Loading...
MISXMSRS
Market cap616mUSD
Jun 17, Last price  
1.31RUB
Name

Rosseti Moskovskiy Region PAO

Chart & Performance

D1W1MN
MISX:MSRS chart
P/E
2.43
P/S
0.28
EPS
0.54
Div Yield, %
7.39%
Shrs. gr., 5y
—
Rev. gr., 5y
7.57%
Revenues
229.31b
+14.85%
12,259,082,00025,469,571,00038,669,612,00065,331,929,00085,830,810,000111,731,578,000129,365,994,000125,324,329,000129,125,139,000128,018,249,000132,355,657,000143,353,717,000150,494,410,000159,178,446,000161,151,117,000163,718,104,000184,705,502,000199,664,789,000229,309,394,000
Net income
26.29b
+95.44%
351,846,0002,839,514,0006,540,879,0007,190,128,00010,755,676,00017,170,787,00017,947,766,00018,960,643,00019,336,153,0008,014,771,00012,521,883,0009,394,691,0003,080,975,0006,586,499,0008,106,831,0004,754,826,00010,457,730,00013,451,169,00026,288,777,000
CFO
64.17b
-4.85%
3,004,081,0009,096,318,00026,113,232,00028,017,334,00032,317,064,00030,450,142,00029,424,627,00039,692,263,00036,167,836,00035,807,984,00026,696,869,00027,780,380,00026,337,333,00027,801,216,00027,856,210,00038,581,589,00043,879,122,00067,443,943,00064,174,970,000
Dividend
Jul 05, 20240 RUB/sh

Profile

Public Joint-Stock Company "Rosseti Moscow Region", together with its subsidiaries, engages in the transmission of electricity through electrical networks primarily in Moscow, Russia. It also installs, repairs, and maintains electrical equipment; and offers technical connection services. The company was formerly known as Public Joint Stock Company “Moscow United Electric Grid Company” and changed its name to Public Joint Stock Company “Rosseti Moscow Region” in July 2020. The company is headquartered in Moscow, Russia. Public Joint-Stock Company "Rosseti Moscow Region" operates as a subsidiary of Rosseti, Public Joint Stock Company.
URL
https://rossetimr.ru/
IPO date
Mar 23, 2006
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
229,309,394
14.85%
199,664,789
8.10%
184,705,502
12.82%
Cost of revenue
125,719,668
116,703,953
110,335,149
Unusual Expense (Income)
NOPBT
103,589,726
82,960,836
74,370,353
NOPBT Margin
45.17%
41.55%
40.26%
Operating Taxes
8,237,976
3,777,847
3,406,638
Tax Rate
7.95%
4.55%
4.58%
NOPAT
95,351,750
79,182,989
70,963,715
Net income
26,288,777
95.44%
13,451,169
28.62%
10,457,730
119.94%
Dividends
(4,724,588)
(4,627,174)
(2,390,888)
Dividend yield
7.62%
9.35%
3.96%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
28,425,310
39,236,941
19,317,592
Long-term debt
33,330,496
32,205,489
70,003,857
Deferred revenue
29,972,909
19,890,086
16,602,756
Other long-term liabilities
18,535,213
12,206,545
7,413,114
Net debt
56,719,633
56,203,726
78,667,225
Cash flow
Cash from operating activities
64,174,970
67,443,943
43,879,122
CAPEX
(60,814,269)
(41,166,506)
(32,734,721)
Cash from investing activities
(59,908,141)
(39,889,424)
(32,192,384)
Cash from financing activities
(14,461,482)
(22,744,550)
(2,368,399)
FCF
61,055,870
87,945,526
58,554,674
Balance
Cash
5,036,173
15,238,704
10,654,224
Long term investments
Excess cash
5,255,465
1,418,949
Stockholders' equity
216,272,585
190,343,176
185,590,123
Invested Capital
322,909,447
279,105,731
292,543,099
ROIC
31.68%
27.70%
24.83%
ROCE
30.97%
28.02%
24.14%
EV
Common stock shares outstanding
48,707,092
48,707,092
48,707,092
Price
1.27
25.28%
1.02
-18.02%
1.24
-10.79%
Market cap
62,028,481
25.28%
49,510,759
-18.02%
60,396,794
-10.79%
EV
118,748,114
105,714,485
139,064,019
EBITDA
127,362,186
106,810,367
97,530,292
EV/EBITDA
0.93
0.99
1.43
Interest
1,461,539
3,402,460
3,726,103
Interest/NOPBT
1.41%
4.10%
5.01%