Loading...
MISXUPRO
Market cap1.22bUSD
Jun 17, Last price  
2.00RUB
Name

Yunipro PAO

Chart & Performance

D1W1MN
MISX:UPRO chart
P/E
5.73
P/S
1.06
EPS
0.35
Div Yield, %
0.00%
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
Feb 18, 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
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
118,631,946
12.13%
105,798,884
20.05%
88,129,314
17.01%
Cost of revenue
5,788,706
6,327,709
3,173,095
Unusual Expense (Income)
NOPBT
112,843,240
99,471,175
84,956,219
NOPBT Margin
95.12%
94.02%
96.40%
Operating Taxes
5,556,775
5,047,686
2,059,641
Tax Rate
4.92%
5.07%
2.42%
NOPAT
107,286,465
94,423,489
82,896,578
Net income
22,042,856
3.64%
21,267,722
158.33%
8,232,855
-40.12%
Dividends
(20,000,000)
Dividend yield
12.14%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
184,978
184,978
3,451,721
Long-term debt
1,397,720
1,455,160
1,578,642
Deferred revenue
Other long-term liabilities
1,739,265
1,667,272
1,092,726
Net debt
(48,554,299)
(26,083,426)
4,448,565
Cash flow
Cash from operating activities
31,432,418
34,639,509
27,698,136
CAPEX
(14,193,504)
(5,895,396)
(11,245,906)
Cash from investing activities
(8,496,245)
(4,027,002)
(10,367,776)
Cash from financing activities
(202,821)
(3,499,556)
(17,485,972)
FCF
113,103,169
99,111,878
91,666,361
Balance
Cash
50,136,997
28,576,559
810,637
Long term investments
(852,995)
(228,839)
Excess cash
44,205,400
22,433,620
Stockholders' equity
111,652,850
89,657,718
68,600,664
Invested Capital
110,820,769
106,551,450
111,745,514
ROIC
98.71%
86.51%
71.12%
ROCE
71.65%
74.74%
72.95%
EV
Common stock shares outstanding
63,048,706
63,048,706
63,048,706
Price
2.00
48.85%
1.34
-48.58%
2.61
-6.28%
Market cap
126,034,364
48.85%
84,674,412
-48.58%
164,683,220
-6.28%
EV
77,480,065
58,590,986
169,131,785
EBITDA
121,066,866
107,037,546
92,832,999
EV/EBITDA
0.64
0.55
1.82
Interest
237,410
247,413
115,834
Interest/NOPBT
0.21%
0.25%
0.14%