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

Ryazansk Energetich Sbytovaya
Buy, Hold or Sell?

Let's analyze Ryazansk Energetich Sbytovaya together

I guess you are interested in Ryazansk Energetich Sbytovaya. 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 Ryazansk Energetich Sbytovaya. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Ryazansk Energetich Sbytovaya

I send you an email if I find something interesting about Ryazansk Energetich Sbytovaya.

1. Quick Overview

1.1. Quick analysis of Ryazansk Energetich Sbytovaya (30 sec.)










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

How much money do you get?

How much money do you get?
₽0.10
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
₽6.62
Expected worth in 1 year
₽13.64
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
₽16.56
Return On Investment
54.4%

For what price can you sell your share?

Current Price per Share
₽30.46
Expected price per share
₽23.48 - ₽35.54
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ryazansk Energetich Sbytovaya (5 min.)




Live pricePrice per Share (EOD)
₽30.46
Intrinsic Value Per Share
₽20.59 - ₽81.39
Total Value Per Share
₽27.21 - ₽88.01

2.2. Growth of Ryazansk Energetich Sbytovaya (5 min.)




Is Ryazansk Energetich Sbytovaya growing?

Current yearPrevious yearGrowGrow %
How rich?$14.1m$10.3m$3.7m26.5%

How much money is Ryazansk Energetich Sbytovaya making?

Current yearPrevious yearGrowGrow %
Making money$8.5m$5.3m$3.2m37.5%
Net Profit Margin6.4%4.2%--

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

2.3. Financial Health of Ryazansk Energetich Sbytovaya (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Ryazansk Energetich Sbytovaya?

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

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

Speculation

The Price per Share of Ryazansk Energetich Sbytovaya is ₽30.46. 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 Ryazansk Energetich Sbytovaya.
  • 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 Ryazansk Energetich Sbytovaya, 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 ₽6.62. Based on the TTM, the Book Value Change Per Share is ₽1.75 per quarter. Based on the YOY, the Book Value Change Per Share is ₽1.07 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ₽2.39 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Ryazansk Energetich Sbytovaya.

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 Eps0.040.1%0.040.1%0.030.1%0.020.1%0.010.0%
Usd Book Value Change Per Share0.020.1%0.020.1%0.010.0%0.010.0%0.000.0%
Usd Dividend Per Share0.020.1%0.020.1%0.010.0%0.010.0%0.010.0%
Usd Total Gains Per Share0.040.1%0.040.1%0.030.1%0.020.1%0.010.0%
Usd Price Per Share0.20-0.20-0.18-0.11-0.07-
Price to Earnings Ratio4.73-4.73-7.04-6.24-65.51-
Price-to-Total Gains Ratio4.60-4.60-7.13-6.30-21.89-
Price to Book Ratio2.88-2.88-3.65-2.38-1.70-
Price-to-Total Gains Ratio4.60-4.60-7.13-6.30-21.89-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.313738
Number of shares3187
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.020.01
Usd Book Value Change Per Share0.020.01
Usd Total Gains Per Share0.040.02
Gains per Quarter (3187 shares)135.9461.30
Gains per Year (3187 shares)543.76245.18
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1313230534138107235
26274611078277213480
39406911622415320725
412549212166554427970
51567115227106925341215
61881138232548316401460
72194161237989697471705
825071843434211088541950
928212073488612469612195
10313423035430138510672440

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%12.03.00.080.0%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%11.00.04.073.3%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%14.01.00.093.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Ryazansk Energetich Sbytovaya 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--1.7541.7540%1.074+63%0.813+116%0.442+297%
Book Value Per Share--6.6196.6190%4.864+36%4.161+59%3.213+106%
Current Ratio--1.7931.7930%1.489+20%1.392+29%1.231+46%
Debt To Asset Ratio--0.4500.4500%0.518-13%0.530-15%0.576-22%
Debt To Equity Ratio--0.8180.8180%1.073-24%1.144-28%1.409-42%
Dividend Per Share--2.3872.3870%1.416+69%1.054+126%0.555+330%
Eps--4.0334.0330%2.519+60%1.862+117%0.988+308%
Free Cash Flow Per Share--4.0334.0330%2.912+38%1.352+198%0.631+539%
Free Cash Flow To Equity Per Share--1.6461.6460%1.496+10%0.297+454%0.075+2083%
Gross Profit Margin--0.8300.8300%0.795+5%-0.321+139%-580.955+70066%
Intrinsic Value_10Y_max--81.389--------
Intrinsic Value_10Y_min--20.589--------
Intrinsic Value_1Y_max--3.583--------
Intrinsic Value_1Y_min--1.002--------
Intrinsic Value_3Y_max--14.250--------
Intrinsic Value_3Y_min--3.948--------
Intrinsic Value_5Y_max--29.119--------
Intrinsic Value_5Y_min--7.898--------
Market Cap6303392400.000+37%3944280593.2003944280593.2000%3671119502.800+7%2247784669.640+75%1367047093.320+189%
Net Profit Margin--0.0640.0640%0.042+52%0.032+103%0.017+275%
Operating Margin--0.0900.0900%0.053+70%0.042+117%0.023+293%
Operating Ratio--0.9290.9290%0.946-2%0.963-3%0.977-5%
Pb Ratio4.602+37%2.8802.8800%3.647-21%2.379+21%1.704+69%
Pe Ratio7.553+37%4.7264.7260%7.042-33%6.242-24%65.511-93%
Price Per Share30.460+37%19.06019.0600%17.740+7%10.862+75%6.606+189%
Price To Free Cash Flow Ratio7.553+37%4.7264.7260%6.092-22%915.558-99%971.574-100%
Price To Total Gains Ratio7.355+37%4.6024.6020%7.125-35%6.303-27%21.893-79%
Quick Ratio--1.7421.7420%1.444+21%1.352+29%1.194+46%
Return On Assets--0.3350.3350%0.250+34%0.191+75%0.105+218%
Return On Equity--0.6090.6090%0.518+18%0.393+55%0.220+177%
Total Gains Per Share--4.1414.1410%2.490+66%1.867+122%0.997+315%
Usd Book Value--14107786.40014107786.4000%10368525.900+36%8869008.640+59%6848891.270+106%
Usd Book Value Change Per Share--0.0180.0180%0.011+63%0.008+116%0.005+297%
Usd Book Value Per Share--0.0680.0680%0.050+36%0.043+59%0.033+106%
Usd Dividend Per Share--0.0250.0250%0.015+69%0.011+126%0.006+330%
Usd Eps--0.0420.0420%0.026+60%0.019+117%0.010+308%
Usd Free Cash Flow--8596194.6008596194.6000%6206965.400+38%2881187.630+198%1344651.177+539%
Usd Free Cash Flow Per Share--0.0420.0420%0.030+38%0.014+198%0.006+539%
Usd Free Cash Flow To Equity Per Share--0.0170.0170%0.015+10%0.003+454%0.001+2083%
Usd Market Cap64924941.720+37%40626090.11040626090.1100%37812530.879+7%23152182.097+75%14080585.061+189%
Usd Price Per Share0.314+37%0.1960.1960%0.183+7%0.112+75%0.068+189%
Usd Profit--8596194.6008596194.6000%5369822.600+60%3968227.440+117%2106795.990+308%
Usd Revenue--134264630.300134264630.3000%127194071.700+6%119721563.840+12%104553505.740+28%
Usd Total Gains Per Share--0.0430.0430%0.026+66%0.019+122%0.010+315%
 EOD+4 -4MRQTTM+0 -0YOY+34 -25Y+33 -310Y+33 -3

3.3 Fundamental Score

Let's check the fundamental score of Ryazansk Energetich Sbytovaya based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-157.553
Price to Book Ratio (EOD)Between0-14.602
Net Profit Margin (MRQ)Greater than00.064
Operating Margin (MRQ)Greater than00.090
Quick Ratio (MRQ)Greater than11.742
Current Ratio (MRQ)Greater than11.793
Debt to Asset Ratio (MRQ)Less than10.450
Debt to Equity Ratio (MRQ)Less than10.818
Return on Equity (MRQ)Greater than0.150.609
Return on Assets (MRQ)Greater than0.050.335
Total9/10 (90.0%)

3.4 Technical Score

Let's check the technical score of Ryazansk Energetich Sbytovaya based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.371
Ma 20Greater thanMa 5031.607
Ma 50Greater thanMa 10032.393
Ma 100Greater thanMa 20034.917
OpenGreater thanClose30.100
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Ryazansk Energetich Sbytovaya

Joint-Stock Company Ryazanenergosbyt engages in the purchase and sale of electricity in the wholesale and retail markets in the Ryazan Region, Russia. The company also provides rental services for non-residential premises; metering devices installation services; and other goods sales, works, and services. It serves approximately 435,000 household subscribers and 11,000 legal entities. The company was founded in 2005 and is headquartered in Ryazan, Russia. Joint-Stock Company Ryazanenergosbyt is a subsidiary of JSC Energy Supply Company of Rushydro.

Fundamental data was last updated by Penke on 2024-09-25 09:36:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is very 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 able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is 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 coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Ryazansk Energetich Sbytovaya earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Ryazansk Energetich Sbytovaya to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of 6.4% means that руб0.06 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Ryazansk Energetich Sbytovaya:

  • The MRQ is 6.4%. The company is making a profit. +1
  • The TTM is 6.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.4%TTM6.4%0.0%
TTM6.4%YOY4.2%+2.2%
TTM6.4%5Y3.2%+3.2%
5Y3.2%10Y1.7%+1.4%
4.3.1.2. Return on Assets

Shows how efficient Ryazansk Energetich Sbytovaya is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Ryazansk Energetich Sbytovaya to the Utilities - Regulated Electric industry mean.
  • 33.5% Return on Assets means that Ryazansk Energetich Sbytovaya generated руб0.34 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Ryazansk Energetich Sbytovaya:

  • The MRQ is 33.5%. Using its assets, the company is very efficient in making profit. +2
  • The TTM is 33.5%. Using its assets, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ33.5%TTM33.5%0.0%
TTM33.5%YOY25.0%+8.5%
TTM33.5%5Y19.1%+14.4%
5Y19.1%10Y10.5%+8.6%
4.3.1.3. Return on Equity

Shows how efficient Ryazansk Energetich Sbytovaya is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Ryazansk Energetich Sbytovaya to the Utilities - Regulated Electric industry mean.
  • 60.9% Return on Equity means Ryazansk Energetich Sbytovaya generated руб0.61 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Ryazansk Energetich Sbytovaya:

  • The MRQ is 60.9%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 60.9%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ60.9%TTM60.9%0.0%
TTM60.9%YOY51.8%+9.1%
TTM60.9%5Y39.3%+21.6%
5Y39.3%10Y22.0%+17.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ryazansk Energetich Sbytovaya.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ryazansk Energetich Sbytovaya is operating .

  • Measures how much profit Ryazansk Energetich Sbytovaya 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 Ryazansk Energetich Sbytovaya to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 9.0% means the company generated руб0.09  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Ryazansk Energetich Sbytovaya:

  • The MRQ is 9.0%. The company is operating less efficient.
  • The TTM is 9.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ9.0%TTM9.0%0.0%
TTM9.0%YOY5.3%+3.7%
TTM9.0%5Y4.2%+4.9%
5Y4.2%10Y2.3%+1.9%
4.3.2.2. Operating Ratio

Measures how efficient Ryazansk Energetich Sbytovaya is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • An Operation Ratio of 0.93 means that the operating costs are руб0.93 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of Ryazansk Energetich Sbytovaya:

  • The MRQ is 0.929. The company is less efficient in keeping operating costs low.
  • The TTM is 0.929. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.929TTM0.9290.000
TTM0.929YOY0.946-0.017
TTM0.9295Y0.963-0.033
5Y0.96310Y0.977-0.014
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ryazansk Energetich Sbytovaya.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Ryazansk Energetich Sbytovaya 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 1.79 means the company has руб1.79 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of Ryazansk Energetich Sbytovaya:

  • The MRQ is 1.793. The company is able to pay all its short-term debts. +1
  • The TTM is 1.793. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.793TTM1.7930.000
TTM1.793YOY1.489+0.305
TTM1.7935Y1.392+0.401
5Y1.39210Y1.231+0.161
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ryazansk Energetich Sbytovaya to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 1.74 means the company can pay off руб1.74 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Ryazansk Energetich Sbytovaya:

  • The MRQ is 1.742. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.742. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.742TTM1.7420.000
TTM1.742YOY1.444+0.298
TTM1.7425Y1.352+0.390
5Y1.35210Y1.194+0.158
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ryazansk Energetich Sbytovaya.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Ryazansk Energetich Sbytovaya assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Ryazansk Energetich Sbytovaya to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.45 means that Ryazansk Energetich Sbytovaya assets are financed with 45.0% credit (debt) and the remaining percentage (100% - 45.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Ryazansk Energetich Sbytovaya:

  • The MRQ is 0.450. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.450. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.450TTM0.4500.000
TTM0.450YOY0.518-0.068
TTM0.4505Y0.530-0.080
5Y0.53010Y0.576-0.047
4.5.4.2. Debt to Equity Ratio

Measures if Ryazansk Energetich Sbytovaya is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Ryazansk Energetich Sbytovaya to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 81.8% means that company has руб0.82 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Ryazansk Energetich Sbytovaya:

  • The MRQ is 0.818. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.818. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.818TTM0.8180.000
TTM0.818YOY1.073-0.254
TTM0.8185Y1.144-0.326
5Y1.14410Y1.409-0.265
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every руб1 in earnings Ryazansk Energetich Sbytovaya generates.

  • Above 15 is considered overpriced but always compare Ryazansk Energetich Sbytovaya to the Utilities - Regulated Electric industry mean.
  • A PE ratio of 4.73 means the investor is paying руб4.73 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Ryazansk Energetich Sbytovaya:

  • The EOD is 7.553. Based on the earnings, the company is underpriced. +1
  • The MRQ is 4.726. Based on the earnings, the company is cheap. +2
  • The TTM is 4.726. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD7.553MRQ4.726+2.827
MRQ4.726TTM4.7260.000
TTM4.726YOY7.042-2.316
TTM4.7265Y6.242-1.516
5Y6.24210Y65.511-59.269
4.6.2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 7.553. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.726. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 4.726. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD7.553MRQ4.726+2.827
MRQ4.726TTM4.7260.000
TTM4.726YOY6.092-1.366
TTM4.7265Y915.558-910.832
5Y915.55810Y971.574-56.016
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Ryazansk Energetich Sbytovaya is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A PB ratio of 2.88 means the investor is paying руб2.88 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of Ryazansk Energetich Sbytovaya:

  • The EOD is 4.602. Based on the equity, the company is fair priced.
  • The MRQ is 2.880. Based on the equity, the company is underpriced. +1
  • The TTM is 2.880. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD4.602MRQ2.880+1.722
MRQ2.880TTM2.8800.000
TTM2.880YOY3.647-0.767
TTM2.8805Y2.379+0.501
5Y2.37910Y1.704+0.675
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets2,490,193
Total Liabilities1,120,505
Total Stockholder Equity1,369,688
 As reported
Total Liabilities 1,120,505
Total Stockholder Equity+ 1,369,688
Total Assets = 2,490,193

Assets

Total Assets2,490,193
Total Current Assets1,993,782
Long-term Assets496,411
Total Current Assets
Cash And Cash Equivalents 1,239,959
Net Receivables 696,322
Inventory 16,721
Other Current Assets 40,780
Total Current Assets  (as reported)1,993,782
Total Current Assets  (calculated)1,993,782
+/-0
Long-term Assets
Property Plant Equipment 463,849
Long-term Assets Other 18,453
Long-term Assets  (as reported)496,411
Long-term Assets  (calculated)482,302
+/- 14,109

Liabilities & Shareholders' Equity

Total Current Liabilities1,111,728
Long-term Liabilities8,777
Total Stockholder Equity1,369,688
Total Current Liabilities
Short-term Debt 700,723
Short Long Term Debt 699,271
Other Current Liabilities 411,005
Total Current Liabilities  (as reported)1,111,728
Total Current Liabilities  (calculated)1,810,999
+/- 699,271
Long-term Liabilities
Capital Lease Obligations 10,229
Long-term Liabilities  (as reported)8,777
Long-term Liabilities  (calculated)10,229
+/- 1,452
Total Stockholder Equity
Common Stock10,347
Retained Earnings 1,358,824
Other Stockholders Equity 517
Total Stockholder Equity (as reported)1,369,688
Total Stockholder Equity (calculated)1,369,688
+/-0
Other
Capital Stock10,347
Cash and Short Term Investments 1,239,959
Common Stock Shares Outstanding 206,940
Liabilities and Stockholders Equity 2,490,193
Net Debt -530,459
Net Invested Capital 2,068,959
Net Working Capital 882,054
Property Plant and Equipment Gross 588,159
Short Long Term Debt Total 709,500



6.2. Balance Sheets Structured

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 
974,193
459,670
974,193
1,215,566
1,203,459
1,250,366
1,201,196
1,231,626
1,354,713
1,198,672
1,264,008
1,389,250
1,722,215
2,086,357
2,490,193
2,490,1932,086,3571,722,2151,389,2501,264,0081,198,6721,354,7131,231,6261,201,1961,250,3661,203,4591,215,566974,193459,670974,193
   > Total Current Assets 
827,355
354,965
827,355
826,018
793,291
819,171
769,690
820,784
921,886
766,255
813,410
920,000
1,249,295
1,588,997
1,993,782
1,993,7821,588,9971,249,295920,000813,410766,255921,886820,784769,690819,171793,291826,018827,355354,965827,355
       Cash And Cash Equivalents 
405,044
138,163
405,044
234,552
348,471
240,289
287,754
421,218
443,822
307,461
309,523
376,790
688,081
971,365
1,239,959
1,239,959971,365688,081376,790309,523307,461443,822421,218287,754240,289348,471234,552405,044138,163405,044
       Short-term Investments 
185,000
0
185,000
250,030
0
0
0
0
0
0
0
0
0
0
0
00000000000250,030185,0000185,000
       Net Receivables 
0
0
0
302,740
422,188
547,121
455,776
376,998
454,268
433,052
479,174
515,421
528,516
569,919
696,322
696,322569,919528,516515,421479,174433,052454,268376,998455,776547,121422,188302,740000
       Inventory 
6,075
4,944
6,075
6,989
6,962
6,802
9,515
8,465
9,384
9,909
11,753
12,392
12,952
12,696
16,721
16,72112,69612,95212,39211,7539,9099,3848,4659,5156,8026,9626,9896,0754,9446,075
       Other Current Assets 
231,236
211,858
231,236
31,707
15,670
24,959
16,645
14,103
14,412
15,833
12,960
15,397
19,746
35,017
40,780
40,78035,01719,74615,39712,96015,83314,41214,10316,64524,95915,67031,707231,236211,858231,236
   > Long-term Assets 
146,838
104,705
146,838
389,548
410,168
431,195
431,506
410,842
432,827
432,417
450,598
469,250
472,920
497,360
496,411
496,411497,360472,920469,250450,598432,417432,827410,842431,506431,195410,168389,548146,838104,705146,838
       Property Plant Equipment 
111,612
80,244
111,612
348,783
377,778
400,747
419,401
404,622
416,371
413,768
413,829
410,832
401,296
411,272
463,849
463,849411,272401,296410,832413,829413,768416,371404,622419,401400,747377,778348,783111,61280,244111,612
       Goodwill 
0
0
0
0
0
0
0
4,664
0
16,489
14,329
11,436
9,664
0
0
009,66411,43614,32916,48904,6640000000
       Long Term Investments 
0
0
0
0
0
0
0
100
100
0
0
0
0
0
0
0000001001000000000
       Intangible Assets 
0
0
0
0
0
0
0
4,664
14,436
16,489
14,329
11,436
9,664
5,403
0
05,4039,66411,43614,32916,48914,4364,6640000000
       Long-term Assets Other 
34,147
23,810
34,147
40,765
27,826
20,445
10,951
100
14,536
432,417
503
11,436
-411
0
18,453
18,4530-41111,436503432,41714,53610010,95120,44527,82640,76534,14723,81034,147
> Total Liabilities 
586,693
316,852
586,693
670,412
748,125
813,836
759,658
778,603
870,403
670,008
700,752
807,914
937,804
1,079,704
1,120,505
1,120,5051,079,704937,804807,914700,752670,008870,403778,603759,658813,836748,125670,412586,693316,852586,693
   > Total Current Liabilities 
583,956
315,432
583,956
664,610
741,605
800,360
749,878
769,096
860,596
660,348
691,537
798,935
924,809
1,067,475
1,111,728
1,111,7281,067,475924,809798,935691,537660,348860,596769,096749,878800,360741,605664,610583,956315,432583,956
       Short-term Debt 
2,127
2,208
2,127
250,030
0
0
0
0
0
0
0
0
671,930
705,500
700,723
700,723705,500671,93000000000250,0302,1272,2082,127
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
671,930
702,520
699,271
699,271702,520671,930000000000000
       Accounts payable 
0
0
0
607,111
733,127
606,000
744,601
639,660
853,077
507,205
559,594
592,313
671,930
702,520
0
0702,520671,930592,313559,594507,205853,077639,660744,601606,000733,127607,111000
       Other Current Liabilities 
581,829
313,224
581,829
57,499
8,478
800,360
5,277
129,436
7,519
153,143
131,943
206,622
252,879
364,955
411,005
411,005364,955252,879206,622131,943153,1437,519129,4365,277800,3608,47857,499581,829313,224581,829
   > Long-term Liabilities 
2,737
1,420
2,737
5,802
6,520
13,476
9,780
9,507
9,807
9,660
9,215
8,979
12,995
12,229
8,777
8,77712,22912,9958,9799,2159,6609,8079,5079,78013,4766,5205,8022,7371,4202,737
       Other Liabilities 
0
0
0
0
0
0
0
9,507
9,807
9,660
9,215
12,930
12,995
0
0
0012,99512,9309,2159,6609,8079,5070000000
> Total Stockholder Equity
387,500
142,818
387,500
545,154
455,334
436,530
441,538
453,023
484,310
528,664
563,256
581,336
784,411
1,006,653
1,369,688
1,369,6881,006,653784,411581,336563,256528,664484,310453,023441,538436,530455,334545,154387,500142,818387,500
   Common Stock
10,347
10,347
10,347
10,347
10,347
10,347
10,347
10,347
10,347
10,347
10,347
10,347
10,347
10,347
10,347
10,34710,34710,34710,34710,34710,34710,34710,34710,34710,34710,34710,34710,34710,34710,347
   Retained Earnings 
350,323
105,640
350,323
507,977
418,168
399,364
404,372
415,857
447,144
491,498
526,090
544,170
752,505
974,747
1,358,824
1,358,824974,747752,505544,170526,090491,498447,144415,857404,372399,364418,168507,977350,323105,640350,323
   Accumulated Other Comprehensive Income 
-24,957
-14,343
-24,957
-52,743
-67,611
-84,596
-103,510
-121,004
-134,763
-147,478
-159,010
22
22
0
0
002222-159,010-147,478-134,763-121,004-103,510-84,596-67,611-52,743-24,957-14,343-24,957
   Capital Surplus 000000000000000
   Treasury Stock000000000000000
   Other Stockholders Equity 
51,787
41,174
51,787
79,573
94,430
111,415
130,329
147,823
161,582
174,297
185,829
26,797
21,537
21,559
517
51721,55921,53726,797185,829174,297161,582147,823130,329111,41594,43079,57351,78741,17451,787



6.3. Balance Sheets

Currency in RUB. All numbers in thousands.




6.4. Cash Flows

Currency in RUB. All numbers in thousands.




6.5. Income Statements

Currency in RUB. All numbers in thousands.