rosseti Yug 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 Yug PAO to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 0.18 means the company can pay off руб0.18 for each руб1 in debt (using most liquid assets).

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

  • The MRQ is 0.183. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.229. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.183TTM0.229-0.046
TTM0.229YOY0.306-0.077
TTM0.2295Y0.609-0.380
5Y0.60910Y0.627-0.018
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Rosseti Yug PAO.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Rosseti Yug PAO to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.97 means that Rosseti Yug PAO assets are financed with 96.7% credit (debt) and the remaining percentage (100% - 96.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.967. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.986. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.967TTM0.986-0.019
TTM0.986YOY0.981+0.005
TTM0.9865Y0.957+0.028
5Y0.95710Y0.977-0.020
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Rosseti Yug PAO to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 2,923.2% means that company has руб29.23 debt for each руб1 in shareholders equity.

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

  • The MRQ is 29.232. The company is unable to pay all its debts with equity. -1
  • The TTM is 37.632. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ29.232TTM37.632-8.399
TTM37.632YOY1.813+35.819
TTM37.6325Y21.799+15.833
5Y21.79910Y16.768+5.030
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Rosseti Yug 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 Yug PAO generates.

  • Above 15 is considered overpriced but always compare Rosseti Yug PAO to the Utilities - Regulated Electric industry mean.
  • A PE ratio of 2.86 means the investor is paying руб2.86 for every руб1 in earnings.

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

  • The EOD is 3.893. Based on the earnings, the company is cheap. +2
  • The MRQ is 2.857. Based on the earnings, the company is cheap. +2
  • The TTM is 1.000. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.893MRQ2.857+1.036
MRQ2.857TTM1.000+1.856
TTM1.000YOY2.642-1.642
TTM1.0005Y5.702-4.701
5Y5.70210Y6.099-0.398
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is -7.976. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -5.853. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 3.589. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-7.976MRQ-5.853-2.123
MRQ-5.853TTM3.589-9.442
TTM3.589YOY-0.778+4.367
TTM3.5895Y-3.763+7.352
5Y-3.76310Y-3.261-0.503
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 Yug 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 4.32 means the investor is paying руб4.32 for each руб1 in book value.

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

  • The EOD is 5.889. Based on the equity, the company is overpriced. -1
  • The MRQ is 4.322. Based on the equity, the company is fair priced.
  • The TTM is 1.865. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD5.889MRQ4.322+1.568
MRQ4.322TTM1.865+2.457
TTM1.865YOY-8.312+10.177
TTM1.8655Y-46.387+48.251
5Y-46.38710Y-37.253-9.133
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 Yug 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--0.0040.003+32%-0.008+269%0.001+531%0.000+904%
Book Value Per Share--0.0120.005+143%0.006+95%0.012-5%0.007+62%
Current Ratio--0.6750.639+6%0.481+40%0.825-18%0.811-17%
Debt To Asset Ratio--0.9670.986-2%0.981-1%0.957+1%0.977-1%
Debt To Equity Ratio--29.23237.632-22%1.813+1512%21.799+34%16.768+74%
Dividend Per Share---0.000-100%0.000-100%0.000-100%0.000-100%
Eps--0.0040.003+36%-0.008+272%-0.002+142%-0.003+162%
Free Cash Flow Per Share---0.0020.002-211%-0.003+24%0.000-82%0.000-92%
Free Cash Flow To Equity Per Share--0.0010.000+110%0.000+146%0.000+1341%0.000+96%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--0.222--------
Intrinsic Value_10Y_min--0.182--------
Intrinsic Value_1Y_max---0.001--------
Intrinsic Value_1Y_min---0.001--------
Intrinsic Value_3Y_max--0.014--------
Intrinsic Value_3Y_min--0.013--------
Intrinsic Value_5Y_max--0.051--------
Intrinsic Value_5Y_min--0.046--------
Market Cap10311587856.384+27%7566907157.4005762374188.000+31%6065647284.600+25%7513816187.665+1%7220448085.832+5%
Net Profit Margin--0.0540.039+41%-0.091+268%-0.014+125%-0.038+170%
Operating Margin--0.1100.108+1%-0.065+159%0.045+145%0.039+183%
Operating Ratio--0.8970.904-1%0.981-9%1.053-15%1.112-19%
Pb Ratio5.889+27%4.3221.865+132%-8.312+292%-46.387+1173%-37.253+962%
Pe Ratio3.893+27%2.8571.000+186%2.642+8%5.702-50%6.099-53%
Price Per Share0.068+27%0.0500.038+31%0.040+25%0.050+1%0.048+5%
Price To Free Cash Flow Ratio-7.976-36%-5.8533.589-263%-0.778-87%-3.763-36%-3.261-44%
Price To Total Gains Ratio15.254+27%11.1943.825+193%10.890+3%9.353+20%114196.893-100%
Quick Ratio--0.1830.229-20%0.306-40%0.609-70%0.627-71%
Return On Assets--0.0130.010+23%-0.031+351%-0.006+147%-0.011+184%
Return On Equity--0.3780.813-53%0.047+706%0.262+44%0.202+88%
Total Gains Per Share--0.0040.003+32%-0.008+269%0.001+337%0.001+551%
Usd Book Value--18910519.2007796965.500+143%9713385.000+95%19864093.320-5%11645131.154+62%
Usd Book Value Change Per Share--0.0000.000+32%0.000+269%0.000+531%0.000+904%
Usd Book Value Per Share--0.0000.000+143%0.000+95%0.000-5%0.000+62%
Usd Dividend Per Share---0.000-100%0.000-100%0.000-100%0.000-100%
Usd Eps--0.0000.000+36%0.000+272%0.000+142%0.000+162%
Usd Free Cash Flow---3490538.4003148275.600-211%-4335344.100+24%-619334.100-82%-292354.338-92%
Usd Free Cash Flow Per Share--0.0000.000-211%0.000+24%0.000-82%0.000-92%
Usd Free Cash Flow To Equity Per Share--0.0000.000+110%0.000+146%0.000+1341%0.000+96%
Usd Market Cap111365148.849+27%81722597.30062233641.230+31%65508990.674+25%81149214.827+1%77980839.327+5%
Usd Price Per Share0.001+27%0.0010.000+31%0.000+25%0.001+1%0.001+5%
Usd Profit--7151403.6005274050.400+36%-12293056.800+272%-1886745.960+126%-3607153.892+150%
Usd Revenue--131354352.000130979853.900+0%117942261.300+11%112972058.100+16%106421249.769+23%
Usd Total Gains Per Share--0.0000.000+32%0.000+269%0.000+337%0.000+551%
 EOD+5 -3MRQTTM+25 -10YOY+28 -75Y+21 -1410Y+24 -11

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-153.893
Price to Book Ratio (EOD)Between0-15.889
Net Profit Margin (MRQ)Greater than00.054
Operating Margin (MRQ)Greater than00.110
Quick Ratio (MRQ)Greater than10.183
Current Ratio (MRQ)Greater than10.675
Debt to Asset Ratio (MRQ)Less than10.967
Debt to Equity Ratio (MRQ)Less than129.232
Return on Equity (MRQ)Greater than0.150.378
Return on Assets (MRQ)Greater than0.050.013
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5033.709
Ma 20Greater thanMa 500.075
Ma 50Greater thanMa 1000.086
Ma 100Greater thanMa 2000.081
OpenGreater thanClose0.070
Total3/5 (60.0%)



Latest Balance Sheet

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

Summary
Total Assets52,935,997
Total Liabilities51,185,023
Total Stockholder Equity1,750,974
 As reported
Total Liabilities 51,185,023
Total Stockholder Equity+ 1,750,974
Total Assets = 52,935,997

Assets

Total Assets52,935,997
Total Current Assets24,376,731
Long-term Assets24,376,731
Total Current Assets
Cash And Cash Equivalents 1,520,504
Net Receivables 5,072,193
Inventory 1,322,088
Total Current Assets  (as reported)24,376,731
Total Current Assets  (calculated)7,914,785
+/- 16,461,946
Long-term Assets
Property Plant Equipment 26,382,578
Intangible Assets 194,792
Long-term Assets Other 1,458,118
Long-term Assets  (as reported)28,559,266
Long-term Assets  (calculated)28,035,488
+/- 523,778

Liabilities & Shareholders' Equity

Total Current Liabilities36,091,479
Long-term Liabilities15,093,544
Total Stockholder Equity1,750,974
Total Current Liabilities
Short-term Debt 9,381,463
Short Long Term Debt 9,256,543
Accounts payable 5,029,837
Other Current Liabilities 7,275,710
Total Current Liabilities  (as reported)36,091,479
Total Current Liabilities  (calculated)30,943,553
+/- 5,147,926
Long-term Liabilities
Long term Debt Total 14,179,892
Capital Lease Obligations 995,777
Long-term Liabilities  (as reported)15,093,544
Long-term Liabilities  (calculated)15,175,669
+/- 82,125
Total Stockholder Equity
Common Stock15,164,143
Retained Earnings -13,156,891
Other Stockholders Equity -256,278
Total Stockholder Equity (as reported)1,750,974
Total Stockholder Equity (calculated)1,750,974
+/-0
Other
Capital Stock15,164,143
Cash And Equivalents1,363
Cash and Short Term Investments 1,520,504
Common Stock Shares Outstanding 151,641,426
Current Deferred Revenue14,404,469
Liabilities and Stockholders Equity 52,935,997
Net Debt 22,040,851
Net Invested Capital 24,316,552
Net Working Capital -11,714,748
Short Long Term Debt Total 23,561,355



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-06-302016-12-312016-06-302015-12-312015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-06-302013-03-312012-12-312012-09-302012-03-312011-12-312010-12-312009-12-312008-12-312007-12-31
> Total Assets 
0
0
0
0
41,848,450
0
45,994,070
0
0
37,422,230
39,138,073
0
38,580,252
34,064,000
34,064,420
35,292,000
35,292,310
36,323,879
36,723,233
0
37,914,831
0
0
37,060,966
36,629,414
37,248,982
38,931,362
40,994,675
40,463,371
37,086,733
38,231,252
45,367,746
47,085,516
42,787,579
43,803,000
43,574,000
43,597,000
37,741,259
38,573,074
42,976,994
39,151,751
51,787,943
54,891,004
52,935,997
52,935,99754,891,00451,787,94339,151,75142,976,99438,573,07437,741,25943,597,00043,574,00043,803,00042,787,57947,085,51645,367,74638,231,25237,086,73340,463,37140,994,67538,931,36237,248,98236,629,41437,060,9660037,914,831036,723,23336,323,87935,292,31035,292,00034,064,42034,064,00038,580,252039,138,07337,422,2300045,994,070041,848,4500000
   > Total Current Assets 
0
0
0
0
11,569,064
0
15,517,300
0
0
11,155,336
13,120,750
0
13,333,303
10,633,000
10,633,434
12,564,000
12,563,553
13,667,937
14,612,444
0
16,242,475
0
0
15,661,526
15,293,347
14,009,129
14,871,155
14,895,267
14,134,079
9,974,307
13,340,568
14,664,467
13,978,093
9,889,934
11,229,000
10,902,000
9,353,000
9,232,519
9,776,313
14,310,941
10,578,804
23,392,056
26,645,174
24,376,731
24,376,73126,645,17423,392,05610,578,80414,310,9419,776,3139,232,5199,353,00010,902,00011,229,0009,889,93413,978,09314,664,46713,340,5689,974,30714,134,07914,895,26714,871,15514,009,12915,293,34715,661,5260016,242,475014,612,44413,667,93712,563,55312,564,00010,633,43410,633,00013,333,303013,120,75011,155,3360015,517,300011,569,0640000
       Cash And Cash Equivalents 
0
0
0
0
1,404,180
0
1,621,547
0
0
2,023,480
1,189,727
0
307,940
735,000
735,435
511,000
511,212
1,587,751
227,978
0
2,216,192
0
0
1,834,890
1,266,213
1,132,261
555,193
551,014
837,257
571,848
1,075,717
1,061,435
2,615,565
1,056,650
1,355,000
1,475,000
1,511,000
1,286,519
1,780,215
1,434,790
1,800,218
1,662,666
1,411,619
1,520,504
1,520,5041,411,6191,662,6661,800,2181,434,7901,780,2151,286,5191,511,0001,475,0001,355,0001,056,6502,615,5651,061,4351,075,717571,848837,257551,014555,1931,132,2611,266,2131,834,890002,216,1920227,9781,587,751511,212511,000735,435735,000307,94001,189,7272,023,480001,621,54701,404,1800000
       Short-term Investments 
0
0
0
0
4,000
0
67,667
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
000000000000000000000000000000000000067,66704,0000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
8,831,000
8,831,000
11,282,000
11,282,000
0
0
0
0
0
0
12,426,331
12,637,873
11,497,822
11,652,094
12,126,406
11,597,735
7,900,815
10,685,695
10,305,871
9,426,929
7,177,774
7,005,000
6,277,000
4,898,000
5,316,337
5,524,832
5,195,999
5,120,278
5,872,576
5,776,872
5,072,193
5,072,1935,776,8725,872,5765,120,2785,195,9995,524,8325,316,3374,898,0006,277,0007,005,0007,177,7749,426,92910,305,87110,685,6957,900,81511,597,73512,126,40611,652,09411,497,82212,637,87312,426,33100000011,282,00011,282,0008,831,0008,831,0000000000000000
       Other Current Assets 
0
0
0
0
9,096,557
0
12,668,983
0
0
7,730,186
10,652,042
0
12,129,518
387,000
9,222,375
0
11,281,847
11,332,160
13,478,574
0
13,095,850
0
0
12,861,159
538,213
12,128,832
13,377,139
13,253,924
12,249,457
8,487,305
11,266,648
12,397,070
829,160
682,028
1,685,000
1,941,000
1,728,000
6,743,209
6,843,557
11,764,457
7,690,283
0
0
0
0007,690,28311,764,4576,843,5576,743,2091,728,0001,941,0001,685,000682,028829,16012,397,07011,266,6488,487,30512,249,45713,253,92413,377,13912,128,832538,21312,861,1590013,095,850013,478,57411,332,16011,281,84709,222,375387,00012,129,518010,652,0427,730,1860012,668,98309,096,5570000
   > Long-term Assets 
0
0
0
0
30,279,386
0
30,476,770
0
0
26,266,894
26,017,323
0
25,246,949
0
23,430,986
0
22,728,757
22,655,942
22,110,789
0
21,672,356
0
0
21,399,440
0
23,239,853
24,060,207
26,099,408
26,329,292
27,112,426
24,890,684
30,703,279
0
32,897,645
32,574,064
30,540,000
30,712,000
28,508,740
28,796,761
28,666,053
28,572,947
28,395,887
28,245,830
28,559,266
28,559,26628,245,83028,395,88728,572,94728,666,05328,796,76128,508,74030,712,00030,540,00032,574,06432,897,645030,703,27924,890,68427,112,42626,329,29226,099,40824,060,20723,239,853021,399,4400021,672,356022,110,78922,655,94222,728,757023,430,986025,246,949026,017,32326,266,8940030,476,770030,279,3860000
       Property Plant Equipment 
0
0
0
0
28,927,577
0
29,167,479
0
0
25,169,324
25,171,167
0
24,341,567
0
21,686,964
0
20,942,715
20,929,765
20,200,483
0
21,079,002
0
0
20,673,964
20,708,391
21,193,599
21,913,154
23,728,556
24,096,753
24,272,252
24,145,633
29,790,940
30,996,832
29,690,879
29,612,000
30,333,000
30,520,000
24,190,037
24,558,567
24,888,989
25,398,933
25,631,006
25,956,525
26,382,578
26,382,57825,956,52525,631,00625,398,93324,888,98924,558,56724,190,03730,520,00030,333,00029,612,00029,690,87930,996,83229,790,94024,145,63324,272,25224,096,75323,728,55621,913,15421,193,59920,708,39120,673,9640021,079,002020,200,48320,929,76520,942,715021,686,964024,341,567025,171,16725,169,3240029,167,479028,927,5770000
       Goodwill 
0
0
0
0
26,151
0
36,018
0
0
501,169
465,043
0
449,439
0
156,852
0
142,381
138,921
151,698
0
130,408
0
0
133,132
0
149,897
155,349
114,974
114,974
204,899
191,195
197,053
0
0
0
0
0
0
0
0
0
0
0
0
000000000000197,053191,195204,899114,974114,974155,349149,8970133,13200130,4080151,698138,921142,3810156,8520449,4390465,043501,1690036,018026,1510000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
3,000
3,000
4,000
4,000
0
0
0
0
0
0
3,977
3,626
3,296
6,013
5,899
5,320
5,125
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000005,1255,3205,8996,0133,2963,6263,9770000004,0004,0003,0003,0000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
156,852
0
0
138,921
0
0
0
0
0
133,132
96,892
149,897
155,349
168,029
174,295
204,899
191,195
197,053
190,063
240,602
225,000
199,000
184,000
197,141
209,808
203,077
191,882
190,628
203,206
194,792
194,792203,206190,628191,882203,077209,808197,141184,000199,000225,000240,602190,063197,053191,195204,899174,295168,029155,349149,89796,892133,13200000138,92100156,85200000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
624,767
527,158
1,937,372
110,272
206,008
1,992,208
2,684,164
601,292
700,885
1,961,880
3,037,366
32,574,000
63,212,000
3,532,000
1,475,533
4,077,972
1,368,135
1,194,713
1,006,581
654,569
553,043
553,043654,5691,006,5811,194,7131,368,1354,077,9721,475,5333,532,00063,212,00032,574,0003,037,3661,961,880700,885601,2922,684,1641,992,208206,008110,2721,937,372527,158624,76700000000000000000000000
> Total Liabilities 
0
0
0
0
25,288,290
0
29,522,310
0
0
33,137,924
34,523,455
0
34,300,584
36,153,000
36,153,045
36,686,000
36,686,231
37,743,302
38,574,774
0
40,147,236
0
0
37,452,282
36,641,942
37,478,243
38,664,523
39,956,898
38,892,932
33,036,756
34,099,704
40,739,873
42,922,939
39,946,777
40,235,000
39,288,000
38,314,000
38,587,328
39,118,294
43,271,155
38,609,730
52,268,162
53,816,015
51,185,023
51,185,02353,816,01552,268,16238,609,73043,271,15539,118,29438,587,32838,314,00039,288,00040,235,00039,946,77742,922,93940,739,87334,099,70433,036,75638,892,93239,956,89838,664,52337,478,24336,641,94237,452,2820040,147,236038,574,77437,743,30236,686,23136,686,00036,153,04536,153,00034,300,584034,523,45533,137,9240029,522,310025,288,2900000
   > Total Current Liabilities 
0
0
0
0
8,199,334
0
11,010,313
0
0
16,427,030
21,004,690
0
15,959,618
16,256,000
16,255,716
18,719,000
18,719,296
24,123,139
24,405,206
0
16,717,304
0
0
8,091,036
7,646,552
10,035,312
11,599,019
15,851,378
11,593,339
14,630,004
11,952,512
16,983,610
19,605,867
18,781,258
19,404,000
15,745,000
21,128,000
20,480,874
23,368,812
23,301,322
21,247,350
35,219,714
37,124,204
36,091,479
36,091,47937,124,20435,219,71421,247,35023,301,32223,368,81220,480,87421,128,00015,745,00019,404,00018,781,25819,605,86716,983,61011,952,51214,630,00411,593,33915,851,37811,599,01910,035,3127,646,5528,091,0360016,717,304024,405,20624,123,13918,719,29618,719,00016,255,71616,256,00015,959,618021,004,69016,427,0300011,010,31308,199,3340000
       Short-term Debt 
0
0
0
0
2,526,220
0
2,438,515
0
0
6,784,890
10,338,397
0
6,916,961
24,867,000
5,123,128
24,866,000
7,129,648
11,630,194
10,902,282
0
3,942,440
0
0
120,158
108,850
1,625,511
2,497,093
4,803,140
1,181,452
709,117
1,183,022
4,343,515
2,684,628
6,572,697
6,971,000
3,764,000
9,265,000
8,954,871
11,106,893
11,476,707
7,752,898
7,250,915
7,222,701
9,381,463
9,381,4637,222,7017,250,9157,752,89811,476,70711,106,8938,954,8719,265,0003,764,0006,971,0006,572,6972,684,6284,343,5151,183,022709,1171,181,4524,803,1402,497,0931,625,511108,850120,158003,942,440010,902,28211,630,1947,129,64824,866,0005,123,12824,867,0006,916,961010,338,3976,784,890002,438,51502,526,2200000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
24,867,000
24,867,000
24,866,000
24,866,000
0
0
0
0
0
0
107,600
108,850
1,610,100
2,469,789
4,775,198
5,357,341
669,429
1,144,639
4,294,942
0
6,572,697
6,915,142
3,688,170
9,234,476
8,931,436
11,089,841
11,397,076
7,693,575
7,168,788
7,138,136
9,256,543
9,256,5437,138,1367,168,7887,693,57511,397,07611,089,8418,931,4369,234,4763,688,1706,915,1426,572,69704,294,9421,144,639669,4295,357,3414,775,1982,469,7891,610,100108,850107,60000000024,866,00024,866,00024,867,00024,867,0000000000000000
       Accounts payable 
0
0
0
0
2,967,061
0
0
0
0
9,368,894
9,961,716
0
8,063,044
6,304,000
6,304,334
10,097,000
10,096,985
7,236,115
11,514,145
0
12,430,548
0
0
3,070,038
3,337,368
4,095,876
5,194,016
6,086,927
6,074,025
8,106,293
4,337,086
6,204,691
5,748,666
5,736,928
5,518,000
5,324,000
4,723,000
6,018,139
6,605,398
5,982,253
5,719,920
7,901,598
6,491,953
5,029,837
5,029,8376,491,9537,901,5985,719,9205,982,2536,605,3986,018,1394,723,0005,324,0005,518,0005,736,9285,748,6666,204,6914,337,0868,106,2936,074,0256,086,9275,194,0164,095,8763,337,3683,070,0380012,430,548011,514,1457,236,11510,096,98510,097,0006,304,3346,304,0008,063,04409,961,7169,368,89400002,967,0610000
       Other Current Liabilities 
0
0
0
0
2,706,053
0
8,571,798
0
0
273,246
704,577
0
979,613
3,130,000
4,828,254
1,493,000
1,492,663
5,256,830
1,988,779
0
344,316
0
0
4,900,840
2,356,857
4,313,925
3,907,910
4,961,311
4,337,862
5,814,594
6,432,404
6,435,404
6,853,739
4,266,883
6,915,000
6,657,000
7,140,000
4,704,499
5,656,521
5,842,362
7,774,532
20,067,201
23,409,550
7,275,710
7,275,71023,409,55020,067,2017,774,5325,842,3625,656,5214,704,4997,140,0006,657,0006,915,0004,266,8836,853,7396,435,4046,432,4045,814,5944,337,8624,961,3113,907,9104,313,9252,356,8574,900,84000344,31601,988,7795,256,8301,492,6631,493,0004,828,2543,130,000979,6130704,577273,246008,571,79802,706,0530000
   > Long-term Liabilities 
0
0
0
0
17,088,956
0
18,511,997
0
0
16,710,894
13,518,765
0
18,340,966
0
19,897,329
0
17,966,935
13,620,163
14,169,568
0
23,429,932
0
0
29,361,246
0
27,442,931
27,065,504
24,105,520
27,299,593
18,406,752
22,147,192
23,756,263
0
21,165,519
16,219,000
19,608,000
14,217,000
18,106,454
15,749,482
19,969,833
17,362,380
17,048,448
16,691,811
15,093,544
15,093,54416,691,81117,048,44817,362,38019,969,83315,749,48218,106,45414,217,00019,608,00016,219,00021,165,519023,756,26322,147,19218,406,75227,299,59324,105,52027,065,50427,442,931029,361,2460023,429,932014,169,56813,620,16317,966,935019,897,329018,340,966013,518,76516,710,8940018,511,997017,088,9560000
       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
23,932,022
24,120,005
21,235,733
25,047,687
17,352,848
17,954,148
16,654,438
16,367,785
14,710,603
16,219,249
19,608,483
14,216,737
15,368,791
13,623,707
18,097,898
15,903,997
16,057,825
15,796,558
14,179,892
14,179,89215,796,55816,057,82515,903,99718,097,89813,623,70715,368,79114,216,73719,608,48316,219,24914,710,60316,367,78516,654,43817,954,14817,352,84825,047,68721,235,73324,120,00523,932,0220000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,429,224
4,063,368
3,510,909
2,945,499
2,869,787
2,251,906
1,053,904
4,193,044
0
6,949,287
6,454,916
4,612,009
3,934,613
2,969,251
2,737,663
2,125,775
0
0
0
0
0
000002,125,7752,737,6632,969,2513,934,6134,612,0096,454,9166,949,28704,193,0441,053,9042,251,9062,869,7872,945,4993,510,9094,063,3684,429,22400000000000000000000000
       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
36,400
38,067
44,311
50,204
52,205
54,258
54,014
51,692
0
49,614
79,102
77,335
45,157
42,319
39,479
56,073
0
0
0
0
0
0000056,07339,47942,31945,15777,33579,10249,614051,69254,01454,25852,20550,20444,31138,06736,40000000000000000000000000
> Total Stockholder Equity
0
0
0
0
16,560,160
0
16,471,760
0
0
4,284,306
4,614,618
0
4,279,668
0
-2,088,625
0
-1,393,921
-1,419,423
-1,851,541
0
-2,232,405
0
0
-391,316
-12,528
-229,261
266,839
1,037,777
1,570,439
4,049,977
4,131,548
4,627,873
4,162,577
2,840,802
3,568,000
4,286,000
5,283,000
-846,069
-545,220
-294,161
542,021
-480,219
1,074,989
1,750,974
1,750,9741,074,989-480,219542,021-294,161-545,220-846,0695,283,0004,286,0003,568,0002,840,8024,162,5774,627,8734,131,5484,049,9771,570,4391,037,777266,839-229,261-12,528-391,31600-2,232,4050-1,851,541-1,419,423-1,393,9210-2,088,62504,279,66804,614,6184,284,3060016,471,760016,560,1600000
   Common Stock
0
0
0
0
4,981,110
0
4,981,110
0
0
4,981,110
4,981,110
0
4,981,110
4,981,000
4,981,110
4,981,000
4,981,110
4,981,110
4,981,110
0
6,117,814
0
0
6,117,814
6,903,906
6,903,906
6,903,906
6,903,906
6,903,906
8,203,960
8,203,960
15,164,143
15,164,143
15,164,143
15,164,000
15,164,000
15,164,000
15,164,143
15,164,143
15,164,143
15,164,143
15,164,143
15,164,143
15,164,143
15,164,14315,164,14315,164,14315,164,14315,164,14315,164,14315,164,14315,164,00015,164,00015,164,00015,164,14315,164,14315,164,1438,203,9608,203,9606,903,9066,903,9066,903,9066,903,9066,903,9066,117,814006,117,81404,981,1104,981,1104,981,1104,981,0004,981,1104,981,0004,981,11004,981,1104,981,110004,981,11004,981,1100000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000-36,697,85100-32,507,479-31,943,591-31,322,419-30,218,365-29,733,981-29,239,278-28,700,4500-27,664,99800-25,558,5210-23,219,878-22,116,436-20,943,2330-19,811,8050-16,668,11600-14,033,33600-9,888,265000000
   Capital Surplus 00000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
14,900,519
0
24,787,110
0
0
13,812,540
-274,041
0
16,397,128
0
19,625,157
0
20,749,054
21,911,683
23,003,164
0
25,348,713
0
0
28,239,618
-198,524
28,490,722
29,026,859
30,811,400
31,288,562
37,916,723
38,554,127
32,130,813
-363,186
-358,665
36,374,370
-320,000
-315,000
-312,484
-267,470
-348,061
-293,304
-285,259
-270,096
-256,278
-256,278-270,096-285,259-293,304-348,061-267,470-312,484-315,000-320,00036,374,370-358,665-363,18632,130,81338,554,12737,916,72331,288,56230,811,40029,026,85928,490,722-198,52428,239,6180025,348,713023,003,16421,911,68320,749,054019,625,157016,397,1280-274,04113,812,5400024,787,110014,900,5190000



Balance Sheet

Currency in RUB. All numbers in thousands.




Cash Flow

Currency in RUB. All numbers in thousands.




Income Statement

Currency in RUB. All numbers in thousands.