Loading...
MISX
UPRO
Market cap1.89bUSD
Mar 04, Last price  
2.57RUB
1D
7.65%
1Q
57.14%
Jan 2017
-10.56%
IPO
-2.87%
Name

Yunipro PAO

Chart & Performance

D1W1MN
No data to show
P/E
7.36
P/S
1.37
EPS
0.35
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
8.81%
Revenues
118.63b
+12.13%
21,669,127,00026,110,479,00031,460,784,00038,013,337,00042,890,097,00050,321,877,00066,089,285,00075,023,210,00078,780,504,00077,693,134,00076,705,554,00078,031,936,00076,521,542,00077,777,008,00080,279,710,00075,316,709,00088,129,314,000105,798,884,000118,631,946,000
Net income
22.04b
+3.64%
-17,737,0005,314,024,0001,488,810,0006,078,741,0005,515,436,00010,248,820,00014,606,661,00018,255,148,00014,374,747,00016,813,434,00013,676,222,0005,166,446,00033,608,870,00016,617,914,00018,856,247,00013,749,717,0008,232,855,00021,267,722,00022,042,856,000
CFO
31.43b
-9.26%
2,286,522,000730,374,00002,561,838,0002,312,522,00013,208,405,00022,526,726,00023,461,555,00023,931,997,00023,382,518,00022,428,336,00023,536,661,00033,531,495,00025,506,488,00023,373,257,00022,099,594,00027,698,136,00034,639,509,00031,432,418,000
Dividend
Dec 16, 20210.190329 RUB/sh
Earnings
Apr 28, 2025

Profile

Public Joint-Stock Company Unipro engages in the production and sale of electricity, and power and heat energy in Russia. It operates five power plants with a total installed capacity of 11,245 megawatts. The company sells electricity on the wholesale electricity and capacity market; and provides distributed power solutions. It is also involved in engineering activities. The company was formerly known as Open Joint-Stock Company E.ON Russia and changed its name to Public Joint-Stock Company Unipro in June 2016. The company was founded in 2005 and is headquartered in Moscow, Russia. Public Joint-Stock Company Unipro is a subsidiary of Uniper SE.
URL
https://unipro.energy/
IPO date
Aug 15, 2006
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
118,631,946
12.13%
105,798,884
20.05%
Cost of revenue
5,788,706
6,327,709
Unusual Expense (Income)
NOPBT
112,843,240
99,471,175
NOPBT Margin
95.12%
94.02%
Operating Taxes
5,556,775
5,047,686
Tax Rate
4.92%
5.07%
NOPAT
107,286,465
94,423,489
Net income
22,042,856
3.64%
21,267,722
158.33%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
184,978
184,978
Long-term debt
1,397,720
1,455,160
Deferred revenue
Other long-term liabilities
1,739,265
1,667,272
Net debt
(48,554,299)
(26,083,426)
Cash flow
Cash from operating activities
31,432,418
34,639,509
CAPEX
(14,193,504)
(5,895,396)
Cash from investing activities
(8,496,245)
(4,027,002)
Cash from financing activities
(202,821)
(3,499,556)
FCF
113,103,169
99,111,878
Balance
Cash
50,136,997
28,576,559
Long term investments
(852,995)
Excess cash
44,205,400
22,433,620
Stockholders' equity
111,652,850
89,657,718
Invested Capital
110,820,769
106,551,450
ROIC
98.71%
86.51%
ROCE
71.65%
74.74%
EV
Common stock shares outstanding
63,048,706
63,048,706
Price
2.00
48.85%
1.34
-48.58%
Market cap
126,034,364
48.85%
84,674,412
-48.58%
EV
77,480,065
58,590,986
EBITDA
121,066,866
107,037,546
EV/EBITDA
0.64
0.55
Interest
237,410
247,413
Interest/NOPBT
0.21%
0.25%