Loading...
MISXTORSP
Market cap19mUSD
Jun 17, Last price  
0.49RUB
Name

Tomskaya Raspredelitel'naya Kompaniya PAO

Chart & Performance

D1W1MN
MISX:TORSP chart
P/E
6.18
P/S
0.24
EPS
0.08
Div Yield, %
0.62%
Shrs. gr., 5y
2.94%
Rev. gr., 5y
5.61%
Revenues
8.41b
+15.18%
2,840,243,0004,336,400,0005,638,615,0006,574,567,0006,377,136,0006,567,161,0007,184,113,0006,509,018,0006,185,187,0006,398,924,0006,644,428,0007,181,797,0006,619,046,0007,297,357,0008,405,161,000
Net income
327m
+1,415.90%
158,763,000255,700,000216,988,000374,607,000-83,369,000219,203,000164,907,000845,684,000303,081,000189,058,000103,174,000262,491,000-339,041,00021,556,000326,768,000
CFO
910m
+133.99%
00000730,224,000810,377,000664,436,000764,042,000904,362,000443,714,000733,066,000237,616,000388,841,000909,830,000

Profile

public-stock company Tomsk distribution company transmits and distributes electricity in Russia. It operates 17,864 kilometers of transmission lines; 137 power centers; and 3,148 substations with a transformer capacity of 3,859 MVA. The company was founded in 1952 and is based in Tomsk, Russia. public-stock company Tomsk distribution company is a subsidiary of Rosseti, Public Joint Stock Company.
URL
http://www.trk.tom.ru/
IPO date
Dec 28, 2005
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
8,405,161
15.18%
7,297,357
10.25%
Cost of revenue
5,577,466
5,222,995
Unusual Expense (Income)
NOPBT
2,827,695
2,074,362
NOPBT Margin
33.64%
28.43%
Operating Taxes
96,080
(16,393)
Tax Rate
3.40%
NOPAT
2,731,615
2,090,755
Net income
326,768
1,415.90%
21,556
-106.36%
Dividends
(12,464)
(61)
Dividend yield
1.17%
0.01%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
11,736
11,088
Long-term debt
120,626
259,349
Deferred revenue
(163,026)
Other long-term liabilities
24,268
24,392
Net debt
(124,237)
182,878
Cash flow
Cash from operating activities
909,830
388,841
CAPEX
(609,851)
(558,197)
Cash from investing activities
(597,181)
(551,208)
Cash from financing activities
(143,572)
111,900
FCF
2,528,923
2,131,861
Balance
Cash
256,599
87,522
Long term investments
37
Excess cash
Stockholders' equity
3,736,446
3,424,595
Invested Capital
3,554,203
3,366,434
ROIC
78.94%
60.45%
ROCE
78.70%
58.77%
EV
Common stock shares outstanding
4,415,784
4,311,200
Price
0.24
-5.50%
0.25
-7.96%
Market cap
1,061,996
-3.21%
1,097,200
-9.88%
EV
937,759
1,280,078
EBITDA
3,370,019
2,595,801
EV/EBITDA
0.28
0.49
Interest
17,701
14,079
Interest/NOPBT
0.63%
0.68%