Loading...
MISXMRKU
Market cap432mUSD
Jun 17, Last price  
0.51RUB
Name

Mezhregional'naya Raspredelitel'naya Setevaya Kompaniya Urala OAO

Chart & Performance

D1W1MN
MISX:MRKU chart
P/E
10.87
P/S
0.43
EPS
0.05
Div Yield, %
4.86%
Shrs. gr., 5y
—
Rev. gr., 5y
4.87%
Revenues
102.95b
+6.71%
38,023,245,00041,593,436,00048,025,720,00057,065,597,00062,000,160,00059,430,818,00065,523,246,00068,968,296,00069,662,236,00074,722,573,00081,159,300,000100,302,694,000105,939,515,00088,578,323,00096,474,487,000102,949,581,000
Net income
4.12b
+9.58%
1,250,462,000872,636,0001,917,982,0002,277,100,0003,145,348,000282,311,000-1,170,536,0001,980,138,0001,763,554,0001,358,830,0004,098,341,000604,163,0002,657,425,000473,822,0003,759,902,0004,120,005,000
CFO
14.10b
-8.37%
5,020,550,0005,138,737,0006,829,499,0006,977,576,0007,480,513,0006,303,322,0007,210,996,00011,760,570,0008,562,602,0008,922,652,0007,671,327,0006,485,605,0008,447,655,0008,972,158,00015,384,090,00014,096,617,000
Dividend
Jun 14, 20240.09277 RUB/sh

Profile

Interregional Distribution Grid Company of Urals, Joint Stock Company provides electricity transmission and distribution services in Russia. The company offers network connection, and power equipment and safety control testing services; and collects, transmits, and processes technological information, including metering and performance data. It is involved in the operation of technical management and energy-saving and consumption activities; and maintenance, diagnostics, repair of power lines, measurement and metering devices, relay and stability control schemes, etc. In addition, the company undertakes engineering, construction and reconstruction, upgrading, installation, and mounting of networks and grid facilities. It operates a network of 122,733 km of 0.4-220 kV aerial lines; 7,224 km of 0.4-110 kV cable lines; 1,049 35-220-kV substations with the capacity of 21,863 MVA; and 31,864 6-10(35)/0.4-kV substations with the capacity of 9,228 MVA. The company was founded in 2005 and is based in Yekaterinburg, Russia. Interregional Distribution Grid Company of Urals, Joint Stock Company is a subsidiary of Rosseti, Public Joint Stock Company.
URL
http://www.mrsk-ural.ru/
IPO date
Jun 11, 2008
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
102,949,581
6.71%
96,474,487
8.91%
Cost of revenue
64,964,171
62,012,402
Unusual Expense (Income)
NOPBT
37,985,410
34,462,085
NOPBT Margin
36.90%
35.72%
Operating Taxes
1,563,751
1,131,981
Tax Rate
4.12%
3.28%
NOPAT
36,421,659
33,330,104
Net income
4,120,005
9.58%
3,759,902
693.53%
Dividends
(2,176,739)
(421)
Dividend yield
12.72%
0.00%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
9,938,652
8,695,196
Long-term debt
17,064,773
15,819,214
Deferred revenue
1,394,804
1,207,631
Other long-term liabilities
4,250,012
4,963,177
Net debt
23,270,475
21,318,580
Cash flow
Cash from operating activities
14,096,617
15,384,090
CAPEX
(12,821,717)
(13,428,408)
Cash from investing activities
(11,960,621)
(12,900,103)
Cash from financing activities
(1,598,876)
(1,498,554)
FCF
45,887,276
28,764,013
Balance
Cash
3,732,950
3,195,830
Long term investments
Excess cash
Stockholders' equity
50,812,827
50,451,538
Invested Capital
78,061,118
79,230,369
ROIC
46.31%
43.25%
ROCE
46.85%
41.72%
EV
Common stock shares outstanding
87,430,000
87,430,000
Price
0.20
10.12%
0.18
12.53%
Market cap
17,118,794
10.12%
15,545,054
12.53%
EV
41,259,133
37,662,249
EBITDA
46,279,106
42,406,353
EV/EBITDA
0.89
0.89
Interest
2,291,407
1,714,733
Interest/NOPBT
6.03%
4.98%