25 XP   0   0   10

Gazprom Gazoraspredeleniye
Buy, Hold or Sell?

Let's analyse Gazprom Gazoraspredeleniye together

PenkeI guess you are interested in Gazprom Gazoraspredeleniye. 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 Gazprom Gazoraspredeleniye. 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 Gazprom Gazoraspredeleniye

I send you an email if I find something interesting about Gazprom Gazoraspredeleniye.

Quick analysis of Gazprom Gazoraspredeleniye (30 sec.)










What can you expect buying and holding a share of Gazprom Gazoraspredeleniye? (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?
30.0%

What is your share worth?

Current worth
₽176,180.24
Expected worth in 1 year
₽254,609.23
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
₽78,428.99
Return On Investment
249.0%

For what price can you sell your share?

Current Price per Share
₽31,500.00
Expected price per share
₽30,000 - ₽35,800
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Gazprom Gazoraspredeleniye (5 min.)




Live pricePrice per Share (EOD)

₽31,500.00

Intrinsic Value Per Share

₽-28,143.82 - ₽411,671.71

Total Value Per Share

₽148,036.42 - ₽587,851.95

2. Growth of Gazprom Gazoraspredeleniye (5 min.)




Is Gazprom Gazoraspredeleniye growing?

Current yearPrevious yearGrowGrow %
How rich?$230.9m$205.2m$25.6m11.1%

How much money is Gazprom Gazoraspredeleniye making?

Current yearPrevious yearGrowGrow %
Making money$11.5m$8.9m$2.6m22.9%
Net Profit Margin10.6%9.4%--

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

3. Financial Health of Gazprom Gazoraspredeleniye (5 min.)




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

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

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

What can you expect buying and holding a share of Gazprom Gazoraspredeleniye?

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

Speculation

The Price per Share of Gazprom Gazoraspredeleniye is ₽31,500. 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 Gazprom Gazoraspredeleniye.
  • 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 Gazprom Gazoraspredeleniye, 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 ₽176,180.24. Based on the TTM, the Book Value Change Per Share is ₽19,607.25 per quarter. Based on the YOY, the Book Value Change Per Share is ₽9,734.00 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 Gazprom Gazoraspredeleniye.

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 Eps96.180.3%96.180.3%74.190.2%68.670.2%76.980.2%
Usd Book Value Change Per Share213.720.7%213.720.7%106.100.3%130.580.4%125.010.4%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share213.720.7%213.720.7%106.100.3%130.580.4%125.010.4%
Usd Price Per Share257.24-257.24-338.99-286.23-212.17-
Price to Earnings Ratio2.67-2.67-4.57-4.98-3.31-
Price-to-Total Gains Ratio1.20-1.20-3.19-2.49-1.22-
Price to Book Ratio0.13-0.13-0.20-0.18-0.16-
Price-to-Total Gains Ratio1.20-1.20-3.19-2.49-1.22-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share343.35
Number of shares2
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share213.72130.58
Usd Total Gains Per Share213.72130.58
Gains per Quarter (2 shares)427.44261.16
Gains per Year (2 shares)1,709.751,044.64
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1017101700010451035
2034203410020892080
3051295120031343125
4068396830041794170
5085498540052235215
601025910250062686260
701196811960073137305
801367813670083578350
901538815380094029395
100170981709001044610440

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%15.00.00.0100.0%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%9.01.00.090.0%14.01.00.093.3%
Dividend per Share0.00.01.00.0%0.00.03.00.0%0.00.05.00.0%3.00.07.030.0%5.00.010.033.3%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%9.01.00.090.0%14.01.00.093.3%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Gazprom Gazoraspredeleniye

About Gazprom Gazoraspredeleniye

Public Joint Stock Company Gazprom Gazoraspredelenie Rostov-na-Donu engages in the transportation of natural gas in Russia. The company provides maintenance and repair of VDGO, installation of gas meters, gas network design and construction services, and replacement of gas-using equipment, as well as inspection, cleaning, repair of smoke, and ventilation ducts for individuals. It also engages in the operation, maintenance, and repair of gas distribution and consumption system; and organizing of verification and repair of measuring instruments for legal entities. In addition, the company offers additional gasification and emergency dispatch services, educational and methodical centres, and medical activities. The company was founded in 1961 and is headquartered in Rostov-on-Don, Russia.

Fundamental data was last updated by Penke on 2023-11-24 11:20:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 efficient.
The company is 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 cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Gazprom Gazoraspredeleniye.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Gazprom Gazoraspredeleniye to the Utilities - Regulated Gas industry mean.
  • A Net Profit Margin of 10.6% means that руб0.11 for each руб1 in revenue is generated as profit.

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

  • The MRQ is 10.6%. The company is making a huge profit. +2
  • The TTM is 10.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ10.6%TTM10.6%0.0%
TTM10.6%YOY9.4%+1.3%
TTM10.6%5Y11.0%-0.4%
5Y11.0%10Y13.5%-2.4%
1.1.2. Return on Assets

Shows how efficient Gazprom Gazoraspredeleniye is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Gazprom Gazoraspredeleniye to the Utilities - Regulated Gas industry mean.
  • 3.2% Return on Assets means that Gazprom Gazoraspredeleniye generated руб0.03 profit for each $1 in assets.

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

  • The MRQ is 3.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.2%TTM3.2%0.0%
TTM3.2%YOY3.0%+0.2%
TTM3.2%5Y3.5%-0.3%
5Y3.5%10Y5.2%-1.6%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Gazprom Gazoraspredeleniye to the Utilities - Regulated Gas industry mean.
  • 5.0% Return on Equity means Gazprom Gazoraspredeleniye generated руб0.05 for each руб1 the owners (shareholders) invested.

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

  • The MRQ is 5.0%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.0%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.0%TTM5.0%0.0%
TTM5.0%YOY4.3%+0.7%
TTM5.0%5Y5.1%-0.1%
5Y5.1%10Y7.2%-2.1%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Gazprom Gazoraspredeleniye.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Gazprom Gazoraspredeleniye is operating .

  • Measures how much profit Gazprom Gazoraspredeleniye 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 Gazprom Gazoraspredeleniye to the Utilities - Regulated Gas industry mean.
  • An Operating Margin of 22.4% means the company generated руб0.22  for each руб1 in revenue (before taxes).

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

  • The MRQ is 22.4%. The company is operating efficient. +1
  • The TTM is 22.4%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ22.4%TTM22.4%0.0%
TTM22.4%YOY20.7%+1.6%
TTM22.4%5Y22.2%+0.1%
5Y22.2%10Y23.7%-1.4%
1.2.2. Operating Ratio

Measures how efficient Gazprom Gazoraspredeleniye is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Gas industry mean).
  • An Operation Ratio of 0.78 means that the operating costs are руб0.78 for each руб1 in net sales.

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

  • The MRQ is 0.780. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.780. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.780TTM0.7800.000
TTM0.780YOY0.795-0.015
TTM0.7805Y0.777+0.003
5Y0.77710Y0.741+0.036
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Gazprom Gazoraspredeleniye.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Utilities - Regulated Gas industry mean).
  • A Current Ratio of 0.41 means the company has руб0.41 in assets for each руб1 in short-term debts.

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

  • The MRQ is 0.413. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.413. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.413TTM0.4130.000
TTM0.413YOY1.010-0.598
TTM0.4135Y0.892-0.480
5Y0.89210Y1.123-0.231
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Gazprom Gazoraspredeleniye to the Utilities - Regulated Gas industry mean.
  • A Quick Ratio of 0.25 means the company can pay off руб0.25 for each руб1 in debt (using most liquid assets).

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

  • The MRQ is 0.250. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.250. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.250TTM0.2500.000
TTM0.250YOY0.804-0.554
TTM0.2505Y0.718-0.468
5Y0.71810Y0.856-0.138
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Gazprom Gazoraspredeleniye.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Gazprom Gazoraspredeleniye assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Gazprom Gazoraspredeleniye to Utilities - Regulated Gas industry mean.
  • A Debt to Asset Ratio of 0.36 means that Gazprom Gazoraspredeleniye assets are financed with 35.6% credit (debt) and the remaining percentage (100% - 35.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.356. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.356. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.356TTM0.3560.000
TTM0.356YOY0.300+0.056
TTM0.3565Y0.308+0.048
5Y0.30810Y0.282+0.026
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Gazprom Gazoraspredeleniye to the Utilities - Regulated Gas industry mean.
  • A Debt to Equity ratio of 55.2% means that company has руб0.55 debt for each руб1 in shareholders equity.

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

  • The MRQ is 0.552. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.552. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.552TTM0.5520.000
TTM0.552YOY0.429+0.123
TTM0.5525Y0.447+0.104
5Y0.44710Y0.398+0.049
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Gazprom Gazoraspredeleniye

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 Gazprom Gazoraspredeleniye generates.

  • Above 15 is considered overpriced but always compare Gazprom Gazoraspredeleniye to the Utilities - Regulated Gas industry mean.
  • A PE ratio of 2.67 means the investor is paying руб2.67 for every руб1 in earnings.

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

  • The EOD is 3.570. Based on the earnings, the company is cheap. +2
  • The MRQ is 2.674. Based on the earnings, the company is cheap. +2
  • The TTM is 2.674. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.570MRQ2.674+0.895
MRQ2.674TTM2.6740.000
TTM2.674YOY4.570-1.895
TTM2.6745Y4.982-2.308
5Y4.98210Y3.314+1.668
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 3.309. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.479. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 2.479. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.309MRQ2.479+0.830
MRQ2.479TTM2.4790.000
TTM2.479YOY52.697-50.218
TTM2.4795Y11.963-9.484
5Y11.96310Y5.866+6.097
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 Gazprom Gazoraspredeleniye is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Regulated Gas industry mean).
  • A PB ratio of 0.13 means the investor is paying руб0.13 for each руб1 in book value.

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

  • The EOD is 0.179. Based on the equity, the company is cheap. +2
  • The MRQ is 0.134. Based on the equity, the company is cheap. +2
  • The TTM is 0.134. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.179MRQ0.134+0.045
MRQ0.134TTM0.1340.000
TTM0.134YOY0.199-0.065
TTM0.1345Y0.176-0.042
5Y0.17610Y0.160+0.016
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 Gazprom Gazoraspredeleniye 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--19607.24719607.2470%9733.995+101%11979.851+64%11469.116+71%
Book Value Per Share--176180.239176180.2390%156572.992+13%148747.711+18%118781.124+48%
Current Ratio--0.4130.4130%1.010-59%0.892-54%1.123-63%
Debt To Asset Ratio--0.3560.3560%0.300+19%0.308+15%0.282+26%
Debt To Equity Ratio--0.5520.5520%0.429+29%0.447+23%0.398+39%
Dividend Per Share----0%-0%-0%0.128-100%
Eps--8824.1118824.1110%6805.989+30%6299.601+40%7061.972+25%
Free Cash Flow Per Share--9518.9869518.9860%590.165+1513%-3696.111+139%3128.346+204%
Free Cash Flow To Equity Per Share--20798.18020798.1800%-49.399+100%-736.168+104%3604.855+477%
Gross Profit Margin--0.9990.9990%0.999+0%0.998+0%0.995+0%
Intrinsic Value_10Y_max--411671.713--------
Intrinsic Value_10Y_min---28143.822--------
Intrinsic Value_1Y_max--11373.123--------
Intrinsic Value_1Y_min---3510.892--------
Intrinsic Value_3Y_max--56943.111--------
Intrinsic Value_3Y_min---10013.084--------
Intrinsic Value_5Y_max--129966.910--------
Intrinsic Value_5Y_min---15878.316--------
Market Cap3787749000.000+25%2837805600.0002837805600.0000%3739650600.000-24%3157659960.000-10%2364517790.000+20%
Net Profit Margin--0.1060.1060%0.094+14%0.110-4%0.135-21%
Operating Margin--0.2240.2240%0.207+8%0.222+1%0.237-5%
Operating Ratio--0.7800.7800%0.795-2%0.777+0%0.741+5%
Pb Ratio0.179+25%0.1340.1340%0.199-33%0.176-24%0.160-16%
Pe Ratio3.570+25%2.6742.6740%4.570-41%4.982-46%3.314-19%
Price Per Share31500.000+25%23600.00023600.0000%31100.000-24%26260.000-10%19465.000+21%
Price To Free Cash Flow Ratio3.309+25%2.4792.4790%52.697-95%11.963-79%5.866-58%
Price To Total Gains Ratio1.607+25%1.2041.2040%3.195-62%2.490-52%1.217-1%
Quick Ratio--0.2500.2500%0.804-69%0.718-65%0.856-71%
Return On Assets--0.0320.0320%0.030+6%0.035-9%0.052-38%
Return On Equity--0.0500.0500%0.043+15%0.051-2%0.072-31%
Total Gains Per Share--19607.24719607.2470%9733.995+101%11979.851+64%11469.243+71%
Usd Book Value--230916162.100230916162.1000%205217308.400+13%194960857.480+18%157272613.090+47%
Usd Book Value Change Per Share--213.719213.7190%106.101+101%130.580+64%125.013+71%
Usd Book Value Per Share--1920.3651920.3650%1706.646+13%1621.350+18%1294.714+48%
Usd Dividend Per Share----0%-0%-0%0.001-100%
Usd Eps--96.18396.1830%74.185+30%68.666+40%76.975+25%
Usd Free Cash Flow--12476358.00012476358.0000%773518.500+1513%-4844424.340+139%4398058.440+184%
Usd Free Cash Flow Per Share--103.757103.7570%6.433+1513%-40.288+139%34.099+204%
Usd Free Cash Flow To Equity Per Share--226.700226.7000%-0.538+100%-8.024+104%39.293+477%
Usd Market Cap41286464.100+25%30932081.04030932081.0400%40762191.540-24%34418493.564-10%25773243.911+20%
Usd Price Per Share343.350+25%257.240257.2400%338.990-24%286.234-10%212.169+21%
Usd Profit--11565597.60011565597.6000%8920483.700+30%9902253.240+17%10271462.400+13%
Usd Revenue--108598498.500108598498.5000%95098848.500+14%90270054.760+20%79357281.050+37%
Usd Total Gains Per Share--213.719213.7190%106.101+101%130.580+64%125.015+71%
 EOD+4 -4MRQTTM+0 -0YOY+26 -85Y+22 -1210Y+23 -13

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-153.570
Price to Book Ratio (EOD)Between0-10.179
Net Profit Margin (MRQ)Greater than00.106
Operating Margin (MRQ)Greater than00.224
Quick Ratio (MRQ)Greater than10.250
Current Ratio (MRQ)Greater than10.413
Debt to Asset Ratio (MRQ)Less than10.356
Debt to Equity Ratio (MRQ)Less than10.552
Return on Equity (MRQ)Greater than0.150.050
Return on Assets (MRQ)Greater than0.050.032
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5036.422
Ma 20Greater thanMa 5033,290.000
Ma 50Greater thanMa 10034,132.000
Ma 100Greater thanMa 20034,631.000
OpenGreater thanClose31,700.000
Total2/5 (40.0%)



Reversals in quarterly reports

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

 2018-12-312019-12-312020-12-312021-12-312022-12-31
Net Interest Income  -82,488-37,347-119,83553,226-66,609-17,138-83,74790,3656,618



Latest Balance Sheet

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

Summary
Total Assets32,871,563
Total Liabilities11,686,594
Total Stockholder Equity21,184,969
 As reported
Total Liabilities 11,686,594
Total Stockholder Equity+ 21,184,969
Total Assets = 32,871,563

Assets

Total Assets32,871,563
Total Current Assets2,687,099
Long-term Assets2,687,099
Total Current Assets
Cash And Cash Equivalents 4,057
Net Receivables 1,621,336
Inventory 683,982
Other Current Assets 377,724
Total Current Assets  (as reported)2,687,099
Total Current Assets  (calculated)2,687,099
+/-0
Long-term Assets
Property Plant Equipment 30,028,578
Long-term Assets Other 41,199
Long-term Assets  (as reported)30,184,464
Long-term Assets  (calculated)30,069,777
+/- 114,687

Liabilities & Shareholders' Equity

Total Current Liabilities6,509,814
Long-term Liabilities5,176,780
Total Stockholder Equity21,184,969
Total Current Liabilities
Short-term Debt 2,931,934
Short Long Term Debt 2,931,491
Accounts payable 1,453,910
Other Current Liabilities 2,123,970
Total Current Liabilities  (as reported)6,509,814
Total Current Liabilities  (calculated)9,441,305
+/- 2,931,491
Long-term Liabilities
Long term Debt Total 271,549
Long term Debt 271,549
Capital Lease Obligations 443
Long-term Liabilities Other 563,016
Long-term Liabilities  (as reported)5,176,780
Long-term Liabilities  (calculated)1,106,557
+/- 4,070,223
Total Stockholder Equity
Common Stock284,216
Retained Earnings 14,755,306
Capital Surplus 6,131,236
Total Stockholder Equity (as reported)21,184,969
Total Stockholder Equity (calculated)21,170,758
+/- 14,211
Other
Capital Stock284,216
Cash and Short Term Investments 4,057
Common Stock Shares Outstanding 120
Liabilities and Stockholders Equity 32,871,563
Net Debt 3,199,426
Net Invested Capital 24,388,009
Net Working Capital -3,822,715
Short Long Term Debt Total 3,203,483



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-31
> Total Assets 
4,394,880
5,329,644
7,153,481
9,181,488
10,735,049
12,246,878
13,443,077
14,425,797
15,809,997
17,166,816
21,998,697
22,890,203
25,187,211
26,894,979
32,871,563
32,871,56326,894,97925,187,21122,890,20321,998,69717,166,81615,809,99714,425,79713,443,07712,246,87810,735,0499,181,4887,153,4815,329,6444,394,880
   > Total Current Assets 
1,079,358
1,027,998
1,303,549
1,733,254
1,537,875
1,564,514
1,615,360
1,976,883
2,811,504
3,108,166
3,040,439
2,625,994
3,445,883
3,718,237
2,687,099
2,687,0993,718,2373,445,8832,625,9943,040,4393,108,1662,811,5041,976,8831,615,3601,564,5141,537,8751,733,2541,303,5491,027,9981,079,358
       Cash And Cash Equivalents 
267,113
102,103
153,688
659,550
254,795
123,516
259,054
568,928
1,130,100
8,395
8,127
4,014
2,001
3,010
4,057
4,0573,0102,0014,0148,1278,3951,130,100568,928259,054123,516254,795659,550153,688102,103267,113
       Short-term Investments 
121,632
155,058
296,000
1,000
137,000
176,014
100,034
115,677
108,284
1,070,465
32,168
256,166
-6,472
-41,104
0
0-41,104-6,472256,16632,1681,070,465108,284115,677100,034176,014137,0001,000296,000155,058121,632
       Net Receivables 
0
0
0
490,000
448,000
366,000
571,000
720,345
1,075,952
1,475,955
2,430,273
2,040,962
2,812,525
2,996,096
1,621,336
1,621,3362,996,0962,812,5252,040,9622,430,2731,475,9551,075,952720,345571,000366,000448,000490,000000
       Inventory 
131,588
147,810
179,941
278,655
395,653
486,230
501,305
469,009
482,249
512,092
505,455
567,870
589,344
707,629
683,982
683,982707,629589,344567,870505,455512,092482,249469,009501,305486,230395,653278,655179,941147,810131,588
       Other Current Assets 
559,025
623,027
673,920
795,049
887,427
778,754
754,967
823,269
1,199,155
2,587,679
2,526,857
13,148
42,013
11,502
377,724
377,72411,50242,01313,1482,526,8572,587,6791,199,155823,269754,967778,754887,427795,049673,920623,027559,025
   > Long-term Assets 
3,315,522
4,301,646
5,849,932
7,448,234
9,197,174
10,682,364
11,827,717
12,448,914
12,998,493
14,058,650
18,958,258
20,264,209
21,741,328
23,176,742
30,184,464
30,184,46423,176,74221,741,32820,264,20918,958,25814,058,65012,998,49312,448,91411,827,71710,682,3649,197,1747,448,2345,849,9324,301,6463,315,522
       Property Plant Equipment 
3,280,984
4,295,558
5,843,442
7,408,663
9,120,478
10,622,372
11,673,567
12,314,189
25,588,142
27,636,078
18,560,444
19,832,013
21,124,683
22,980,402
30,028,578
30,028,57822,980,40221,124,68319,832,01318,560,44427,636,07825,588,14212,314,18911,673,56710,622,3729,120,4787,408,6635,843,4424,295,5583,280,984
       Goodwill 
1,528
1,019
509
1,360
1,187
1,641
1,243
822
401
159
30
23
16
0
0
001623301594018221,2431,6411,1871,3605091,0191,528
       Long Term Investments 
0
0
0
14,000
21,000
20,000
97,000
80,732
35,429
7,809
171,514
159,536
0
0
0
000159,536171,5147,80935,42980,73297,00020,00021,00014,000000
       Intangible Assets 
0
0
0
0
0
0
0
822
401
159
30
23
16
8
0
081623301594018220000000
       Other Assets 
0
0
0
0
0
0
0
53,171
168,592
232,643
226,270
297,806
455,132
446,011
2,004,065
2,004,065446,011455,132297,806226,270232,643168,59253,1710000000
> Total Liabilities 
1,447,359
1,712,215
2,039,766
2,785,280
3,341,233
3,888,772
3,930,823
3,837,974
3,395,288
3,184,493
6,855,549
6,270,812
7,530,409
8,067,703
11,686,594
11,686,5948,067,7037,530,4096,270,8126,855,5493,184,4933,395,2883,837,9743,930,8233,888,7723,341,2332,785,2802,039,7661,712,2151,447,359
   > Total Current Liabilities 
374,478
886,321
983,467
1,169,204
1,278,934
1,382,683
1,372,230
1,872,939
1,912,376
1,605,908
2,487,287
2,642,747
4,190,010
3,680,402
6,509,814
6,509,8143,680,4024,190,0102,642,7472,487,2871,605,9081,912,3761,872,9391,372,2301,382,6831,278,9341,169,204983,467886,321374,478
       Short-term Debt 
121,632
436,335
490,000
496,550
605,104
705,409
755,281
1,103,613
864,000
404,843
600,000
749,971
1,923,574
1,409,000
2,931,934
2,931,9341,409,0001,923,574749,971600,000404,843864,0001,103,613755,281705,409605,104496,550490,000436,335121,632
       Short Long Term Debt 
0
0
0
2,052,000
2,573,000
2,971,000
3,025,000
805,366
864,000
404,843
600,000
749,971
1,923,574
1,409,000
2,931,491
2,931,4911,409,0001,923,574749,971600,000404,843864,000805,3663,025,0002,971,0002,573,0002,052,000000
       Accounts payable 
111,625
157,087
244,538
178,993
333,832
206,123
138,876
149,490
134,443
241,620
921,110
499,026
652,746
601,624
1,453,910
1,453,910601,624652,746499,026921,110241,620134,443149,490138,876206,123333,832178,993244,538157,087111,625
       Other Current Liabilities 
262,853
292,899
248,929
493,661
339,998
471,151
478,073
619,836
913,933
959,445
889,433
652,942
977,082
814,744
2,123,970
2,123,970814,744977,082652,942889,433959,445913,933619,836478,073471,151339,998493,661248,929292,899262,853
   > Long-term Liabilities 
1,072,881
825,894
1,056,299
1,616,076
2,062,299
2,506,089
2,558,593
1,965,035
1,482,912
1,578,585
4,368,262
3,628,065
3,340,399
4,387,301
5,176,780
5,176,7804,387,3013,340,3993,628,0654,368,2621,578,5851,482,9121,965,0352,558,5932,506,0892,062,2991,616,0761,056,299825,8941,072,881
       Long term Debt Total 
0
0
0
0
0
0
0
1,601,431
1,033,084
1,011,429
1,107,198
527,905
0
437,669
271,549
271,549437,6690527,9051,107,1981,011,4291,033,0841,601,4310000000
       Other Liabilities 
0
0
0
0
0
0
0
337,345
442,760
1,078,915
3,261,064
3,336,037
3,340,399
0
0
003,340,3993,336,0373,261,0641,078,915442,760337,3450000000
> Total Stockholder Equity
2,947,521
3,617,429
5,113,715
6,396,208
7,393,816
8,358,106
9,512,254
10,587,823
12,414,709
13,982,323
15,143,148
16,619,391
17,656,802
18,827,276
21,184,969
21,184,96918,827,27617,656,80216,619,39115,143,14813,982,32312,414,70910,587,8239,512,2548,358,1067,393,8166,396,2085,113,7153,617,4292,947,521
   Common Stock
284,216
284,216
284,216
284,216
284,216
284,216
284,216
284,216
284,216
284,216
284,216
284,216
284,216
284,216
284,216
284,216284,216284,216284,216284,216284,216284,216284,216284,216284,216284,216284,216284,216284,216284,216
   Retained Earnings 
1,060,799
1,725,723
2,724,866
4,008,398
5,005,979
5,981,609
7,167,410
8,250,822
10,078,382
11,646,092
8,143,437
9,196,506
9,978,608
10,832,667
14,755,306
14,755,30610,832,6679,978,6089,196,5068,143,43711,646,09210,078,3828,250,8227,167,4105,981,6095,005,9794,008,3982,724,8661,725,7231,060,799
   Accumulated Other Comprehensive Income 000-6,182,095-5,534,484-5,022,879-4,510,960-4,012,584-3,555,287-3,280,437-2,924,945-2,652,866-2,433,578-1,761,351-1,624,300
   Capital Surplus 
0
0
0
0
0
0
0
0
0
3,954,465
4,665,618
5,090,219
5,551,149
5,867,660
6,131,236
6,131,2365,867,6605,551,1495,090,2194,665,6183,954,465000000000
   Treasury Stock000000000000000
   Other Stockholders Equity 
3,226,806
3,368,841
4,538,211
4,756,460
5,028,566
5,372,718
5,615,915
6,065,369
6,563,071
7,074,894
12,249,979
7,138,669
7,393,978
7,710,393
6,145,447
6,145,4477,710,3937,393,9787,138,66912,249,9797,074,8946,563,0716,065,3695,615,9155,372,7185,028,5664,756,4604,538,2113,368,8413,226,806



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.