Loading...
MISXMRSB
Market cap11mUSD
Jun 17, Last price  
0.89RUB
Name

Mordovskaya Energosbytovaya Kompaniya PAO

Chart & Performance

D1W1MN
MISX:MRSB chart
P/E
12.41
P/S
0.18
EPS
0.07
Div Yield, %
0.08%
Shrs. gr., 5y
—
Rev. gr., 5y
0.80%
Revenues
7.64b
+12.84%
2,818,492,0003,062,032,0004,408,150,0004,503,674,0004,445,097,0004,754,372,0004,959,155,0005,486,210,0006,254,299,0006,504,450,0006,421,024,0006,493,354,0007,006,906,0006,949,022,0006,769,835,0007,639,419,000
Net income
144m
+50.15%
-68,954,00025,543,00069,874,00019,381,0002,661,000-42,635,00026,684,00013,987,00031,095,00035,865,00043,129,00046,330,00072,823,000142,016,00096,218,000144,473,000
CFO
394m
+309.95%
00000-98,782163,728139,37448,060140,76753,716100,298255,093184,90596,218,000394,442,000
Dividend
Dec 05, 20230.037197 RUB/sh

Profile

Mordovia Energy Retail Company Public Joint-Stock Company, an energy sales company, purchases and sells electricity in the wholesale and retail markets in Russia. It provides consulting and other services related to the sale of electricity to legal entities and individuals; and services for the organization of commercial metering of electrical energy. The company supplies electricity to 6,190 businesses and 214,521 individuals. Mordovia Energy Retail Company Public Joint-Stock Company was founded in 1964 and is based in Saransk, Russia.
URL
https://www.mesk.ru/
IPO date
Sep 08, 2005
Employees
Domiciled in
RU
Incorporated in
RU

Valuation

Title
RUB in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
7,639,419
12.84%
6,769,835
-2.58%
6,949,022
-0.83%
Cost of revenue
7,211,018
6,500,021
6,664,171
Unusual Expense (Income)
NOPBT
428,401
269,814
284,851
NOPBT Margin
5.61%
3.99%
4.10%
Operating Taxes
51,450
36,456
45,777
Tax Rate
12.01%
13.51%
16.07%
NOPAT
376,951
233,358
239,074
Net income
144,473
50.15%
96,218
-32.25%
142,016
95.02%
Dividends
(92,604)
(945)
(79,824)
Dividend yield
8.78%
0.22%
14.47%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
107,845
329,819
466,214
Long-term debt
5,828
8,842
Deferred revenue
(2,914)
(6,961)
Other long-term liabilities
53,142
2,914
6,961
Net debt
68,875
277,325
320,587
Cash flow
Cash from operating activities
394,442
96,218
185
CAPEX
(96,887)
(68,195)
Cash from investing activities
(96,492)
(77,545)
(66,523)
Cash from financing activities
(316,604)
(136,668)
(104,895)
FCF
494,056
378,930
138,539
Balance
Cash
38,970
58,322
60,609
Long term investments
93,860
Excess cash
Stockholders' equity
368,478
301,081
206,023
Invested Capital
529,465
578,545
659,025
ROIC
68.04%
37.71%
39.44%
ROCE
80.91%
44.10%
41.43%
EV
Common stock shares outstanding
1,350,215
1,345,038
1,345,038
Price
0.78
147.15%
0.32
-22.93%
0.41
12.95%
Market cap
1,054,518
148.10%
425,032
-22.93%
551,465
12.95%
EV
1,123,393
702,357
872,052
EBITDA
356,348
269,814
284,909
EV/EBITDA
3.15
2.60
3.06
Interest
63,592
41,177
Interest/NOPBT
23.57%
14.46%