Loading...
MISX
SAGOP
Market cap137mUSD
Mar 04, Last price  
3.39RUB
1D
2.73%
1Q
17.13%
Jan 2017
1,047.46%
IPO
33,750.00%
Name

Samaraenergo PAO

Chart & Performance

D1W1MN
No data to show
P/E
6.71
P/S
0.27
EPS
0.50
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
0.13%
Revenues
44.32b
+8.75%
28,115,369,00027,859,677,00037,964,926,00037,493,238,00035,868,420,00040,197,288,00038,126,750,00034,554,248,00040,337,160,00043,123,496,00044,037,080,00042,596,451,00039,742,180,00039,826,937,00040,754,572,00044,321,645,000
Net income
1.79b
+57.02%
71,065,000-1,069,078,0001,182,728,000703,826,000-242,602,000-334,388,00061,573,00079,851,000296,215,000512,978,000579,561,000392,296,000630,559,000841,325,0001,137,346,0001,785,888,000
CFO
1.88b
-4.73%
002,112,645,000-1,189,403,0000227,279,000647,687,000447,590,0001,374,188,000644,126,000913,640,0001,187,608,0001,250,210,0001,968,366,0001,875,282,000
Earnings
Jun 06, 2025

Profile

Public Joint-Stock Energy and Electrification Company Samaraenergo, an energy sales company, supplies electricity in the Samara region. The company purchases electricity from the wholesale market and supplies it to the retail market and consumers. It also purchases electricity from producers; sells, installs, and repairs various electricity meters; and rents equipment. In addition, the company provides consulting and other services related to the sale of electricity to energy supplying organizations and legal entities; and energy audit and saving, and thermal imaging services, as well as ASKUE installation and maintenance services for legal entities and household consumers. It serves chemical, petrochemical, oil refining, metallurgical, machine building enterprises; and railway transportation; and oil production and building materials production markets, as well as individuals. The company is based in Samara, Russia.
URL
https://www.samaraenergo.ru/
IPO date
Feb 16, 2007
Employees
Domiciled in
RU
Incorporated in
RU

Valuation

Title
RUB in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
44,321,645
8.75%
40,754,572
2.33%
Cost of revenue
42,401,476
39,173,256
Unusual Expense (Income)
NOPBT
1,920,169
1,581,316
NOPBT Margin
4.33%
3.88%
Operating Taxes
539,738
323,496
Tax Rate
28.11%
20.46%
NOPAT
1,380,431
1,257,820
Net income
1,785,888
57.02%
1,137,346
35.19%
Dividends
(496,993)
Dividend yield
4.66%
Proceeds from repurchase of equity
(261,194)
BB yield
6.09%
Debt
Debt current
100,641
123,958
Long-term debt
177,093
354,273
Deferred revenue
(126,561)
Other long-term liabilities
126,561
Net debt
(4,989,381)
(4,102,047)
Cash flow
Cash from operating activities
1,875,282
1,968,366
CAPEX
(280,704)
(343,558)
Cash from investing activities
(276,459)
(338,371)
Cash from financing activities
(617,749)
(376,692)
FCF
1,527,273
1,091,981
Balance
Cash
5,267,115
4,286,041
Long term investments
294,237
Excess cash
3,051,033
2,542,549
Stockholders' equity
7,330,674
6,254,364
Invested Capital
4,805,008
4,134,536
ROIC
30.88%
30.34%
ROCE
23.09%
22.63%
EV
Common stock shares outstanding
3,538,929
3,538,724
Price
3.02
148.76%
1.21
3.59%
Market cap
10,669,870
148.78%
4,288,934
3.61%
EV
5,680,489
192,107
EBITDA
2,344,778
1,979,562
EV/EBITDA
2.42
0.10
Interest
19,934
27,549
Interest/NOPBT
1.04%
1.74%