MISXEELT
Market cap114mUSD
Jun 17, Last price
18.92RUB
Name
Yevropyeyskaya Elyektrotyekhnika PAO
Chart & Performance
P/E
17.25
P/S
2.31
EPS
1.10
Div Yield, %
5.71%
Shrs. gr., 5y
-2.46%
Rev. gr., 5y
8.75%
Revenues
5.00b
-29.87%
Net income
669m
-29.16%
CFO
749m
P
Dividend
Jul 10, 20240.14 RUB/sh
Profile
European Eltech Public Joint Stock Company operates in the electrical engineering market. The company provides energy supply, electricity supply, electric lighting, and low current systems. It also provides engineering, commissioning, and maintenance services, as well as equipment for the construction of turnkey power supply systems; and engineering services for public buildings, industrial facilities, and transport and industrial infrastructure facilities. In addition, the company delivers materials and equipment for electric power supply systems; designs power supply engineering and electric components for public facilities, electric lighting systems, lightning protection and surge voltage protection systems, cable support systems, and other engineering systems; engages in the electrical installation and commissioning works; and provides electric laboratory and facility commissioning services. Further, it offers energy conservation and audit services for the manufacturing industry, warehouse complexes, shopping and business centers, etc. The company serves electric power, oil and gas, steel and mining, engineering, chemical, and food sectors, as well as telecommunications and data processing centers. It distributes electrical equipment in Belarus, Kazakhstan, Turkmenistan, Kyrgyzstan, Uzbekistan, and Russia. European Eltech Public Joint Stock Company was founded in 2004 and is based in Moscow, Russia.
Valuation
Title RUB in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | |||||||
Revenues | 4,999,046 -29.87% | 7,128,716 56.43% | 4,557,120 29.22% | ||||
Cost of revenue | 3,584,886 | 5,577,002 | 3,698,467 | ||||
Unusual Expense (Income) | |||||||
NOPBT | 1,414,160 | 1,551,714 | 858,653 | ||||
NOPBT Margin | 28.29% | 21.77% | 18.84% | ||||
Operating Taxes | 199,714 | 201,543 | 96,658 | ||||
Tax Rate | 14.12% | 12.99% | 11.26% | ||||
NOPAT | 1,214,446 | 1,350,171 | 761,995 | ||||
Net income | 669,245 -29.16% | 944,732 132.63% | 406,112 10.64% | ||||
Dividends | (658,486) | (182,156) | (294,239) | ||||
Dividend yield | 9.46% | 4.80% | 6.82% | ||||
Proceeds from repurchase of equity | 171,207 | (13,469) | |||||
BB yield | -2.46% | 0.35% | |||||
| Debt | |||||||
Debt current | 44,833 | 12,634 | 81,103 | ||||
Long-term debt | 492,798 | 181,998 | 97,350 | ||||
Deferred revenue | |||||||
Other long-term liabilities | (1) | ||||||
Net debt | (38,700) | (200,939) | (578,093) | ||||
| Cash flow | |||||||
Cash from operating activities | 748,848 | (71,164) | 1,092,627 | ||||
CAPEX | (50,532) | (16,750) | (32,787) | ||||
Cash from investing activities | (51,349) | (16,715) | (31,773) | ||||
Cash from financing activities | (491,652) | (263,185) | (414,758) | ||||
FCF | 1,081,761 | 265,931 | 1,425,595 | ||||
| Balance | |||||||
Cash | 600,831 | 395,213 | 752,752 | ||||
Long term investments | (24,500) | 358 | 3,794 | ||||
Excess cash | 326,379 | 39,135 | 528,690 | ||||
Stockholders' equity | 2,594,841 | 2,652,107 | 1,897,281 | ||||
Invested Capital | 2,114,639 | 2,045,522 | 871,955 | ||||
ROIC | 58.38% | 92.56% | 67.20% | ||||
ROCE | 54.85% | 72.05% | 59.09% | ||||
| EV | |||||||
Common stock shares outstanding | 538,584 | 608,199 | 609,492 | ||||
Price | 12.92 107.05% | 6.24 -11.86% | 7.08 -4.32% | ||||
Market cap | 6,958,500 83.35% | 3,795,164 -12.05% | 4,315,206 -4.32% | ||||
EV | 6,924,991 | 3,597,604 | 3,748,242 | ||||
EBITDA | 1,518,109 | 1,607,920 | 895,687 | ||||
EV/EBITDA | 4.56 | 2.24 | 4.18 | ||||
Interest | 42,542 | 3,012 | 36,018 | ||||
Interest/NOPBT | 3.01% | 0.19% | 4.19% | ||||