25 XP   0   0   10

StavropolEnergoSbyt
Buy, Hold or Sell?

Let's analyse StavropolEnergoSbyt together

PenkeI guess you are interested in StavropolEnergoSbyt. 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 StavropolEnergoSbyt. 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 StavropolEnergoSbyt

I send you an email if I find something interesting about StavropolEnergoSbyt.

Quick analysis of StavropolEnergoSbyt (30 sec.)










What can you expect buying and holding a share of StavropolEnergoSbyt? (30 sec.)

How much money do you get?

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

What is your share worth?

Current worth
₽1.54
Expected worth in 1 year
₽3.95
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
₽2.50
Return On Investment
132.4%

For what price can you sell your share?

Current Price per Share
₽1.89
Expected price per share
₽1.23 - ₽4.151
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of StavropolEnergoSbyt (5 min.)




Live pricePrice per Share (EOD)

₽1.89

Intrinsic Value Per Share

₽1.04 - ₽7.54

Total Value Per Share

₽2.58 - ₽9.08

2. Growth of StavropolEnergoSbyt (5 min.)




Is StavropolEnergoSbyt growing?

Current yearPrevious yearGrowGrow %
How rich?$15.8m$11.3m$4.5m28.6%

How much money is StavropolEnergoSbyt making?

Current yearPrevious yearGrowGrow %
Making money$4.7m$2.3m$2.4m50.1%
Net Profit Margin2.0%1.1%--

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

3. Financial Health of StavropolEnergoSbyt (5 min.)




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

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

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

What can you expect buying and holding a share of StavropolEnergoSbyt?

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

Speculation

The Price per Share of StavropolEnergoSbyt is ₽1.89. 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 StavropolEnergoSbyt.
  • 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 StavropolEnergoSbyt, 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 ₽1.54. Based on the TTM, the Book Value Change Per Share is ₽0.60 per quarter. Based on the YOY, the Book Value Change Per Share is ₽0.23 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 ₽0.02 per quarter.
Based on historical numbers we can estimate the returns while holding a share of StavropolEnergoSbyt.

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 Eps0.010.3%0.010.3%0.000.1%0.000.1%0.000.1%
Usd Book Value Change Per Share0.010.3%0.010.3%0.000.1%0.000.1%0.000.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.010.4%0.010.4%0.000.1%0.000.1%0.000.1%
Usd Price Per Share0.01-0.01-0.01-0.01-0.00-
Price to Earnings Ratio1.62-1.62-3.48-3.51-9.63-
Price-to-Total Gains Ratio1.21-1.21-2.88-1.03-21.87-
Price to Book Ratio0.49-0.49-0.74-0.59-0.61-
Price-to-Total Gains Ratio1.21-1.21-2.88-1.03-21.87-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.020412
Number of shares48990
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.010.00
Usd Total Gains Per Share0.010.00
Gains per Quarter (48990 shares)331.05119.46
Gains per Year (48990 shares)1,324.18477.83
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1461279131422455468
2912557263845911946
3137383639626713661424
4183511452869018221902
52286393661011222772380
62747671793413527322858
73198950925815731883336
8365102281058217936433814
9411115071190620240994292
10456127851323022445544770

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%9.01.00.090.0%13.02.00.086.7%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%7.03.00.070.0%11.04.00.073.3%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%12.00.03.080.0%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%7.03.00.070.0%11.04.00.073.3%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of StavropolEnergoSbyt

About StavropolEnergoSbyt

Publichnoye aktsionernoye obshchestvo Stavropol'energosbyt supplies electricity in the Stavropol territory, Russia. It is also involved in the production of steam and hot water. The company was founded in 2005 and is based in Essentuki, Russia.

Fundamental data was last updated by Penke on 2023-11-24 21:39:05.

Financial Health

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

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare StavropolEnergoSbyt to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of 2.0% means that руб0.02 for each руб1 in revenue is generated as profit.

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

  • The MRQ is 2.0%. The company is making a profit. +1
  • The TTM is 2.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.0%TTM2.0%0.0%
TTM2.0%YOY1.1%+0.9%
TTM2.0%5Y0.9%+1.1%
5Y0.9%10Y0.6%+0.3%
1.1.2. Return on Assets

Shows how efficient StavropolEnergoSbyt is using its assets to generate profit.

  • Above 5% is considered healthy but always compare StavropolEnergoSbyt to the Utilities - Regulated Electric industry mean.
  • 11.8% Return on Assets means that StavropolEnergoSbyt generated руб0.12 profit for each $1 in assets.

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

  • The MRQ is 11.8%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 11.8%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ11.8%TTM11.8%0.0%
TTM11.8%YOY6.2%+5.6%
TTM11.8%5Y5.2%+6.6%
5Y5.2%10Y3.2%+2.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare StavropolEnergoSbyt to the Utilities - Regulated Electric industry mean.
  • 30.3% Return on Equity means StavropolEnergoSbyt generated руб0.30 for each руб1 the owners (shareholders) invested.

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

  • The MRQ is 30.3%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 30.3%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ30.3%TTM30.3%0.0%
TTM30.3%YOY21.2%+9.1%
TTM30.3%5Y19.0%+11.3%
5Y19.0%10Y12.6%+6.5%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of StavropolEnergoSbyt.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient StavropolEnergoSbyt is operating .

  • Measures how much profit StavropolEnergoSbyt 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 StavropolEnergoSbyt to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 3.0% means the company generated руб0.03  for each руб1 in revenue (before taxes).

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

  • The MRQ is 3.0%. The company is operating less efficient.
  • The TTM is 3.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.0%TTM3.0%0.0%
TTM3.0%YOY2.6%+0.4%
TTM3.0%5Y2.3%+0.7%
5Y2.3%10Y1.5%+0.8%
1.2.2. Operating Ratio

Measures how efficient StavropolEnergoSbyt is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • An Operation Ratio of 0.97 means that the operating costs are руб0.97 for each руб1 in net sales.

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

  • The MRQ is 0.973. The company is less efficient in keeping operating costs low.
  • The TTM is 0.973. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.973TTM0.9730.000
TTM0.973YOY0.982-0.009
TTM0.9735Y0.981-0.008
5Y0.98110Y0.982-0.001
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of StavropolEnergoSbyt.

1.3. Liquidity
1.3.1. Current Ratio

Measures if StavropolEnergoSbyt 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 1.11 means the company has руб1.11 in assets for each руб1 in short-term debts.

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

  • The MRQ is 1.110. The company is just able to pay all its short-term debts.
  • The TTM is 1.110. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.110TTM1.1100.000
TTM1.110YOY1.042+0.068
TTM1.1105Y1.075+0.035
5Y1.07510Y0.994+0.081
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare StavropolEnergoSbyt to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 1.09 means the company can pay off руб1.09 for each руб1 in debt (using most liquid assets).

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

  • The MRQ is 1.094. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.094. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.094TTM1.0940.000
TTM1.094YOY0.962+0.133
TTM1.0945Y1.055+0.040
5Y1.05510Y1.055-0.001
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of StavropolEnergoSbyt.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of StavropolEnergoSbyt assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare StavropolEnergoSbyt to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.61 means that StavropolEnergoSbyt assets are financed with 61.0% credit (debt) and the remaining percentage (100% - 61.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.610. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.610. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.610TTM0.6100.000
TTM0.610YOY0.706-0.097
TTM0.6105Y0.756-0.147
5Y0.75610Y0.808-0.052
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare StavropolEnergoSbyt to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 156.3% means that company has руб1.56 debt for each руб1 in shareholders equity.

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

  • The MRQ is 1.563. The company is just able to pay all its debts with equity.
  • The TTM is 1.563. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.563TTM1.5630.000
TTM1.563YOY2.406-0.843
TTM1.5635Y3.627-2.064
5Y3.62710Y4.963-1.336
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of StavropolEnergoSbyt

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 StavropolEnergoSbyt generates.

  • Above 15 is considered overpriced but always compare StavropolEnergoSbyt to the Utilities - Regulated Electric industry mean.
  • A PE ratio of 1.62 means the investor is paying руб1.62 for every руб1 in earnings.

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

  • The EOD is 4.056. Based on the earnings, the company is cheap. +2
  • The MRQ is 1.622. Based on the earnings, the company is cheap. +2
  • The TTM is 1.622. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD4.056MRQ1.622+2.433
MRQ1.622TTM1.6220.000
TTM1.622YOY3.481-1.859
TTM1.6225Y3.513-1.891
5Y3.51310Y9.632-6.119
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 6.293. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.517. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 2.517. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD6.293MRQ2.517+3.776
MRQ2.517TTM2.5170.000
TTM2.517YOY0.988+1.529
TTM2.5175Y-8.771+11.288
5Y-8.77110Y-3.765-5.006
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 StavropolEnergoSbyt is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A PB ratio of 0.49 means the investor is paying руб0.49 for each руб1 in book value.

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

  • The EOD is 1.229. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.492. Based on the equity, the company is cheap. +2
  • The TTM is 0.492. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.229MRQ0.492+0.738
MRQ0.492TTM0.4920.000
TTM0.492YOY0.738-0.246
TTM0.4925Y0.590-0.099
5Y0.59010Y0.613-0.023
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 StavropolEnergoSbyt 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--0.6040.6040%0.226+168%0.215+181%0.115+427%
Book Value Per Share--1.5371.5370%0.933+65%0.885+74%0.669+130%
Current Ratio--1.1101.1100%1.042+7%1.075+3%0.994+12%
Debt To Asset Ratio--0.6100.6100%0.706-14%0.756-19%0.808-25%
Debt To Equity Ratio--1.5631.5630%2.406-35%3.627-57%4.963-69%
Dividend Per Share--0.0220.0220%0.013+62%0.011+104%0.007+214%
Eps--0.4660.4660%0.198+136%0.188+148%0.112+317%
Free Cash Flow Per Share--0.3000.3000%0.697-57%0.181+66%0.166+81%
Free Cash Flow To Equity Per Share---0.185-0.1850%0.527-135%-0.011-94%0.083-322%
Gross Profit Margin---20.491-20.4910%-39.729+94%-67.087+227%-214.321+946%
Intrinsic Value_10Y_max--7.544--------
Intrinsic Value_10Y_min--1.040--------
Intrinsic Value_1Y_max--0.419--------
Intrinsic Value_1Y_min--0.152--------
Intrinsic Value_3Y_max--1.516--------
Intrinsic Value_3Y_min--0.418--------
Intrinsic Value_5Y_max--2.922--------
Intrinsic Value_5Y_min--0.639--------
Market Cap1623651765.120+56%720896292.144720896292.1440%771928987.500-7%538143791.316+34%416757903.867+73%
Net Profit Margin--0.0200.0200%0.011+90%0.009+115%0.006+238%
Operating Margin--0.0300.0300%0.026+14%0.023+32%0.015+107%
Operating Ratio--0.9730.9730%0.982-1%0.981-1%0.982-1%
Pb Ratio1.229+60%0.4920.4920%0.738-33%0.590-17%0.613-20%
Pe Ratio4.056+60%1.6221.6220%3.481-53%3.513-54%9.632-83%
Price Per Share1.890+60%0.7560.7560%0.689+10%0.514+47%0.397+90%
Price To Free Cash Flow Ratio6.293+60%2.5172.5170%0.988+155%-8.771+448%-3.765+250%
Price To Total Gains Ratio3.021+60%1.2081.2080%2.882-58%1.029+17%21.866-94%
Quick Ratio--1.0941.0940%0.962+14%1.055+4%1.055+4%
Return On Assets--0.1180.1180%0.062+90%0.052+126%0.032+275%
Return On Equity--0.3030.3030%0.212+43%0.190+59%0.126+141%
Total Gains Per Share--0.6260.6260%0.239+162%0.226+177%0.121+415%
Usd Book Value--15833523.60015833523.6000%11301444.000+40%9783171.360+62%7472743.560+112%
Usd Book Value Change Per Share--0.0070.0070%0.002+168%0.002+181%0.001+427%
Usd Book Value Per Share--0.0170.0170%0.010+65%0.010+74%0.007+130%
Usd Dividend Per Share--0.0000.0000%0.000+62%0.000+104%0.000+214%
Usd Eps--0.0050.0050%0.002+136%0.002+148%0.001+317%
Usd Free Cash Flow--3092763.6003092763.6000%8438742.000-63%2110577.040+47%1945080.000+59%
Usd Free Cash Flow Per Share--0.0030.0030%0.008-57%0.002+66%0.002+81%
Usd Free Cash Flow To Equity Per Share---0.002-0.0020%0.006-135%0.000-94%0.001-322%
Usd Market Cap17535439.063+56%7785679.9557785679.9550%8336833.065-7%5811952.946+34%4500985.362+73%
Usd Price Per Share0.020+60%0.0080.0080%0.007+10%0.006+47%0.004+90%
Usd Profit--4799109.6004799109.6000%2394997.200+100%2097563.040+129%1246843.800+285%
Usd Revenue--240114585.600240114585.6000%228015734.400+5%216402094.800+11%185222142.720+30%
Usd Total Gains Per Share--0.0070.0070%0.003+162%0.002+177%0.001+415%
 EOD+4 -4MRQTTM+0 -0YOY+26 -105Y+32 -410Y+31 -5

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-154.056
Price to Book Ratio (EOD)Between0-11.229
Net Profit Margin (MRQ)Greater than00.020
Operating Margin (MRQ)Greater than00.030
Quick Ratio (MRQ)Greater than11.094
Current Ratio (MRQ)Greater than11.110
Debt to Asset Ratio (MRQ)Less than10.610
Debt to Equity Ratio (MRQ)Less than11.563
Return on Equity (MRQ)Greater than0.150.303
Return on Assets (MRQ)Greater than0.050.118
Total8/10 (80.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5024.449
Ma 20Greater thanMa 502.505
Ma 50Greater thanMa 1003.151
Ma 100Greater thanMa 2003.484
OpenGreater thanClose1.945
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
Depreciation and Amortization  -21,79919,300-2,499-175,416-177,91520,052-157,863160,3252,462



Latest Balance Sheet

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

Summary
Total Assets3,757,162
Total Liabilities2,291,095
Total Stockholder Equity1,466,067
 As reported
Total Liabilities 2,291,095
Total Stockholder Equity+ 1,466,067
Total Assets = 3,757,162

Assets

Total Assets3,757,162
Total Current Assets1,838,740
Long-term Assets1,838,740
Total Current Assets
Cash And Cash Equivalents 188,246
Short-term Investments 1,702
Net Receivables 1,621,725
Inventory 15,993
Other Current Assets 11,074
Total Current Assets  (as reported)1,838,740
Total Current Assets  (calculated)1,838,740
+/-0
Long-term Assets
Property Plant Equipment 582,039
Long-term Assets Other 1,254,887
Long-term Assets  (as reported)1,918,422
Long-term Assets  (calculated)1,836,926
+/- 81,496

Liabilities & Shareholders' Equity

Total Current Liabilities1,656,974
Long-term Liabilities634,121
Total Stockholder Equity1,466,067
Total Current Liabilities
Short-term Debt 100
Short Long Term Debt 100
Accounts payable 1,035,962
Other Current Liabilities 620,912
Total Current Liabilities  (as reported)1,656,974
Total Current Liabilities  (calculated)1,657,074
+/- 100
Long-term Liabilities
Long term Debt 500,000
Capital Lease Obligations Min Short Term Debt105,855
Long-term Liabilities Other 84,807
Long-term Liabilities  (as reported)634,121
Long-term Liabilities  (calculated)690,662
+/- 56,541
Total Stockholder Equity
Common Stock5,419
Retained Earnings 1,151,837
Other Stockholders Equity 307,544
Total Stockholder Equity (as reported)1,466,067
Total Stockholder Equity (calculated)1,464,800
+/- 1,267
Other
Capital Stock5,419
Cash and Short Term Investments 189,948
Common Stock Shares Outstanding 953,567
Liabilities and Stockholders Equity 3,757,162
Net Debt 311,854
Net Invested Capital 1,966,167
Net Working Capital 181,766
Short Long Term Debt Total 500,100



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 
854,100
1,781,300
2,594,758
2,665,835
2,703,759
3,036,558
3,167,714
3,466,344
3,683,696
3,827,138
3,805,864
3,776,403
3,751,762
3,564,322
3,757,162
3,757,1623,564,3223,751,7623,776,4033,805,8643,827,1383,683,6963,466,3443,167,7143,036,5582,703,7592,665,8352,594,7581,781,300854,100
   > Total Current Assets 
802,068
1,648,378
1,439,900
1,722,536
1,754,179
2,106,141
2,329,749
2,602,101
2,841,193
2,040,354
1,969,049
2,190,377
2,091,295
1,871,621
1,838,740
1,838,7401,871,6212,091,2952,190,3771,969,0492,040,3542,841,1932,602,1012,329,7492,106,1411,754,1791,722,5361,439,9001,648,378802,068
       Cash And Cash Equivalents 
110,044
149,594
297,031
184,603
83,500
127,001
158,726
147,475
407,543
209,110
224,985
34,341
84,708
99,527
188,246
188,24699,52784,70834,341224,985209,110407,543147,475158,726127,00183,500184,603297,031149,594110,044
       Short-term Investments 
127,767
920,986
376,029
366,417
691,668
691,668
779,637
691,668
748,546
68,812
49,000
31,236
57,161
23,907
1,702
1,70223,90757,16131,23649,00068,812748,546691,668779,637691,668691,668366,417376,029920,986127,767
       Net Receivables 
0
0
0
1,103,000
812,000
1,168,000
1,297,000
1,187,480
1,584,086
1,681,296
1,670,331
2,151,067
1,890,594
1,580,676
1,621,725
1,621,7251,580,6761,890,5942,151,0671,670,3311,681,2961,584,0861,187,4801,297,0001,168,000812,0001,103,000000
       Inventory 
3,643
10,066
11,948
1,862
2,219
1,425
1,126
1,251
2,289
1,568
1,828
1,778
4,858
26,887
15,993
15,99326,8874,8581,7781,8281,5682,2891,2511,1261,4252,2191,86211,94810,0663,643
       Other Current Assets 
560,614
567,732
754,892
1,169,654
976,792
1,286,047
1,390,260
1,761,707
1,682,815
1,760,864
1,742,236
3,191
1,944,568
1,721,300
11,074
11,0741,721,3001,944,5683,1911,742,2361,760,8641,682,8151,761,7071,390,2601,286,047976,7921,169,654754,892567,732560,614
   > Long-term Assets 
52,032
132,922
1,154,858
943,299
949,580
930,417
837,965
864,243
842,503
1,786,784
1,836,815
1,586,026
1,660,467
1,692,701
1,918,422
1,918,4221,692,7011,660,4671,586,0261,836,8151,786,784842,503864,243837,965930,417949,580943,2991,154,858132,92252,032
       Property Plant Equipment 
51,856
100,711
255,804
360,187
337,621
318,484
265,293
304,532
285,398
297,298
328,705
328,058
334,184
381,476
582,039
582,039381,476334,184328,058328,705297,298285,398304,532265,293318,484337,621360,187255,804100,71151,856
       Goodwill 
0
0
361
0
0
0
0
0
0
0
0
0
0
0
0
00000000000036100
       Long Term Investments 
0
0
0
583,000
583,000
553,000
553,000
552,700
552,702
1,484,370
1,484,370
0
0
0
0
00001,484,3701,484,370552,702552,700553,000553,000583,000583,000000
       Other Assets 
0
0
0
0
0
0
0
7,011
4,403
5,116
23,740
23,331
93,900
40,145
0
040,14593,90023,33123,7405,1164,4037,0110000000
> Total Liabilities 
776,421
1,420,456
2,071,429
2,094,471
2,264,332
2,596,103
2,596,299
3,066,342
3,223,059
3,309,686
3,228,654
3,130,359
2,958,267
2,517,892
2,291,095
2,291,0952,517,8922,958,2673,130,3593,228,6543,309,6863,223,0593,066,3422,596,2992,596,1032,264,3322,094,4712,071,4291,420,456776,421
   > Total Current Liabilities 
776,421
1,420,456
2,071,429
2,094,471
2,264,332
2,596,080
2,596,298
3,066,197
3,222,837
1,815,586
1,473,931
2,396,598
2,148,129
1,796,749
1,656,974
1,656,9741,796,7492,148,1292,396,5981,473,9311,815,5863,222,8373,066,1972,596,2982,596,0802,264,3322,094,4712,071,4291,420,456776,421
       Short-term Debt 
285,000
400,000
912,000
1,260,000
1,400,000
1,600,000
1,399,619
1,465,000
1,415,000
15
370
742,851
300,519
226,030
100
100226,030300,519742,851370151,415,0001,465,0001,399,6191,600,0001,400,0001,260,000912,000400,000285,000
       Short Long Term Debt 
0
0
0
1,260,000
1,400,000
1,600,000
1,400,000
0
1,415,000
15
370
742,851
300,519
226,030
100
100226,030300,519742,851370151,415,00001,400,0001,600,0001,400,0001,260,000000
       Accounts payable 
453,070
885,040
1,101,362
749,995
602,246
746,859
915,767
1,379,332
1,429,205
1,486,537
1,189,078
1,267,460
1,357,605
1,089,571
1,035,962
1,035,9621,089,5711,357,6051,267,4601,189,0781,486,5371,429,2051,379,332915,767746,859602,246749,9951,101,362885,040453,070
       Other Current Liabilities 
38,351
135,416
58,067
84,476
262,086
249,221
280,912
221,865
378,632
329,034
284,483
386,287
490,005
481,148
620,912
620,912481,148490,005386,287284,483329,034378,632221,865280,912249,221262,08684,47658,067135,41638,351
   > Long-term Liabilities 
0
0
0
0
0
23
1
145
222
1,494,100
1,754,723
733,761
810,138
721,143
634,121
634,121721,143810,138733,7611,754,7231,494,10022214512300000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
1,493,800
1,751,600
730,000
800,000
700,000
0
0700,000800,000730,0001,751,6001,493,800000000000
       Other Liabilities 
0
0
0
0
0
0
0
145
222
300
3,123
11,447
10,138
29,517
0
029,51710,13811,4473,1233002221450000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
4,917
6,606
0
0
0
0006,6064,9170000000000
> Total Stockholder Equity
77,679
360,844
523,329
571,364
439,427
440,455
571,415
400,002
460,637
517,452
577,210
646,044
793,495
1,046,430
1,466,067
1,466,0671,046,430793,495646,044577,210517,452460,637400,002571,415440,455439,427571,364523,329360,84477,679
   Common Stock
5,419
5,419
5,419
5,419
5,419
5,419
5,419
5,419
5,419
5,419
5,419
5,419
5,419
5,419
5,419
5,4195,4195,4195,4195,4195,4195,4195,4195,4195,4195,4195,4195,4195,4195,419
   Retained Earnings 
48,017
25,992
189,931
236,512
104,575
105,603
236,563
21,118
81,121
137,936
197,694
266,528
413,979
619,492
1,151,837
1,151,837619,492413,979266,528197,694137,93681,12121,118236,563105,603104,575236,512189,93125,99248,017
   Accumulated Other Comprehensive Income 00-345,389-317,074-301,335-281,259-253,523-228,58100-124,845-91,701-61,027-43,020-28,287
   Capital Surplus 
0
0
0
0
0
0
0
304,616
304,616
304,616
304,616
304,616
304,616
304,616
0
0304,616304,616304,616304,616304,616304,616304,6160000000
   Treasury Stock000000000000000
   Other Stockholders Equity 
52,530
372,453
389,006
421,134
454,278
329,433
329,433
602,046
627,620
655,356
675,432
374,097
374,097
421,519
307,544
307,544421,519374,097374,097675,432655,356627,620602,046329,433329,433454,278421,134389,006372,45352,530



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.