25 XP   0   0   10

Volgogradenergosbyt OAO
Buy, Hold or Sell?

Let's analyse Volgogradenergosbyt OAO together

PenkeI guess you are interested in Volgogradenergosbyt OAO. 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 Volgogradenergosbyt OAO. 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 Volgogradenergosbyt OAO

I send you an email if I find something interesting about Volgogradenergosbyt OAO.

Quick analysis of Volgogradenergosbyt OAO (30 sec.)










What can you expect buying and holding a share of Volgogradenergosbyt OAO? (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?
10.0%

What is your share worth?

Current worth
₽-13.71
Expected worth in 1 year
₽-6.26
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
₽7.45
Return On Investment
49.4%

For what price can you sell your share?

Current Price per Share
₽15.08
Expected price per share
₽7.895 - ₽20.32
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Volgogradenergosbyt OAO (5 min.)




Live pricePrice per Share (EOD)

₽15.08

Intrinsic Value Per Share

₽4.47 - ₽16.96

Total Value Per Share

₽-9.24 - ₽3.25

2. Growth of Volgogradenergosbyt OAO (5 min.)




Is Volgogradenergosbyt OAO growing?

Current yearPrevious yearGrowGrow %
How rich?-$59.7m-$67.9m$8.1m13.6%

How much money is Volgogradenergosbyt OAO making?

Current yearPrevious yearGrowGrow %
Making money$7.1m$3m$4.1m57.6%
Net Profit Margin2.2%0.9%--

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

3. Financial Health of Volgogradenergosbyt OAO (5 min.)




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

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

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

What can you expect buying and holding a share of Volgogradenergosbyt OAO?

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

Speculation

The Price per Share of Volgogradenergosbyt OAO is ₽15.08. 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 Volgogradenergosbyt OAO.
  • 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 Volgogradenergosbyt OAO, 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 ₽-13.71. Based on the TTM, the Book Value Change Per Share is ₽1.86 per quarter. Based on the YOY, the Book Value Change Per Share is ₽0.70 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 Volgogradenergosbyt OAO.

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 Eps0.020.1%0.020.1%0.010.1%-0.01-0.1%-0.02-0.1%
Usd Book Value Change Per Share0.020.1%0.020.1%0.010.1%-0.01-0.1%-0.02-0.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.020.1%0.020.1%0.010.1%-0.01-0.1%-0.02-0.1%
Usd Price Per Share0.04-0.04-0.04-0.03-0.02-
Price to Earnings Ratio2.10-2.10-5.46-4.37-3.46-
Price-to-Total Gains Ratio1.85-1.85-5.46-4.32-3.38-
Price to Book Ratio-0.25--0.25--0.24--0.18--0.15-
Price-to-Total Gains Ratio1.85-1.85-5.46-4.32-3.38-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.164372
Number of shares6083
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.02-0.01
Usd Total Gains Per Share0.02-0.01
Gains per Quarter (6083 shares)123.57-84.12
Gains per Year (6083 shares)494.30-336.47
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
104944840-336-346
209899780-673-682
30148314720-1009-1018
40197719660-1346-1354
50247124600-1682-1690
60296629540-2019-2026
70346034480-2355-2362
80395439420-2692-2698
90444944360-3028-3034
100494349300-3365-3370

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%4.01.00.080.0%8.02.00.080.0%12.04.00.075.0%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%8.02.00.080.0%12.04.00.075.0%
Dividend per Share0.00.01.00.0%0.00.03.00.0%0.00.05.00.0%1.00.09.010.0%3.00.013.018.8%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%8.02.00.080.0%12.04.00.075.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Volgogradenergosbyt OAO

About Volgogradenergosbyt OAO

Volgogradenergosbyt Public Joint-Stock Company purchases and sells electricity in the retail market for industrial and other consumers in Volgograd. The company was founded in 2005 and is based in Volgograd, Russia.

Fundamental data was last updated by Penke on 2023-11-25 08:57:04.

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.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is unable to pay all its debts by selling its assets.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
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 Volgogradenergosbyt OAO.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Volgogradenergosbyt OAO to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of 2.2% 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 Volgogradenergosbyt OAO:

  • The MRQ is 2.2%. The company is making a profit. +1
  • The TTM is 2.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.2%TTM2.2%0.0%
TTM2.2%YOY0.9%+1.2%
TTM2.2%5Y-2.0%+4.1%
5Y-2.0%10Y-2.6%+0.7%
1.1.2. Return on Assets

Shows how efficient Volgogradenergosbyt OAO is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Volgogradenergosbyt OAO to the Utilities - Regulated Electric industry mean.
  • 10.7% Return on Assets means that Volgogradenergosbyt OAO generated руб0.11 profit for each $1 in assets.

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

  • The MRQ is 10.7%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 10.7%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ10.7%TTM10.7%0.0%
TTM10.7%YOY4.1%+6.6%
TTM10.7%5Y-5.9%+16.7%
5Y-5.9%10Y-5.8%-0.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Volgogradenergosbyt OAO to the Utilities - Regulated Electric industry mean.
  • 0.0% Return on Equity means Volgogradenergosbyt OAO generated руб0.00 for each руб1 the owners (shareholders) invested.

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y-0.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Volgogradenergosbyt OAO.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Volgogradenergosbyt OAO is operating .

  • Measures how much profit Volgogradenergosbyt OAO 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 Volgogradenergosbyt OAO to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 2.8% means the company generated руб0.03  for each руб1 in revenue (before taxes).

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

  • The MRQ is 2.8%. The company is operating less efficient.
  • The TTM is 2.8%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ2.8%TTM2.8%0.0%
TTM2.8%YOY3.3%-0.5%
TTM2.8%5Y3.0%-0.2%
5Y3.0%10Y0.1%+2.9%
1.2.2. Operating Ratio

Measures how efficient Volgogradenergosbyt OAO 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 Volgogradenergosbyt OAO:

  • The MRQ is 0.970. The company is less efficient in keeping operating costs low.
  • The TTM is 0.970. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.970TTM0.9700.000
TTM0.970YOY0.986-0.016
TTM0.9705Y0.979-0.009
5Y0.97910Y0.980-0.001
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Volgogradenergosbyt OAO.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Volgogradenergosbyt OAO is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A Current Ratio of 0.53 means the company has руб0.53 in assets for each руб1 in short-term debts.

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

  • The MRQ is 0.528. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.528. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.528TTM0.5280.000
TTM0.528YOY0.514+0.014
TTM0.5285Y0.599-0.070
5Y0.59910Y0.686-0.088
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Volgogradenergosbyt OAO to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 0.52 means the company can pay off руб0.52 for each руб1 in debt (using most liquid assets).

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

  • The MRQ is 0.520. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.520. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.520TTM0.5200.000
TTM0.520YOY0.546-0.026
TTM0.5205Y0.611-0.092
5Y0.61110Y0.689-0.078
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Volgogradenergosbyt OAO.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Volgogradenergosbyt OAO assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Volgogradenergosbyt OAO to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 1.90 means that Volgogradenergosbyt OAO assets are financed with 189.7% credit (debt) and the remaining percentage (100% - 189.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 1.897. The company is unable to pay all its debts by selling its assets. -2
  • The TTM is 1.897. The company is unable to pay all its debts by selling its assets. -2
Trends
Current periodCompared to+/- 
MRQ1.897TTM1.8970.000
TTM1.897YOY1.926-0.028
TTM1.8975Y1.748+0.149
5Y1.74810Y1.517+0.231
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Volgogradenergosbyt OAO to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 0.0% means that company has руб0.00 debt for each руб1 in shareholders equity.

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

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y-0.000
5Y-10Y-0.000
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Volgogradenergosbyt OAO

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 Volgogradenergosbyt OAO generates.

  • Above 15 is considered overpriced but always compare Volgogradenergosbyt OAO to the Utilities - Regulated Electric industry mean.
  • A PE ratio of 2.10 means the investor is paying руб2.10 for every руб1 in earnings.

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

  • The EOD is 9.188. Based on the earnings, the company is underpriced. +1
  • The MRQ is 2.096. Based on the earnings, the company is cheap. +2
  • The TTM is 2.096. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD9.188MRQ2.096+7.092
MRQ2.096TTM2.0960.000
TTM2.096YOY5.460-3.364
TTM2.0965Y4.370-2.274
5Y4.37010Y3.461+0.909
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 9.188. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.096. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 2.096. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD9.188MRQ2.096+7.092
MRQ2.096TTM2.0960.000
TTM2.096YOY49.423-47.327
TTM2.0965Y-14.008+16.104
5Y-14.00810Y62.690-76.698
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 Volgogradenergosbyt OAO 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 -0.25 means the investor is paying руб-0.25 for each руб1 in book value.

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

  • The EOD is -1.100. Based on the equity, the company is expensive. -2
  • The MRQ is -0.251. Based on the equity, the company is expensive. -2
  • The TTM is -0.251. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-1.100MRQ-0.251-0.849
MRQ-0.251TTM-0.2510.000
TTM-0.251YOY-0.244-0.007
TTM-0.2515Y-0.182-0.069
5Y-0.18210Y-0.146-0.036
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 Volgogradenergosbyt OAO 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--1.8641.8640%0.696+168%-1.269+168%-1.410+176%
Book Value Per Share---13.711-13.7110%-15.574+14%-13.848+1%-11.112-19%
Current Ratio--0.5280.5280%0.514+3%0.599-12%0.686-23%
Debt To Asset Ratio--1.8971.8970%1.926-1%1.748+9%1.517+25%
Debt To Equity Ratio----0%-0%-0%-0%
Dividend Per Share----0%-0%-0%0.000-100%
Eps--1.6411.6410%0.696+136%-1.313+180%-1.437+188%
Free Cash Flow Per Share--1.6411.6410%0.077+2035%0.227+623%-0.048+103%
Free Cash Flow To Equity Per Share--1.0351.0350%-1.923+286%0.337+208%0.356+191%
Gross Profit Margin---0.579-0.5790%-2.461+325%-3.835+563%-5.689+883%
Intrinsic Value_10Y_max--16.961--------
Intrinsic Value_10Y_min--4.469--------
Intrinsic Value_1Y_max--0.676--------
Intrinsic Value_1Y_min--0.078--------
Intrinsic Value_3Y_max--2.812--------
Intrinsic Value_3Y_min--0.555--------
Intrinsic Value_5Y_max--5.888--------
Intrinsic Value_5Y_min--1.382--------
Market Cap4819507680.000+71%1376327140.5601376327140.5600%1520361376.200-9%1039447067.202+32%699486261.582+97%
Net Profit Margin--0.0220.0220%0.009+136%-0.020+190%-0.026+221%
Operating Margin--0.0280.0280%0.033-16%0.030-8%0.001+1820%
Operating Ratio--0.9700.9700%0.986-2%0.979-1%0.980-1%
Pb Ratio-1.100-338%-0.251-0.2510%-0.244-3%-0.182-28%-0.146-42%
Pe Ratio9.188+77%2.0962.0960%5.460-62%4.370-52%3.461-39%
Price Per Share15.080+77%3.4403.4400%3.800-9%2.598+32%1.748+97%
Price To Free Cash Flow Ratio9.188+77%2.0962.0960%49.423-96%-14.008+768%62.690-97%
Price To Total Gains Ratio8.091+77%1.8461.8460%5.460-66%4.320-57%3.378-45%
Quick Ratio--0.5200.5200%0.546-5%0.611-15%0.689-25%
Return On Assets--0.1070.1070%0.041+160%-0.059+155%-0.058+154%
Return On Equity----0%-0%-0%-0%
Total Gains Per Share--1.8641.8640%0.696+168%-1.269+168%-1.410+176%
Usd Book Value---59792713.000-59792713.0000%-67920522.420+14%-60390714.830+1%-48458314.596-19%
Usd Book Value Change Per Share--0.0200.0200%0.008+168%-0.014+168%-0.015+176%
Usd Book Value Per Share---0.149-0.1490%-0.170+14%-0.151+1%-0.121-19%
Usd Dividend Per Share----0%-0%-0%0.000-100%
Usd Eps--0.0180.0180%0.008+136%-0.014+180%-0.016+188%
Usd Free Cash Flow--7157495.9007157495.9000%335305.800+2035%990158.180+623%-209682.210+103%
Usd Free Cash Flow Per Share--0.0180.0180%0.001+2035%0.002+623%-0.001+103%
Usd Free Cash Flow To Equity Per Share--0.0110.0110%-0.021+286%0.004+208%0.004+191%
Usd Market Cap52532633.712+71%15001965.83215001965.8320%16571939.001-9%11329973.033+32%7624400.251+97%
Usd Price Per Share0.164+77%0.0370.0370%0.041-9%0.028+32%0.019+97%
Usd Profit--7157495.9007157495.9000%3034897.900+136%-5726764.080+180%-6265745.100+188%
Usd Revenue--331333511.910331333511.9100%331605260.9000%314701728.162+5%281718073.211+18%
Usd Total Gains Per Share--0.0200.0200%0.008+168%-0.014+168%-0.015+176%
 EOD+5 -3MRQTTM+0 -0YOY+25 -75Y+25 -710Y+24 -10

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.188
Price to Book Ratio (EOD)Between0-1-1.100
Net Profit Margin (MRQ)Greater than00.022
Operating Margin (MRQ)Greater than00.028
Quick Ratio (MRQ)Greater than10.520
Current Ratio (MRQ)Greater than10.528
Debt to Asset Ratio (MRQ)Less than11.897
Debt to Equity Ratio (MRQ)Less than10.000
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.107
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5035.966
Ma 20Greater thanMa 5016.570
Ma 50Greater thanMa 10018.664
Ma 100Greater thanMa 20019.441
OpenGreater thanClose14.660
Total1/5 (20.0%)



Latest Balance Sheet

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

Summary
Total Assets6,113,439
Total Liabilities11,599,009
Total Stockholder Equity-5,485,570
 As reported
Total Liabilities 11,599,009
Total Stockholder Equity+ -5,485,570
Total Assets = 6,113,439

Assets

Total Assets6,113,439
Total Current Assets5,438,820
Long-term Assets5,438,820
Total Current Assets
Cash And Cash Equivalents 379,606
Net Receivables 4,974,209
Inventory 78,647
Other Current Assets 6,358
Total Current Assets  (as reported)5,438,820
Total Current Assets  (calculated)5,438,820
+/-0
Long-term Assets
Property Plant Equipment 243,715
Long-term Assets Other 3,416
Long-term Assets  (as reported)674,619
Long-term Assets  (calculated)247,131
+/- 427,488

Liabilities & Shareholders' Equity

Total Current Liabilities10,299,242
Long-term Liabilities1,299,767
Total Stockholder Equity-5,485,570
Total Current Liabilities
Accounts payable 10,093,875
Other Current Liabilities 205,367
Total Current Liabilities  (as reported)10,299,242
Total Current Liabilities  (calculated)10,299,242
+/-0
Long-term Liabilities
Long-term Liabilities Other 10
Long-term Liabilities  (as reported)1,299,767
Long-term Liabilities  (calculated)10
+/- 1,299,757
Total Stockholder Equity
Common Stock48,011
Retained Earnings -5,538,382
Other Stockholders Equity 4,801
Total Stockholder Equity (as reported)-5,485,570
Total Stockholder Equity (calculated)-5,485,570
+/-0
Other
Capital Stock48,011
Cash and Short Term Investments 379,606
Common Stock Shares Outstanding 400,095
Liabilities and Stockholders Equity 6,113,439
Net Debt -379,606
Net Invested Capital -5,485,570
Net Working Capital -4,860,422



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-31
> Total Assets 
2,588,994
1,053,257
2,595,872
4,600,388
7,184,539
10,640,433
11,147,907
11,480,040
12,025,079
11,531,476
12,514,695
12,151,700
8,071,983
7,538,681
6,732,187
6,113,439
6,113,4396,732,1877,538,6818,071,98312,151,70012,514,69511,531,47612,025,07911,480,04011,147,90710,640,4337,184,5394,600,3882,595,8721,053,2572,588,994
   > Total Current Assets 
2,431,214
829,238
2,431,214
4,433,621
7,004,831
10,391,385
10,805,526
11,123,532
11,734,867
11,318,431
11,823,282
11,386,454
6,893,314
6,456,490
5,771,851
5,438,820
5,438,8205,771,8516,456,4906,893,31411,386,45411,823,28211,318,43111,734,86711,123,53210,805,52610,391,3857,004,8314,433,6212,431,214829,2382,431,214
       Cash And Cash Equivalents 
94,039
105,768
94,039
173,861
185,276
102,482
85,336
47,966
80,085
65,591
52,886
75,853
34,911
170,866
198,396
379,606
379,606198,396170,86634,91175,85352,88665,59180,08547,96685,336102,482185,276173,86194,039105,76894,039
       Short-term Investments 
0
0
0
0
5,000
113,500
127,000
21,272
4,272
0
0
0
0
0
0
0
00000004,27221,272127,000113,5005,0000000
       Net Receivables 
0
0
0
0
6,514,000
9,822,000
10,289,000
10,335,000
11,634,054
11,170,761
12,218,889
11,852,448
6,852,375
6,276,631
5,932,694
4,974,209
4,974,2095,932,6946,276,6316,852,37511,852,44812,218,88911,170,76111,634,05410,335,00010,289,0009,822,0006,514,0000000
       Inventory 
11,184
10,773
11,184
9,350
10,091
9,381
9,011
8,344
4,368
5,611
2,189
2,116
2,576
8,992
5,140
78,647
78,6475,1408,9922,5762,1162,1895,6114,3688,3449,0119,38110,0919,35011,18410,77311,184
       Other Current Assets 
2,325,991
712,697
2,325,991
4,250,410
6,804,464
10,166,022
10,584,179
11,045,950
11,646,142
11,247,229
11,768,207
5,123
3,452
1
5,568,315
6,358
6,3585,568,31513,4525,12311,768,20711,247,22911,646,14211,045,95010,584,17910,166,0226,804,4644,250,4102,325,991712,6972,325,991
   > Long-term Assets 
157,780
224,019
164,658
166,767
179,708
249,048
342,381
356,508
290,212
213,045
691,413
765,246
1,178,669
1,082,190
960,336
674,619
674,619960,3361,082,1901,178,669765,246691,413213,045290,212356,508342,381249,048179,708166,767164,658224,019157,780
       Property Plant Equipment 
97,086
144,989
108,187
127,178
133,778
118,298
130,576
135,689
133,642
124,399
112,868
99,772
94,409
81,466
70,606
243,715
243,71570,60681,46694,40999,772112,868124,399133,642135,689130,576118,298133,778127,178108,187144,98997,086
       Goodwill 
56,471
42,340
56,471
39,528
8,468
59,323
72,699
74,384
56,759
42,419
25,101
6,592
0
0
0
0
00006,59225,10142,41956,75974,38472,69959,3238,46839,52856,47142,34056,471
       Intangible Assets 
0
0
0
0
0
0
0
0
56,759
42,419
25,101
6,592
0
0
0
0
00006,59225,10142,41956,75900000000
       Long-term Assets Other 
4,223
4,467
0
0
0
0
0
20,922
16,238
11,430
504,962
615,180
532,841
467,077
379,019
3,416
3,416379,019467,077532,841615,180504,96211,43016,23820,922000004,4674,223
> Total Liabilities 
2,458,405
1,517,084
2,458,405
4,386,136
6,797,773
10,486,618
14,744,101
15,029,084
15,442,769
14,775,920
15,462,330
14,996,349
14,703,015
14,048,353
12,963,428
11,599,009
11,599,00912,963,42814,048,35314,703,01514,996,34915,462,33014,775,92015,442,76915,029,08414,744,10110,486,6186,797,7734,386,1362,458,4051,517,0842,458,405
   > Total Current Liabilities 
2,432,962
1,490,795
2,432,962
4,360,770
6,797,773
10,486,618
14,744,101
15,029,084
14,139,889
14,111,045
15,450,720
12,954,671
13,132,512
11,812,297
11,224,161
10,299,242
10,299,24211,224,16111,812,29713,132,51212,954,67115,450,72014,111,04514,139,88915,029,08414,744,10110,486,6186,797,7734,360,7702,432,9621,490,7952,432,962
       Short-term Debt 
804,410
533,172
804,410
1,101,220
500,682
457,991
127,000
21,272
4,272
0
0
0
127,350
200,180
200,203
0
0200,203200,180127,3500004,27221,272127,000457,991500,6821,101,220804,410533,172804,410
       Short Long Term Debt 
0
0
0
0
501,000
458,000
0
0
0
0
0
0
127,350
200,180
200,203
0
0200,203200,180127,350000000458,000501,0000000
       Accounts payable 
1,175,790
721,966
1,175,790
2,778,791
5,802,000
9,253,000
13,181,807
13,970,000
13,432,052
13,268,590
13,881,144
12,178,169
12,029,681
10,697,660
9,865,496
10,093,875
10,093,8759,865,49610,697,66012,029,68112,178,16913,881,14413,268,59013,432,05213,970,00013,181,8079,253,0005,802,0002,778,7911,175,790721,9661,175,790
       Other Current Liabilities 
452,762
235,657
452,762
480,759
6,297,091
10,028,627
1,562,294
15,029,084
707,837
842,455
1,569,576
776,502
205,041
229,323
271,040
205,367
205,367271,040229,323205,041776,5021,569,576842,455707,83715,029,0841,562,29410,028,6276,297,091480,759452,762235,657452,762
   > Long-term Liabilities 
25,443
26,289
25,443
25,366
0
0
0
0
1,302,880
664,875
11,610
2,041,678
1,570,503
2,236,056
1,739,267
1,299,767
1,299,7671,739,2672,236,0561,570,5032,041,67811,610664,8751,302,880000025,36625,44326,28925,443
       Other Liabilities 
0
0
0
0
0
0
0
0
1,302,880
664,875
11,610
2,041,678
1,570,503
2,236,056
0
0
002,236,0561,570,5032,041,67811,610664,8751,302,88000000000
> Total Stockholder Equity
130,589
-463,827
137,467
214,252
386,766
153,815
-3,596,194
-3,549,044
-3,417,690
-3,244,444
-2,947,634
-2,844,649
-6,631,032
-6,509,672
-6,231,241
-5,485,570
-5,485,570-6,231,241-6,509,672-6,631,032-2,844,649-2,947,634-3,244,444-3,417,690-3,549,044-3,596,194153,815386,766214,252137,467-463,827130,589
   Common Stock
48,011
48,011
48,011
48,011
48,011
48,011
48,011
48,011
48,011
48,011
38,352
48,011
38,352
38,352
38,352
48,011
48,01138,35238,35238,35248,01138,35248,01148,01148,01148,01148,01148,01148,01148,01148,01148,011
   Retained Earnings 
40,024
-659,847
40,380
117,165
287,279
54,507
-3,695,502
-3,643,551
-3,512,085
-3,338,839
-3,042,029
-2,943,845
-6,730,228
-6,604,974
-6,326,543
-5,538,382
-5,538,382-6,326,543-6,604,974-6,730,228-2,943,845-3,042,029-3,338,839-3,512,085-3,643,551-3,695,50254,507287,279117,16540,380-659,84740,024
   Accumulated Other Comprehensive Income -9,6600-251,416-241,686-229,874-214,292-198,866-180,927-169,871-153,446-130,630-109,615-73,622-58,028-40,772-50,545
   Capital Surplus 0000000000000000
   Treasury Stock0000000000000000
   Other Stockholders Equity 
93,099
188,781
107,104
122,698
161,091
181,927
204,743
216,367
227,311
245,250
260,676
281,059
51,185
47,291
47,291
4,801
4,80147,29147,29151,185281,059260,676245,250227,311216,367204,743181,927161,091122,698107,104188,78193,099



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.