25 XP   0   0   10

Tomskaya Raspredelitelnaya
Buy, Hold or Sell?

Let's analyse Tomskaya Raspredelitelnaya together

PenkeI guess you are interested in Tomskaya Raspredelitelnaya. 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 Tomskaya Raspredelitelnaya. 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 Tomskaya Raspredelitelnaya

I send you an email if I find something interesting about Tomskaya Raspredelitelnaya.

Quick analysis of Tomskaya Raspredelitelnaya (30 sec.)










What can you expect buying and holding a share of Tomskaya Raspredelitelnaya? (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?
61.5%

What is your share worth?

Current worth
₽0.90
Expected worth in 1 year
₽0.98
How sure are you?
61.5%

+ What do you gain per year?

Total Gains per Share
₽0.08
Return On Investment
11.9%

For what price can you sell your share?

Current Price per Share
₽0.71
Expected price per share
₽0.454 - ₽1.006
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Tomskaya Raspredelitelnaya (5 min.)




Live pricePrice per Share (EOD)

₽0.71

Intrinsic Value Per Share

₽-89.60 - ₽-102.55

Total Value Per Share

₽-88.70 - ₽-101.65

2. Growth of Tomskaya Raspredelitelnaya (5 min.)




Is Tomskaya Raspredelitelnaya growing?

Current yearPrevious yearGrowGrow %
How rich?$43.1m$38.1m$3.5m8.4%

How much money is Tomskaya Raspredelitelnaya making?

Current yearPrevious yearGrowGrow %
Making money$1.4m-$84.5k$1.5m106.0%
Net Profit Margin5.8%-0.5%--

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

3. Financial Health of Tomskaya Raspredelitelnaya (5 min.)




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

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

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

What can you expect buying and holding a share of Tomskaya Raspredelitelnaya?

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

Speculation

The Price per Share of Tomskaya Raspredelitelnaya is ₽0.71. 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 Tomskaya Raspredelitelnaya.
  • 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 Tomskaya Raspredelitelnaya, 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 ₽0.90. Based on the TTM, the Book Value Change Per Share is ₽0.02 per quarter. Based on the YOY, the Book Value Change Per Share is ₽0.00 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ₽0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Tomskaya Raspredelitelnaya.

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%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.0%0.000.0%0.000.0%0.000.0%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 Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.1%
Usd Price Per Share0.01-0.00-0.00-0.00-0.00-
Price to Earnings Ratio3.58-4.20-0.46-0.84-1.12-
Price-to-Total Gains Ratio50.39-63.95--0.95-15.13-11.94-
Price to Book Ratio0.70-0.45-0.39-0.42-0.40-
Price-to-Total Gains Ratio50.39-63.95--0.95-15.13-11.94-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.007739
Number of shares129215
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 (129215 shares)29.67-1.15
Gains per Year (129215 shares)118.67-4.58
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1111810910-15-15
2123622820-29-20
3235434730-44-25
4247346640-58-30
5359158550-73-35
6370970460-87-40
7482782370-102-45
8494594280-116-50
951063106190-131-55
10511811180100-145-60

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%8.04.00.066.7%12.08.00.060.0%17.09.00.065.4%17.09.00.065.4%
Book Value Change Per Share4.00.00.0100.0%8.04.00.066.7%12.08.00.060.0%16.010.00.061.5%16.010.00.061.5%
Dividend per Share2.00.02.050.0%8.00.04.066.7%16.00.04.080.0%16.00.010.061.5%16.00.010.061.5%
Total Gains per Share4.00.00.0100.0%8.04.00.066.7%12.08.00.060.0%16.010.00.061.5%16.010.00.061.5%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Tomskaya Raspredelitelnaya

About Tomskaya Raspredelitelnaya

public-stock company Tomsk distribution company engages in the transmission and distribution of electricity in Russia. The company is based in Moscow, Russia. public-stock company Tomsk distribution company is a subsidiary of Rosseti, Public Joint Stock Company.

Fundamental data was last updated by Penke on 2023-11-25 03:37:04.

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 inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able 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 Tomskaya Raspredelitelnaya.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Tomskaya Raspredelitelnaya to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of 8.9% means that руб0.09 for each руб1 in revenue is generated as profit.

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

  • The MRQ is 8.9%. The company is making a profit. +1
  • The TTM is 5.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.9%TTM5.8%+3.1%
TTM5.8%YOY-0.5%+6.3%
TTM5.8%5Y0.8%+5.0%
5Y0.8%10Y2.6%-1.8%
1.1.2. Return on Assets

Shows how efficient Tomskaya Raspredelitelnaya is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Tomskaya Raspredelitelnaya to the Utilities - Regulated Electric industry mean.
  • 3.7% Return on Assets means that Tomskaya Raspredelitelnaya generated руб0.04 profit for each $1 in assets.

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

  • The MRQ is 3.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.7%TTM2.5%+1.2%
TTM2.5%YOY-0.1%+2.7%
TTM2.5%5Y0.5%+2.0%
5Y0.5%10Y0.9%-0.4%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Tomskaya Raspredelitelnaya to the Utilities - Regulated Electric industry mean.
  • 4.9% Return on Equity means Tomskaya Raspredelitelnaya generated руб0.05 for each руб1 the owners (shareholders) invested.

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

  • The MRQ is 4.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.9%TTM3.4%+1.5%
TTM3.4%YOY-0.3%+3.6%
TTM3.4%5Y0.6%+2.8%
5Y0.6%10Y1.1%-0.5%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Tomskaya Raspredelitelnaya.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Tomskaya Raspredelitelnaya is operating .

  • Measures how much profit Tomskaya Raspredelitelnaya 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 Tomskaya Raspredelitelnaya to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 11.4% means the company generated руб0.11  for each руб1 in revenue (before taxes).

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

  • The MRQ is 11.4%. The company is operating less efficient.
  • The TTM is 7.4%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.4%TTM7.4%+4.1%
TTM7.4%YOY-0.3%+7.6%
TTM7.4%5Y1.1%+6.2%
5Y1.1%10Y3.4%-2.2%
1.2.2. Operating Ratio

Measures how efficient Tomskaya Raspredelitelnaya is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • An Operation Ratio of 0.89 means that the operating costs are руб0.89 for each руб1 in net sales.

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

  • The MRQ is 0.892. 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+/- 
MRQ0.892TTM0.929-0.037
TTM0.929YOY1.334-0.406
TTM0.9295Y1.079-0.150
5Y1.07910Y1.047+0.033
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Tomskaya Raspredelitelnaya.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Tomskaya Raspredelitelnaya 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 1.03 means the company has руб1.03 in assets for each руб1 in short-term debts.

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

  • The MRQ is 1.032. The company is just able to pay all its short-term debts.
  • The TTM is 0.859. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ1.032TTM0.859+0.173
TTM0.859YOY0.555+0.304
TTM0.8595Y1.008-0.149
5Y1.00810Y1.171-0.163
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Tomskaya Raspredelitelnaya to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 0.86 means the company can pay off руб0.86 for each руб1 in debt (using most liquid assets).

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

  • The MRQ is 0.857. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.733. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.857TTM0.733+0.125
TTM0.733YOY0.403+0.330
TTM0.7335Y0.828-0.096
5Y0.82810Y0.951-0.123
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Tomskaya Raspredelitelnaya.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Tomskaya Raspredelitelnaya assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Tomskaya Raspredelitelnaya to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.24 means that Tomskaya Raspredelitelnaya assets are financed with 24.4% credit (debt) and the remaining percentage (100% - 24.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.244. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.251. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.244TTM0.251-0.007
TTM0.251YOY0.249+0.002
TTM0.2515Y0.231+0.020
5Y0.23110Y0.237-0.006
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Tomskaya Raspredelitelnaya to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 32.3% means that company has руб0.32 debt for each руб1 in shareholders equity.

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

  • The MRQ is 0.323. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.336. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.323TTM0.336-0.013
TTM0.336YOY0.334+0.002
TTM0.3365Y0.302+0.034
5Y0.30210Y0.313-0.011
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Tomskaya Raspredelitelnaya

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 Tomskaya Raspredelitelnaya generates.

  • Above 15 is considered overpriced but always compare Tomskaya Raspredelitelnaya to the Utilities - Regulated Electric industry mean.
  • A PE ratio of 3.58 means the investor is paying руб3.58 for every руб1 in earnings.

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

  • The EOD is 4.018. Based on the earnings, the company is cheap. +2
  • The MRQ is 3.582. Based on the earnings, the company is cheap. +2
  • The TTM is 4.196. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD4.018MRQ3.582+0.436
MRQ3.582TTM4.196-0.614
TTM4.196YOY0.459+3.737
TTM4.1965Y0.835+3.361
5Y0.83510Y1.123-0.288
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 7.876. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 7.021. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 4.797. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD7.876MRQ7.021+0.854
MRQ7.021TTM4.797+2.224
TTM4.797YOY-0.438+5.235
TTM4.7975Y1.313+3.484
5Y1.31310Y1.467-0.154
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 Tomskaya Raspredelitelnaya 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 0.70 means the investor is paying руб0.70 for each руб1 in book value.

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

  • The EOD is 0.789. Based on the equity, the company is cheap. +2
  • The MRQ is 0.703. Based on the equity, the company is cheap. +2
  • The TTM is 0.449. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.789MRQ0.703+0.086
MRQ0.703TTM0.449+0.254
TTM0.449YOY0.388+0.061
TTM0.4495Y0.416+0.034
5Y0.41610Y0.396+0.020
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 Tomskaya Raspredelitelnaya 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--0.0120.021-41%-0.002+114%-0.003+121%0.035-64%
Book Value Per Share--0.9000.870+3%0.797+13%0.870+3%0.879+2%
Current Ratio--1.0320.859+20%0.555+86%1.008+2%1.171-12%
Debt To Asset Ratio--0.2440.251-3%0.249-2%0.231+6%0.237+3%
Debt To Equity Ratio--0.3230.336-4%0.334-3%0.302+7%0.313+3%
Dividend Per Share--0.0000.000+56%0.003-94%0.002-91%0.001-89%
Eps--0.0440.029+52%-0.012+127%0.003+1251%0.009+394%
Free Cash Flow Per Share--0.0230.037-40%-7.052+31389%-1.854+8328%-1.684+7574%
Free Cash Flow To Equity Per Share--0.0220.036-39%-0.495+2373%-0.585+2783%-0.531+2534%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---102.548--------
Intrinsic Value_10Y_min---89.601--------
Intrinsic Value_1Y_max---12.031--------
Intrinsic Value_1Y_min---11.818--------
Intrinsic Value_3Y_max---34.810--------
Intrinsic Value_3Y_min---33.260--------
Intrinsic Value_5Y_max---55.978--------
Intrinsic Value_5Y_min---52.072--------
Market Cap2711717245.440-3%2782673697.0001735669109.732+60%1358365199.250+105%1556799139.535+79%1477196759.546+88%
Net Profit Margin--0.0890.058+53%-0.005+106%0.008+969%0.026+238%
Operating Margin--0.1140.074+55%-0.003+102%0.011+900%0.034+238%
Operating Ratio--0.8920.929-4%1.334-33%1.079-17%1.047-15%
Pb Ratio0.789+11%0.7030.449+56%0.388+81%0.416+69%0.396+78%
Pe Ratio4.018+11%3.5824.196-15%0.459+680%0.835+329%1.123+219%
Price Per Share0.710+11%0.6330.395+60%0.309+105%0.360+76%0.345+83%
Price To Free Cash Flow Ratio7.876+11%7.0214.797+46%-0.438+106%1.313+435%1.467+379%
Price To Total Gains Ratio56.515+11%50.38663.946-21%-0.953+102%15.134+233%11.942+322%
Quick Ratio--0.8570.733+17%0.403+113%0.828+3%0.951-10%
Return On Assets--0.0370.025+46%-0.001+104%0.005+645%0.009+316%
Return On Equity--0.0490.034+46%-0.003+105%0.006+700%0.011+345%
Total Gains Per Share--0.0130.021-40%0.001+1675%-0.001+106%0.036-65%
Usd Book Value--43121468.20041711400.600+3%38194384.800+13%40748215.015+6%40715537.192+6%
Usd Book Value Change Per Share--0.0000.000-41%0.000+114%0.000+121%0.000-64%
Usd Book Value Per Share--0.0100.009+3%0.009+13%0.009+3%0.010+2%
Usd Dividend Per Share--0.0000.000+56%0.000-94%0.000-91%0.000-89%
Usd Eps--0.0000.000+52%0.000+127%0.000+1251%0.000+394%
Usd Free Cash Flow--1079939.3001787458.300-40%-337903207.325+31389%-88835269.230+8326%-68287375.623+6423%
Usd Free Cash Flow Per Share--0.0000.000-40%-0.077+31389%-0.020+8328%-0.018+7574%
Usd Free Cash Flow To Equity Per Share--0.0000.000-39%-0.005+2373%-0.006+2783%-0.006+2534%
Usd Market Cap29557717.975-3%30331143.29718918793.296+60%14806180.672+105%16969110.621+79%16101444.679+88%
Usd Price Per Share0.008+11%0.0070.004+60%0.003+105%0.004+76%0.004+83%
Usd Profit--2116812.7001417839.300+49%-84581.275+104%293971.910+620%513268.842+312%
Usd Revenue--23900331.90024841604.125-4%21021560.150+14%20427449.655+17%19754216.731+21%
Usd Total Gains Per Share--0.0000.000-40%0.000+1675%0.000+106%0.000-65%
 EOD+2 -6MRQTTM+21 -14YOY+29 -65Y+27 -810Y+21 -14

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-154.018
Price to Book Ratio (EOD)Between0-10.789
Net Profit Margin (MRQ)Greater than00.089
Operating Margin (MRQ)Greater than00.114
Quick Ratio (MRQ)Greater than10.857
Current Ratio (MRQ)Greater than11.032
Debt to Asset Ratio (MRQ)Less than10.244
Debt to Equity Ratio (MRQ)Less than10.323
Return on Equity (MRQ)Greater than0.150.049
Return on Assets (MRQ)Greater than0.050.037
Total7/10 (70.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5029.091
Ma 20Greater thanMa 500.843
Ma 50Greater thanMa 1000.980
Ma 100Greater thanMa 2001.031
OpenGreater thanClose0.742
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.

 2022-06-302022-09-302022-12-312023-03-312023-06-30
Net Working Capital  -423,987165,720-258,267-103,090-361,357283,361-77,996113,01035,014



Latest Balance Sheet

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

Summary
Total Assets5,234,614
Total Liabilities1,278,516
Total Stockholder Equity3,956,098
 As reported
Total Liabilities 1,278,516
Total Stockholder Equity+ 3,956,098
Total Assets = 5,234,614

Assets

Total Assets5,234,614
Total Current Assets1,140,515
Long-term Assets1,140,515
Total Current Assets
Cash And Cash Equivalents 702,325
Net Receivables 245,334
Inventory 126,782
Total Current Assets  (as reported)1,140,515
Total Current Assets  (calculated)1,074,441
+/- 66,074
Long-term Assets
Property Plant Equipment 3,959,408
Intangible Assets 126,077
Long-term Assets Other 8,614
Long-term Assets  (as reported)4,094,099
Long-term Assets  (calculated)4,094,099
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,105,501
Long-term Liabilities173,015
Total Stockholder Equity3,956,098
Total Current Liabilities
Short-term Debt 10,198
Accounts payable 361,341
Other Current Liabilities 90,821
Total Current Liabilities  (as reported)1,105,501
Total Current Liabilities  (calculated)462,360
+/- 643,141
Long-term Liabilities
Capital Lease Obligations 63,784
Long-term Liabilities  (as reported)173,015
Long-term Liabilities  (calculated)63,784
+/- 109,231
Total Stockholder Equity
Common Stock2,161,078
Retained Earnings 1,770,446
Other Stockholders Equity 24,574
Total Stockholder Equity (as reported)3,956,098
Total Stockholder Equity (calculated)3,956,098
+/-0
Other
Capital Stock2,161,078
Cash and Short Term Investments 702,325
Common Stock Shares Outstanding 4,396,009
Current Deferred Revenue643,141
Liabilities and Stockholders Equity 5,234,614
Net Debt -638,541
Net Invested Capital 3,956,098
Net Working Capital 35,014
Short Long Term Debt Total 63,784



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312010-12-312009-12-312008-12-31
> Total Assets 
0
0
0
4,152,605
0
0
4,064,651
4,122,852
4,257,473
4,137,323
4,154,274
4,411,559
5,119,270
4,733,451
4,886,056
5,091,087
5,192,161
5,086,000
5,324,510
5,297,735
5,352,336
5,469,544
5,155,962
5,188,954
5,059,997
4,946,195
5,142,023
5,342,302
4,692,264
4,698,229
4,788,087
4,731,324
5,273,060
4,564,630
5,306,357
5,020,214
5,022,503
4,836,472
4,697,994
4,663,728
4,668,000
4,486,000
4,590,000
4,877,000
4,634,490
4,587,102
4,845,220
5,165,964
5,201,223
5,234,614
5,234,6145,201,2235,165,9644,845,2204,587,1024,634,4904,877,0004,590,0004,486,0004,668,0004,663,7284,697,9944,836,4725,022,5035,020,2145,306,3574,564,6305,273,0604,731,3244,788,0874,698,2294,692,2645,342,3025,142,0234,946,1955,059,9975,188,9545,155,9625,469,5445,352,3365,297,7355,324,5105,086,0005,192,1615,091,0874,886,0564,733,4515,119,2704,411,5594,154,2744,137,3234,257,4734,122,8524,064,651004,152,605000
   > Total Current Assets 
0
0
0
1,070,918
0
0
982,213
853,328
1,088,172
983,268
981,042
1,089,484
1,937,322
1,445,697
1,565,666
1,652,859
1,779,098
1,727,000
1,993,789
1,745,324
1,865,637
2,010,632
1,617,024
1,458,918
1,412,484
1,327,366
1,403,109
1,435,554
1,434,063
1,479,991
1,434,708
1,274,663
1,198,684
1,103,120
1,066,862
1,057,369
1,051,080
841,224
655,109
596,292
516,000
465,000
541,000
567,000
515,699
447,371
759,566
950,586
1,081,828
1,140,515
1,140,5151,081,828950,586759,566447,371515,699567,000541,000465,000516,000596,292655,109841,2241,051,0801,057,3691,066,8621,103,1201,198,6841,274,6631,434,7081,479,9911,434,0631,435,5541,403,1091,327,3661,412,4841,458,9181,617,0242,010,6321,865,6371,745,3241,993,7891,727,0001,779,0981,652,8591,565,6661,445,6971,937,3221,089,484981,042983,2681,088,172853,328982,213001,070,918000
       Cash And Cash Equivalents 
0
0
0
625,319
0
0
407,338
221,074
32,231
96,344
384,634
528,271
1,001,914
770,201
929,648
814,441
941,273
1,039,000
1,077,039
899,687
1,017,387
1,312,686
907,401
688,814
973,348
976,593
961,030
975,007
1,035,094
1,088,768
997,134
745,212
761,312
653,754
604,302
520,189
607,772
387,191
174,072
137,989
100,000
96,000
63,000
88,000
42,529
45,198
233,533
256,599
594,776
702,325
702,325594,776256,599233,53345,19842,52988,00063,00096,000100,000137,989174,072387,191607,772520,189604,302653,754761,312745,212997,1341,088,7681,035,094975,007961,030976,593973,348688,814907,4011,312,6861,017,387899,6871,077,0391,039,000941,273814,441929,648770,2011,001,914528,271384,63496,34432,231221,074407,33800625,319000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
663,000
721,000
559,000
771,000
0
0
0
0
0
0
0
0
0
0
223,820
336,403
372,639
245,034
215,102
302,101
411,565
305,272
255,579
318,472
353,694
291,000
181,000
354,000
351,000
346,730
217,662
405,641
600,609
323,531
245,334
245,334323,531600,609405,641217,662346,730351,000354,000181,000291,000353,694318,472255,579305,272411,565302,101215,102245,034372,639336,403223,8200000000000771,000559,000721,000663,000000000000000000
       Other Current Assets 
0
0
0
363,096
0
0
477,885
547,605
972,162
795,585
506,853
488,077
854,837
583,685
558,392
773,501
767,697
48,000
819,057
769,310
769,867
615,437
625,727
696,517
331,166
247,761
352,057
390,154
292,337
269,810
348,509
451,619
15,485
329,764
16,840
465,356
343,559
347,083
391,295
391,164
40,000
91,000
55,000
52,000
386,395
289,982
432,989
0
0
0
000432,989289,982386,39552,00055,00091,00040,000391,164391,295347,083343,559465,35616,840329,76415,485451,619348,509269,810292,337390,154352,057247,761331,166696,517625,727615,437769,867769,310819,05748,000767,697773,501558,392583,685854,837488,077506,853795,585972,162547,605477,88500363,096000
   > Long-term Assets 
0
0
0
3,081,687
0
0
3,082,438
3,269,524
3,169,301
3,154,055
3,173,232
3,322,075
3,181,948
3,287,754
3,320,390
3,438,228
3,413,063
0
3,330,721
3,552,411
3,486,699
3,458,912
3,538,938
3,730,036
3,647,513
3,618,829
3,738,914
3,906,748
3,258,201
3,218,238
3,353,379
3,456,661
0
3,461,510
0
3,962,845
3,971,423
3,995,248
4,042,885
4,067,436
4,152,545
4,020,520
4,049,012
4,146,901
4,118,791
4,139,731
4,085,654
4,215,378
4,119,395
4,094,099
4,094,0994,119,3954,215,3784,085,6544,139,7314,118,7914,146,9014,049,0124,020,5204,152,5454,067,4364,042,8853,995,2483,971,4233,962,84503,461,51003,456,6613,353,3793,218,2383,258,2013,906,7483,738,9143,618,8293,647,5133,730,0363,538,9383,458,9123,486,6993,552,4113,330,72103,413,0633,438,2283,320,3903,287,7543,181,9483,322,0753,173,2323,154,0553,169,3013,269,5243,082,438003,081,687000
       Property Plant Equipment 
0
0
0
3,023,872
0
0
2,974,209
3,128,175
3,054,996
3,037,589
3,062,724
3,207,320
3,121,266
3,125,680
3,134,515
3,280,626
3,201,793
0
3,245,032
3,422,419
3,359,857
3,332,926
3,406,778
3,574,009
3,495,308
3,469,505
3,594,775
3,762,193
3,166,588
3,131,595
3,270,243
3,379,076
3,905,795
3,383,801
4,083,297
3,846,832
3,868,736
3,897,769
3,941,849
3,967,003
4,047,000
3,913,000
3,946,000
4,024,000
4,002,227
4,007,083
3,955,103
4,073,383
3,983,072
3,959,408
3,959,4083,983,0724,073,3833,955,1034,007,0834,002,2274,024,0003,946,0003,913,0004,047,0003,967,0033,941,8493,897,7693,868,7363,846,8324,083,2973,383,8013,905,7953,379,0763,270,2433,131,5953,166,5883,762,1933,594,7753,469,5053,495,3083,574,0093,406,7783,332,9263,359,8573,422,4193,245,03203,201,7933,280,6263,134,5153,125,6803,121,2663,207,3203,062,7243,037,5893,054,9963,128,1752,974,209003,023,872000
       Goodwill 
0
0
0
6,286
0
0
9,453
9,937
8,950
8,191
9,056
11,776
10,610
9,398
10,220
3,206
3,206
0
21,787
46,007
44,846
44,864
52,678
73,147
71,080
60,138
58,422
66,748
84,046
79,757
77,489
73,533
0
65,736
0
97,480
92,227
86,942
90,149
88,286
0
0
0
0
0
0
0
0
0
0
000000000088,28690,14986,94292,22797,480065,736073,53377,48979,75784,04666,74858,42260,13871,08073,14752,67844,86444,84646,00721,78703,2063,20610,2209,39810,61011,7769,0568,1918,9509,9379,453006,286000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
52,678
0
71,080
70,202
68,134
66,748
84,046
79,757
77,489
73,533
55,375
65,736
50,825
97,480
92,227
86,942
90,149
88,286
95,000
97,000
93,000
99,000
96,471
125,817
124,037
132,460
127,446
126,077
126,077127,446132,460124,037125,81796,47199,00093,00097,00095,00088,28690,14986,94292,22797,48050,82565,73655,37573,53377,48979,75784,04666,74868,13470,20271,080052,6780000000000000000000000
       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
0
0
0
0
0
0
90,640
83,378
11,376
113,206
112,715
105,373
162,175
174,643
16,025
15,830
17,565
4,152,000
4,021,000
4,049,000
4,310,000
302,912
318,872
302,744
0
0
0
000302,744318,872302,9124,310,0004,049,0004,021,0004,152,00017,56515,83016,025174,643162,175105,373112,715113,20611,37683,37890,64000000000000000000000000000000
> Total Liabilities 
0
0
0
860,589
0
0
751,594
944,117
932,043
809,291
797,095
1,012,951
1,099,296
966,021
1,093,245
1,581,750
1,497,130
1,375,000
1,082,147
988,257
930,483
1,373,878
1,006,295
999,291
808,974
704,554
826,962
1,038,485
1,132,082
1,063,879
1,113,337
1,146,041
922,880
1,014,765
934,950
1,230,466
1,078,428
969,958
1,009,236
1,265,165
1,062,000
867,000
1,052,000
1,453,000
1,167,610
999,694
1,132,368
1,429,518
1,299,683
1,278,516
1,278,5161,299,6831,429,5181,132,368999,6941,167,6101,453,0001,052,000867,0001,062,0001,265,1651,009,236969,9581,078,4281,230,466934,9501,014,765922,8801,146,0411,113,3371,063,8791,132,0821,038,485826,962704,554808,974999,2911,006,2951,373,878930,483988,2571,082,1471,375,0001,497,1301,581,7501,093,245966,0211,099,2961,012,951797,095809,291932,043944,117751,59400860,589000
   > Total Current Liabilities 
0
0
0
806,137
0
0
692,935
868,586
843,713
722,868
706,459
919,068
995,278
863,049
989,765
1,477,952
1,387,589
1,265,000
972,193
870,646
798,572
1,243,628
874,204
849,986
652,803
551,062
683,990
877,504
673,889
630,818
728,973
926,987
733,407
731,026
740,436
943,615
786,235
643,293
666,146
1,017,596
833,000
757,000
836,000
1,081,000
964,206
871,358
1,017,833
1,311,943
1,159,824
1,105,501
1,105,5011,159,8241,311,9431,017,833871,358964,2061,081,000836,000757,000833,0001,017,596666,146643,293786,235943,615740,436731,026733,407926,987728,973630,818673,889877,504683,990551,062652,803849,986874,2041,243,628798,572870,646972,1931,265,0001,387,5891,477,952989,765863,049995,278919,068706,459722,868843,713868,586692,93500806,137000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,306
0
10,703
10,019
9,706
9,453
8,100
14,000
14,000
40,000
11,000
51,416
14,915
14,260
11,736
10,808
10,198
10,19810,80811,73614,26014,91551,41611,00040,00014,00014,0008,1009,4539,70610,01910,703011,306000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,703
0
0
0
8,100
0
0
27,434
177
51,416
14,915
14,260
0
0
0
00014,26014,91551,41617727,434008,10000010,70300000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
583,713
0
0
0
0
435,771
0
698,985
737,798
475,059
787,069
694,000
772,203
390,362
649,929
1,119,306
424,712
460,847
266,353
187,394
382,446
499,811
269,910
240,234
405,093
546,807
305,716
293,264
442,198
432,994
277,886
255,247
359,421
608,149
351,000
331,000
434,000
640,000
415,877
351,227
471,006
694,735
490,239
361,341
361,341490,239694,735471,006351,227415,877640,000434,000331,000351,000608,149359,421255,247277,886432,994442,198293,264305,716546,807405,093240,234269,910499,811382,446187,394266,353460,847424,7121,119,306649,929390,362772,203694,000787,069475,059737,798698,9850435,7710000583,713000000
       Other Current Liabilities 
0
0
0
806,137
0
0
109,222
868,586
843,713
722,868
706,459
483,297
995,278
164,064
251,967
1,002,893
600,520
571,000
199,990
480,284
148,643
124,322
449,492
389,139
386,450
363,668
301,544
377,693
403,979
390,584
323,880
380,180
358,424
426,456
431,021
499,918
498,330
378,340
297,272
401,347
468,000
412,000
362,000
430,000
496,913
505,216
532,567
605,472
658,777
90,821
90,821658,777605,472532,567505,216496,913430,000362,000412,000468,000401,347297,272378,340498,330499,918431,021426,456358,424380,180323,880390,584403,979377,693301,544363,668386,450389,139449,492124,322148,643480,284199,990571,000600,5201,002,893251,967164,064995,278483,297706,459722,868843,713868,586109,22200806,137000
   > Long-term Liabilities 
0
0
0
54,452
0
0
58,659
75,531
88,330
86,423
90,636
93,883
104,018
102,972
103,480
103,798
109,541
0
109,954
117,611
131,911
130,250
132,091
149,305
156,171
153,492
142,972
160,981
458,193
433,061
384,364
219,054
0
283,739
0
286,851
292,193
326,665
343,090
247,569
184,000
63,000
185,000
184,000
203,404
128,336
114,535
117,575
139,859
173,015
173,015139,859117,575114,535128,336203,404184,000185,00063,000184,000247,569343,090326,665292,193286,8510283,7390219,054384,364433,061458,193160,981142,972153,492156,171149,305132,091130,250131,911117,611109,9540109,541103,798103,480102,972104,01893,88390,63686,42388,33075,53158,6590054,452000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
74,069
0
0
0
120,270
120,270
120,270
0
0
0
0
0
00000120,270120,270120,27000074,06900000000000000000000000000000000000000
       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
0
0
0
0
0
0
167,848
169,120
219,054
189,473
262,947
208,686
208,686
291,895
270,928
198,002
178,236
45,342
306,901
31,980
311,429
0
0
0
0
0
0
000000311,42931,980306,90145,342178,236198,002270,928291,895208,686208,686262,947189,473219,054169,120167,84800000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,416
7,870
7,324
6,779
6,233
5,142
5,142
4,596
5,488
4,943
5,418
4,801
3,162
4,502
1,927
0
0
0
0
0
0
0000001,9274,5023,1624,8015,4184,9435,4884,5965,1425,1426,2336,7797,3247,8708,41600000000000000000000000000000
> Total Stockholder Equity
0
0
0
3,292,016
0
0
3,313,057
3,178,735
3,325,430
3,328,032
3,357,179
3,398,608
4,019,974
3,767,430
3,792,811
3,509,337
3,695,031
0
4,242,363
4,309,478
4,421,853
4,095,666
4,149,667
4,189,663
4,251,023
4,241,641
4,315,061
4,303,817
3,560,182
3,634,350
3,674,750
3,585,283
4,350,180
3,549,865
4,371,407
3,789,748
3,944,075
3,866,514
3,688,758
3,398,563
3,606,000
3,619,000
3,537,000
3,425,000
3,466,880
3,587,408
3,712,852
3,736,446
3,901,540
3,956,098
3,956,0983,901,5403,736,4463,712,8523,587,4083,466,8803,425,0003,537,0003,619,0003,606,0003,398,5633,688,7583,866,5143,944,0753,789,7484,371,4073,549,8654,350,1803,585,2833,674,7503,634,3503,560,1824,303,8174,315,0614,241,6414,251,0234,189,6634,149,6674,095,6664,421,8534,309,4784,242,36303,695,0313,509,3373,792,8113,767,4304,019,9743,398,6083,357,1793,328,0323,325,4303,178,7353,313,057003,292,016000
   Common Stock
0
0
0
2,161,078
0
0
2,161,078
2,161,078
2,161,078
2,161,078
2,161,078
2,161,076
2,161,078
2,161,078
2,161,078
2,161,078
2,161,078
1,878,000
2,161,078
2,161,078
2,161,078
2,161,078
2,161,078
2,161,078
2,161,078
2,161,078
2,161,078
2,161,078
1,877,576
2,161,078
1,877,576
2,161,078
2,161,078
2,161,078
2,161,078
2,161,078
2,161,078
2,161,078
2,161,078
2,161,078
2,161,000
2,161,000
2,161,000
2,161,000
2,161,078
2,161,078
2,161,078
2,161,078
2,161,078
2,161,078
2,161,0782,161,0782,161,0782,161,0782,161,0782,161,0782,161,0002,161,0002,161,0002,161,0002,161,0782,161,0782,161,0782,161,0782,161,0782,161,0782,161,0782,161,0782,161,0781,877,5762,161,0781,877,5762,161,0782,161,0782,161,0782,161,0782,161,0782,161,0782,161,0782,161,0782,161,0782,161,0781,878,0002,161,0782,161,0782,161,0782,161,0782,161,0782,161,0762,161,0782,161,0782,161,0782,161,0782,161,078002,161,078000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000-4,653,427-4,530,991-4,407,360-4,287,094-4,168,066-4,051,5380-3,830,8410-3,622,510-3,387,264-3,275,645-3,166,732-3,718,13000-3,391,285-3,281,226-3,180,059-3,084,108-2,982,018-2,879,452-2,785,1450-2,587,022-2,485,288000-2,096,636000-1,758,5470000000
   Capital Surplus 00000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
35,137
0
0
54,867
1,812,414
53,867
53,867
53,867
2,150,505
53,867
64,827
64,827
2,550,115
2,651,849
0
2,858,217
2,952,524
3,055,090
3,192,162
3,288,113
3,389,280
3,215,837
108,054
108,054
3,826,184
3,145,604
3,279,890
3,420,714
3,668,314
108,054
3,861,308
108,054
4,086,882
4,212,697
4,316,384
4,442,704
4,551,655
4,676,739
23,000
24,000
25,000
27,350
22,223
25,737
23,332
24,128
24,574
24,57424,12823,33225,73722,22327,35025,00024,00023,0004,676,7394,551,6554,442,7044,316,3844,212,6974,086,882108,0543,861,308108,0543,668,3143,420,7143,279,8903,145,6043,826,184108,054108,0543,215,8373,389,2803,288,1133,192,1623,055,0902,952,5242,858,21702,651,8492,550,11564,82764,82753,8672,150,50553,86753,86753,8671,812,41454,8670035,137000



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.