MISX
TGKB
Market cap129mUSD
Mar 04, Last price
0.01RUB
1D
2.95%
1Q
44.04%
Jan 2017
265.00%
IPO
-69.12%
Name
Territorial'naya Generiruyushchaya Kompaniya No2 PAO
Chart & Performance
Profile
Public Joint-Stock Company Territorial Generation Company No.2 engages in the production and sale of electricity and heat in the Northwestern and Central Federal districts of Russia. The company manages 12 power plants, 45 diesel power plants, 77 boiler houses, and 5 heating network enterprises. It also sells steam and hot water. The company was founded in 2005 and is based in Yaroslavl, Russia.
Valuation
Title RUB in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 50,478,143 6.41% | 47,438,418 -3.86% | |||||||
Cost of revenue | 44,930,339 | 1,815,412 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 5,547,804 | 45,623,006 | |||||||
NOPBT Margin | 10.99% | 96.17% | |||||||
Operating Taxes | (570,627) | 516,576 | |||||||
Tax Rate | 1.13% | ||||||||
NOPAT | 6,118,431 | 45,106,430 | |||||||
Net income | (15,477,769) -1,993.23% | 817,533 -129.16% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 11,853,015 | 7,911,712 | |||||||
Long-term debt | 592,999 | 5,393,054 | |||||||
Deferred revenue | 362,446 | ||||||||
Other long-term liabilities | 2,930,925 | 4,062,375 | |||||||
Net debt | 11,504,901 | 12,555,151 | |||||||
Cash flow | |||||||||
Cash from operating activities | 5,928,782 | 2,063,164 | |||||||
CAPEX | (1,480,463) | (1,053,477) | |||||||
Cash from investing activities | (2,643,253) | (1,132,410) | |||||||
Cash from financing activities | (3,167,958) | (1,035,510) | |||||||
FCF | 27,794,036 | 35,026,560 | |||||||
Balance | |||||||||
Cash | 941,113 | 688,241 | |||||||
Long term investments | 61,374 | ||||||||
Excess cash | |||||||||
Stockholders' equity | 14,537,586 | 36,042,793 | |||||||
Invested Capital | 34,868,870 | 54,440,447 | |||||||
ROIC | 13.70% | 89.05% | |||||||
ROCE | 14.44% | 76.02% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,074,029,000 | 1,076,680,000 | |||||||
Price | 0.01 176.79% | 0.00 -15.16% | |||||||
Market cap | 10,568,445 176.11% | 3,827,597 -15.16% | |||||||
EV | 22,288,355 | 16,542,602 | |||||||
EBITDA | 9,168,340 | 48,052,198 | |||||||
EV/EBITDA | 2.43 | 0.34 | |||||||
Interest | 2,295,339 | ||||||||
Interest/NOPBT | 5.03% |