25 XP   0   0   10

Voronezh SB
Buy, Hold or Sell?

Let's analyse Voronezh together

PenkeI guess you are interested in Voronezh SB. 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 Voronezh SB. 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 Voronezh SB

I send you an email if I find something interesting about Voronezh SB.

Quick analysis of Voronezh (30 sec.)










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

How much money do you get?

How much money do you get?
₽0.63
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
₽23.88
Expected worth in 1 year
₽20.81
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
₽54.62
Return On Investment
12.3%

For what price can you sell your share?

Current Price per Share
₽444.80
Expected price per share
₽414.60 - ₽720.00
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Voronezh (5 min.)




Live pricePrice per Share (EOD)

₽444.80

Intrinsic Value Per Share

₽166.18 - ₽497.49

Total Value Per Share

₽190.06 - ₽521.37

2. Growth of Voronezh (5 min.)




Is Voronezh growing?

Current yearPrevious yearGrowGrow %
How rich?$19.4m$15m$4.4m22.6%

How much money is Voronezh making?

Current yearPrevious yearGrowGrow %
Making money$16.2m$7.1m$9m56.1%
Net Profit Margin4.5%2.0%--

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

3. Financial Health of Voronezh (5 min.)




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

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

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

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

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

Speculation

The Price per Share of Voronezh is ₽444.80. 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 Voronezh.
  • 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 Voronezh, 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 ₽23.88. Based on the TTM, the Book Value Change Per Share is ₽-0.77 per quarter. Based on the YOY, the Book Value Change Per Share is ₽11.96 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 ₽14.42 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Voronezh.

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 Eps0.220.0%0.220.0%0.200.0%0.100.0%0.060.0%
Usd Book Value Change Per Share-0.010.0%-0.010.0%0.130.0%0.040.0%0.020.0%
Usd Dividend Per Share0.160.0%0.160.0%0.000.0%0.040.0%0.030.0%
Usd Total Gains Per Share0.150.0%0.150.0%0.130.0%0.080.0%0.050.0%
Usd Price Per Share1.51-1.51-2.35-1.07-0.64-
Price to Earnings Ratio6.98-6.98-11.63-12.55-14.37-
Price-to-Total Gains Ratio10.15-10.15-18.01-13.11-12.98-
Price to Book Ratio5.80-5.80-8.74-5.60-4.57-
Price-to-Total Gains Ratio10.15-10.15-18.01-13.11-12.98-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share4.84832
Number of shares206
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.160.04
Usd Book Value Change Per Share-0.010.04
Usd Total Gains Per Share0.150.08
Gains per Quarter (206 shares)30.6616.28
Gains per Year (206 shares)122.6565.12
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1130-7113333255
2259-142366664120
3389-213599996185
4518-28482132128250
5648-34605165160315
6777-41728198192380
7907-48851232224445
81036-55974265256510
91166-621097298288575
101295-691220331320640

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%13.00.00.0100.0%
Book Value Change Per Share0.01.00.00.0%2.01.00.066.7%4.01.00.080.0%7.03.00.070.0%9.04.00.069.2%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%12.00.01.092.3%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%13.00.00.0100.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Voronezh

About Voronezh SB

Public Joint-stock Company "TNS energo Voronezh" purchases and sells electricity to individuals in the retail electricity market of the region in Russia. The company also sells surplus electricity and capacity on the wholesale electricity market. The company was formerly known as Joint-stock company Voronezh energy selling company and changed its name to Public Joint-stock Company "TNS energo Voronezh" in June 2015. The company was incorporated in 2004 and is based in Voronezh, Russia.

Fundamental data was last updated by Penke on 2023-11-25 10:52:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is very efficient in making profit.
Using its investors money, the company is very efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not 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 overpriced.
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 Voronezh SB.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Voronezh to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of 4.5% means that руб0.05 for each руб1 in revenue is generated as profit.

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

  • The MRQ is 4.5%. The company is making a profit. +1
  • The TTM is 4.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.5%TTM4.5%0.0%
TTM4.5%YOY2.0%+2.5%
TTM4.5%5Y1.7%+2.8%
5Y1.7%10Y1.1%+0.7%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Voronezh to the Utilities - Regulated Electric industry mean.
  • 29.3% Return on Assets means that Voronezh generated руб0.29 profit for each $1 in assets.

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

  • The MRQ is 29.3%. Using its assets, the company is very efficient in making profit. +2
  • The TTM is 29.3%. Using its assets, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ29.3%TTM29.3%0.0%
TTM29.3%YOY13.7%+15.5%
TTM29.3%5Y10.8%+18.5%
5Y10.8%10Y6.7%+4.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Voronezh to the Utilities - Regulated Electric industry mean.
  • 83.2% Return on Equity means Voronezh generated руб0.83 for each руб1 the owners (shareholders) invested.

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

  • The MRQ is 83.2%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 83.2%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ83.2%TTM83.2%0.0%
TTM83.2%YOY47.2%+36.0%
TTM83.2%5Y46.7%+36.5%
5Y46.7%10Y36.7%+10.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Voronezh SB.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Voronezh is operating .

  • Measures how much profit Voronezh 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 Voronezh to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 5.5% means the company generated руб0.05  for each руб1 in revenue (before taxes).

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

  • The MRQ is 5.5%. The company is operating less efficient.
  • The TTM is 5.5%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ5.5%TTM5.5%0.0%
TTM5.5%YOY4.1%+1.4%
TTM5.5%5Y3.4%+2.1%
5Y3.4%10Y2.1%+1.2%
1.2.2. Operating Ratio

Measures how efficient Voronezh is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • An Operation Ratio of 0.95 means that the operating costs are руб0.95 for each руб1 in net sales.

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

  • The MRQ is 0.948. The company is less efficient in keeping operating costs low.
  • The TTM is 0.948. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.948TTM0.9480.000
TTM0.948YOY0.988-0.039
TTM0.9485Y0.974-0.026
5Y0.97410Y0.979-0.004
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Voronezh SB.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Voronezh 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 0.98 means the company has руб0.98 in assets for each руб1 in short-term debts.

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

  • The MRQ is 0.984. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.984. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.984TTM0.9840.000
TTM0.984YOY0.845+0.139
TTM0.9845Y0.923+0.061
5Y0.92310Y0.972-0.049
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Voronezh to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 1.02 means the company can pay off руб1.02 for each руб1 in debt (using most liquid assets).

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

  • The MRQ is 1.024. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.024. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.024TTM1.0240.000
TTM1.024YOY0.845+0.179
TTM1.0245Y0.915+0.109
5Y0.91510Y0.984-0.070
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Voronezh SB.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Voronezh to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.65 means that Voronezh assets are financed with 64.8% credit (debt) and the remaining percentage (100% - 64.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.648. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.648. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.648TTM0.6480.000
TTM0.648YOY0.709-0.061
TTM0.6485Y0.809-0.161
5Y0.80910Y0.853-0.044
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Voronezh to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 184.0% means that company has руб1.84 debt for each руб1 in shareholders equity.

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

  • The MRQ is 1.840. The company is just able to pay all its debts with equity.
  • The TTM is 1.840. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.840TTM1.8400.000
TTM1.840YOY2.435-0.594
TTM1.8405Y6.241-4.401
5Y6.24110Y7.706-1.464
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Voronezh SB

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 Voronezh generates.

  • Above 15 is considered overpriced but always compare Voronezh to the Utilities - Regulated Electric industry mean.
  • A PE ratio of 6.98 means the investor is paying руб6.98 for every руб1 in earnings.

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

  • The EOD is 22.399. Based on the earnings, the company is fair priced.
  • The MRQ is 6.980. Based on the earnings, the company is cheap. +2
  • The TTM is 6.980. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD22.399MRQ6.980+15.420
MRQ6.980TTM6.9800.000
TTM6.980YOY11.629-4.649
TTM6.9805Y12.555-5.575
5Y12.55510Y14.369-1.815
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 22.399. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 6.980. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 6.980. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD22.399MRQ6.980+15.420
MRQ6.980TTM6.9800.000
TTM6.980YOY10.598-3.618
TTM6.9805Y5.267+1.712
5Y5.26710Y1.772+3.495
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 Voronezh 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 5.80 means the investor is paying руб5.80 for each руб1 in book value.

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

  • The EOD is 18.629. Based on the equity, the company is expensive. -2
  • The MRQ is 5.805. Based on the equity, the company is overpriced. -1
  • The TTM is 5.805. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD18.629MRQ5.805+12.824
MRQ5.805TTM5.8050.000
TTM5.805YOY8.741-2.936
TTM5.8055Y5.605+0.200
5Y5.60510Y4.572+1.033
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 Voronezh SB 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---0.767-0.7670%11.958-106%3.568-122%1.924-140%
Book Value Per Share--23.87723.8770%24.644-3%15.482+54%10.670+124%
Current Ratio--0.9840.9840%0.845+16%0.923+7%0.972+1%
Debt To Asset Ratio--0.6480.6480%0.709-9%0.809-20%0.853-24%
Debt To Equity Ratio--1.8401.8400%2.435-24%6.241-71%7.706-76%
Dividend Per Share--14.42314.4230%0.001+1226962%3.683+292%2.529+470%
Eps--19.85819.8580%18.523+7%9.526+108%5.753+245%
Free Cash Flow Per Share--19.85819.8580%20.325-2%8.976+121%4.989+298%
Free Cash Flow To Equity Per Share--2.3862.3860%-3.999+268%1.362+75%0.957+149%
Gross Profit Margin--0.9630.9630%-19.424+2116%-4.263+543%-46.415+4918%
Intrinsic Value_10Y_max--497.490--------
Intrinsic Value_10Y_min--166.179--------
Intrinsic Value_1Y_max--23.153--------
Intrinsic Value_1Y_min--8.011--------
Intrinsic Value_3Y_max--89.913--------
Intrinsic Value_3Y_min--31.696--------
Intrinsic Value_5Y_max--181.205--------
Intrinsic Value_5Y_min--63.560--------
Market Cap24975964800.000+58%10376663497.20010376663497.2000%12094925400.000-14%6023871019.440+72%3581705398.910+190%
Net Profit Margin--0.0450.0450%0.020+125%0.017+165%0.011+331%
Operating Margin--0.0550.0550%0.041+33%0.034+63%0.021+159%
Operating Ratio--0.9480.9480%0.988-4%0.974-3%0.979-3%
Pb Ratio18.629+69%5.8055.8050%8.741-34%5.605+4%4.572+27%
Pe Ratio22.399+69%6.9806.9800%11.629-40%12.555-44%14.369-51%
Price Per Share444.800+69%138.600138.6000%215.400-36%98.040+41%59.167+134%
Price To Free Cash Flow Ratio22.399+69%6.9806.9800%10.598-34%5.267+33%1.772+294%
Price To Total Gains Ratio32.572+69%10.15010.1500%18.011-44%13.106-23%12.978-22%
Quick Ratio--1.0241.0240%0.845+21%0.915+12%0.984+4%
Return On Assets--0.2930.2930%0.137+113%0.108+171%0.067+334%
Return On Equity--0.8320.8320%0.472+76%0.467+78%0.367+127%
Total Gains Per Share--13.65613.6560%11.959+14%7.251+88%4.454+207%
Usd Book Value--19484752.80019484752.8000%15083147.500+29%10449912.840+86%7017869.080+178%
Usd Book Value Change Per Share---0.008-0.0080%0.130-106%0.039-122%0.021-140%
Usd Book Value Per Share--0.2600.2600%0.269-3%0.169+54%0.116+124%
Usd Dividend Per Share--0.1570.1570%0.000+1226962%0.040+292%0.028+470%
Usd Eps--0.2160.2160%0.202+7%0.104+108%0.063+245%
Usd Free Cash Flow--16205171.70016205171.7000%12439657.700+30%6303818.800+157%3458589.620+369%
Usd Free Cash Flow Per Share--0.2160.2160%0.222-2%0.098+121%0.054+298%
Usd Free Cash Flow To Equity Per Share--0.0260.0260%-0.044+268%0.015+75%0.010+149%
Usd Market Cap272238016.320+58%113105632.119113105632.1190%131834686.860-14%65660194.112+72%39040588.848+190%
Usd Price Per Share4.848+69%1.5111.5110%2.348-36%1.069+41%0.645+134%
Usd Profit--16205171.70016205171.7000%7116283.000+128%5923001.140+174%3434459.200+372%
Usd Revenue--356947455.700356947455.7000%352269949.600+1%329322138.180+8%283338338.700+26%
Usd Total Gains Per Share--0.1490.1490%0.130+14%0.079+88%0.049+207%
 EOD+4 -4MRQTTM+0 -0YOY+26 -105Y+30 -610Y+30 -6

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1522.399
Price to Book Ratio (EOD)Between0-118.629
Net Profit Margin (MRQ)Greater than00.045
Operating Margin (MRQ)Greater than00.055
Quick Ratio (MRQ)Greater than11.024
Current Ratio (MRQ)Greater than10.984
Debt to Asset Ratio (MRQ)Less than10.648
Debt to Equity Ratio (MRQ)Less than11.840
Return on Equity (MRQ)Greater than0.150.832
Return on Assets (MRQ)Greater than0.050.293
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5032.930
Ma 20Greater thanMa 50573.550
Ma 50Greater thanMa 100680.172
Ma 100Greater thanMa 200722.216
OpenGreater thanClose455.600
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
Other Current Assets  3,508,991-3,507,0451,946-1,92917017-78-61
Net Interest Income  -58,413-38,317-96,730-32,413-129,14350,859-78,284157,98079,696
Total Other Income Expense Net -443,101284,743-158,358-682,683-841,041323,380-517,661560,94143,280



Latest Balance Sheet

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

Summary
Total Assets5,077,631
Total Liabilities3,290,039
Total Stockholder Equity1,787,592
 As reported
Total Liabilities 3,290,039
Total Stockholder Equity+ 1,787,592
Total Assets = 5,077,631

Assets

Total Assets5,077,631
Total Current Assets3,231,770
Long-term Assets3,231,770
Total Current Assets
Cash And Cash Equivalents 849,199
Short-term Investments 132,376
Net Receivables 2,248,760
Inventory 1,496
Other Current Assets -61
Total Current Assets  (as reported)3,231,770
Total Current Assets  (calculated)3,231,770
+/-0
Long-term Assets
Property Plant Equipment 530,683
Intangible Assets 1,013
Long-term Assets Other 132,619
Long-term Assets  (as reported)1,845,861
Long-term Assets  (calculated)664,315
+/- 1,181,546

Liabilities & Shareholders' Equity

Total Current Liabilities3,284,088
Long-term Liabilities5,951
Total Stockholder Equity1,787,592
Total Current Liabilities
Short-term Debt 1,191
Accounts payable 2,103,736
Other Current Liabilities 1,179,161
Total Current Liabilities  (as reported)3,284,088
Total Current Liabilities  (calculated)3,284,088
+/-0
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt5,951
Long-term Liabilities  (as reported)5,951
Long-term Liabilities  (calculated)5,951
+/-0
Total Stockholder Equity
Common Stock29,947
Retained Earnings 1,601,376
Other Stockholders Equity 156,269
Total Stockholder Equity (as reported)1,787,592
Total Stockholder Equity (calculated)1,787,592
+/-0
Other
Capital Stock29,947
Cash and Short Term Investments 981,575
Common Stock Shares Outstanding 74,868
Liabilities and Stockholders Equity 5,077,631
Net Debt -842,057
Net Invested Capital 1,787,592
Net Working Capital -52,318
Short Long Term Debt Total 7,142



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 
907,205
1,153,225
1,456,683
2,127,170
3,002,610
2,497,172
3,003,490
2,757,159
4,025,920
4,077,915
4,497,634
5,371,004
5,525,051
4,752,981
5,077,631
5,077,6314,752,9815,525,0515,371,0044,497,6344,077,9154,025,9202,757,1593,003,4902,497,1723,002,6102,127,1701,456,6831,153,225907,205
   > Total Current Assets 
784,888
1,027,300
1,285,310
1,949,144
2,674,323
2,204,712
2,715,717
2,498,160
3,710,781
3,860,729
4,067,134
4,106,386
4,053,621
2,848,553
3,231,770
3,231,7702,848,5534,053,6214,106,3864,067,1343,860,7293,710,7812,498,1602,715,7172,204,7122,674,3231,949,1441,285,3101,027,300784,888
       Cash And Cash Equivalents 
31,683
20,715
27,262
431,584
69,523
36,356
450,227
390,393
516,133
481,375
180,529
245,694
590,279
472,186
849,199
849,199472,186590,279245,694180,529481,375516,133390,393450,22736,35669,523431,58427,26220,71531,683
       Short-term Investments 
114,900
433,415
435,222
495,070
526,888
140,790
389,572
350,502
468,000
450,502
370,094
144,902
134,500
0
132,376
132,3760134,500144,902370,094450,502468,000350,502389,572140,790526,888495,070435,222433,415114,900
       Net Receivables 
0
0
0
903,000
2,020,000
1,634,000
1,541,687
1,907,784
2,348,219
2,548,466
2,569,685
3,710,477
3,324,696
2,374,844
2,248,760
2,248,7602,374,8443,324,6963,710,4772,569,6852,548,4662,348,2191,907,7841,541,6871,634,0002,020,000903,000000
       Inventory 
7,047
12,506
8,375
8,543
9,251
8,389
7,973
6,106
14,067
6,030
7,520
3,367
4,129
1,506
1,496
1,4961,5064,1293,3677,5206,03014,0676,1067,9738,3899,2518,5438,37512,5067,047
       Other Current Assets 
631,258
560,664
814,451
1,013,947
2,068,661
2,019,177
1,867,945
1,751,159
2,712,581
2,922,822
3,508,991
1,946
17
17
-61
-6117171,9463,508,9912,922,8222,712,5811,751,1591,867,9452,019,1772,068,6611,013,947814,451560,664631,258
   > Long-term Assets 
122,317
125,925
171,373
178,026
328,287
292,460
287,773
258,999
315,139
217,186
430,500
1,264,618
1,471,430
1,904,428
1,845,861
1,845,8611,904,4281,471,4301,264,618430,500217,186315,139258,999287,773292,460328,287178,026171,373125,925122,317
       Property Plant Equipment 
115,955
118,713
153,423
152,930
165,675
164,146
168,923
205,463
208,516
211,834
244,774
244,481
307,253
384,997
530,683
530,683384,997307,253244,481244,774211,834208,516205,463168,923164,146165,675152,930153,423118,713115,955
       Goodwill 
0
0
0
75
59
256
197
138
95
2,134
3,674
4
0
0
0
00043,6742,134951381972565975000
       Long Term Investments 
0
0
0
17,000
1,000
0
3,000
3,704
104,442
3,218
182,052
0
0
0
0
0000182,0523,218104,4423,7043,00001,00017,000000
       Intangible Assets 
0
0
0
0
0
0
4,808
4,447
10,268
2,134
3,674
4
1,733
1,374
1,013
1,0131,3741,73343,6742,13410,2684,4474,808000000
       Long-term Assets Other 
6,362
7,212
446,157
503,173
532,417
3,823
392,627
353,254
470,086
3,218
370,094
2,944
134,500
1,450,589
132,619
132,6191,450,589134,5002,944370,0943,218470,086353,254392,6273,823532,417503,173446,1577,2126,362
> Total Liabilities 
701,237
972,494
1,204,037
1,923,830
2,742,413
2,253,226
2,705,878
2,325,402
3,693,365
3,738,911
4,132,305
4,826,479
4,812,734
3,369,206
3,290,039
3,290,0393,369,2064,812,7344,826,4794,132,3053,738,9113,693,3652,325,4022,705,8782,253,2262,742,4131,923,8301,204,037972,494701,237
   > Total Current Liabilities 
670,350
964,833
1,204,037
1,923,262
2,742,413
2,253,226
2,705,878
2,325,402
3,693,151
3,706,043
4,080,385
4,549,288
4,562,734
3,369,206
3,284,088
3,284,0883,369,2064,562,7344,549,2884,080,3853,706,0433,693,1512,325,4022,705,8782,253,2262,742,4131,923,2621,204,037964,833670,350
       Short-term Debt 
40,466
270,284
120,052
250,191
850,268
1,020,583
631,726
100,000
1,038,469
1,168,824
1,001,973
1,429,327
1,392,423
250,080
1,191
1,191250,0801,392,4231,429,3271,001,9731,168,8241,038,469100,000631,7261,020,583850,268250,191120,052270,28440,466
       Short Long Term Debt 
0
0
0
250,000
850,000
1,021,000
632,000
0
1,038,469
1,168,824
1,001,973
1,429,327
1,392,423
250,080
0
0250,0801,392,4231,429,3271,001,9731,168,8241,038,4690632,0001,021,000850,000250,000000
       Accounts payable 
628,207
679,608
1,039,579
1,621,000
1,149,000
1,179,000
2,023,029
2,121,227
2,465,810
1,739,777
2,236,930
2,862,244
2,022,817
1,997,829
2,103,736
2,103,7361,997,8292,022,8172,862,2442,236,9301,739,7772,465,8102,121,2272,023,0291,179,0001,149,0001,621,0001,039,579679,608628,207
       Other Current Liabilities 
1,677
14,941
44,406
1,673,071
1,892,145
1,232,643
51,123
104,175
188,872
797,442
780,538
257,717
713,641
747,104
1,179,161
1,179,161747,104713,641257,717780,538797,442188,872104,17551,1231,232,6431,892,1451,673,07144,40614,9411,677
   > Long-term Liabilities 
30,887
7,661
0
568
0
0
0
0
214
32,868
51,920
277,191
250,000
2,247,909
5,951
5,9512,247,909250,000277,19151,92032,868214000056807,66130,887
       Long term Debt Total 
0
0
0
0
0
0
1,929
3,382
5,739
1,976
0
250,000
0
5,953
0
05,9530250,00001,9765,7393,3821,929000000
       Other Liabilities 
0
0
0
0
0
0
0
0
214
32,868
51,920
27,191
0
0
0
00027,19151,92032,86821400000000
> Total Stockholder Equity
205,968
180,731
252,646
203,340
260,197
243,946
297,612
431,757
332,555
339,004
365,329
544,525
712,317
1,383,775
1,787,592
1,787,5921,383,775712,317544,525365,329339,004332,555431,757297,612243,946260,197203,340252,646180,731205,968
   Common Stock
29,947
29,947
29,947
29,947
29,947
29,947
29,947
29,947
29,947
22,460
22,460
29,947
29,947
29,947
29,947
29,94729,94729,94729,94722,46022,46029,94729,94729,94729,94729,94729,94729,94729,94729,947
   Retained Earnings 
115,128
89,891
132,870
83,582
119,969
103,718
158,056
256,815
156,248
162,755
168,203
374,914
542,068
1,197,875
1,601,376
1,601,3761,197,875542,068374,914168,203162,755156,248256,815158,056103,718119,96983,582132,87089,891115,128
   Capital Surplus 000000000000000
   Treasury Stock000-240-580-1,247-1,686000000
   Other Stockholders Equity 
60,893
60,893
89,829
181,012
222,677
231,804
230,634
280,687
290,803
303,296
341,982
139,664
140,302
155,953
156,269
156,269155,953140,302139,664341,982303,296290,803280,687230,634231,804222,677181,01289,82960,89360,893



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.


Latest Income Statement (annual, 2022-12-31)

Gross Profit (+$)
totalRevenue32,747,473
Cost of Revenue-29,484,614
Gross Profit3,262,8593,262,859
 
Operating Income (+$)
Gross Profit3,262,859
Operating Expense-1,574,338
Operating Income1,801,0091,688,521
 
Operating Expense (+$)
Research Development0
Selling General Administrative1,407,456
Selling And Marketing Expenses54,394
Operating Expense1,574,3381,461,850
 
Net Interest Income (+$)
Interest Income119,136
Interest Expense-39,440
Other Finance Cost-0
Net Interest Income79,696
 
Pretax Income (+$)
Operating Income1,801,009
Net Interest Income79,696
Other Non-Operating Income Expenses0
Income Before Tax (EBT)1,844,2891,757,729
EBIT - interestExpense = 1,761,569
1,844,289
1,526,153
Interest Expense39,440
Earnings Before Interest and Taxes (EBIT)1,801,0091,883,729