Loading...
MISXMISB
Market cap80mUSD
Jun 17, Last price  
68.70RUB
Name

TNS Energo Mariy El PAO

Chart & Performance

D1W1MN
MISX:MISB chart
P/E
18.44
P/S
0.93
EPS
3.73
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
4.55%
Revenues
9.01b
+11.73%
3,193,823,0004,430,051,0006,774,820,0006,641,444,0005,918,979,0005,584,500,0006,275,581,0006,542,377,0007,132,334,0006,791,610,0007,781,579,0007,345,558,0007,381,982,0008,068,454,0009,014,886,000
Net income
454m
+35.58%
12,143,00013,631,00082,571,000102,600,00020,166,00094,101,00092,469,000126,155,000279,774,000177,195,000119,086,000389,442,000256,735,000334,861,000454,011,000
CFO
579k
-0.18%
00000120,363,000233,193232,947-403,082-3,333343,626131,858312,708579,742578,714
Dividend
May 19, 20230.48849 RUB/sh

Profile

Public Joint-stock Company TNS energo Mari El supplies electricity in the Republic of Mari El. It serves 340,511 individuals and 8,329 legal entities. The company was formerly known as Joint-Stock Company Marienergosbyt and changed its name to Public Joint-stock Company TNS energo Mari El in June 2015. The company is based in Yoshkar-Ola, Russia. Public Joint-stock Company TNS energo Mari El is a subsidiary of Public Joint Stock Company Group of Companies TNS energo.
URL
https://mari-el.tns-e.ru/
IPO date
Sep 08, 2005
Employees
Domiciled in
RU
Incorporated in
RU

Valuation

Title
RUB in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
9,014,886
11.73%
8,068,454
9.30%
Cost of revenue
8,339,561
7,978,154
Unusual Expense (Income)
NOPBT
675,325
90,300
NOPBT Margin
7.49%
1.12%
Operating Taxes
101,854
66,223
Tax Rate
15.08%
73.34%
NOPAT
573,471
24,077
Net income
454,011
35.58%
334,861
30.43%
Dividends
(330)
Dividend yield
0.02%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
400,397
Long-term debt
23,138
16,607
Deferred revenue
Other long-term liabilities
Net debt
(820,711)
162,195
Cash flow
Cash from operating activities
579
580
CAPEX
(65)
(48,863)
Cash from investing activities
(2)
(47,571)
Cash from financing activities
(738)
(578,952)
FCF
838
40,225
Balance
Cash
95,461
254,074
Long term investments
748,388
735
Excess cash
393,105
Stockholders' equity
1,053,077
1,377,097
Invested Capital
691,052
1,910,427
ROIC
44.09%
1.22%
ROCE
62.29%
4.70%
EV
Common stock shares outstanding
121,848
132,491
Price
14.60
39.05%
10.50
-11.02%
Market cap
1,778,981
27.88%
1,391,156
-11.01%
EV
959,335
1,553,352
EBITDA
675,356
90,367
EV/EBITDA
1.42
17.19
Interest
74,524
Interest/NOPBT
82.53%