Loading...
MISXVRSB
Market cap94mUSD
Jun 17, Last price  
563.50RUB
Name

TNS Energo Voronezh PAO

Chart & Performance

D1W1MN
MISX:VRSB chart
P/E
21.28
P/S
0.97
EPS
26.48
Div Yield, %
3.41%
Shrs. gr., 5y
5.92%
Rev. gr., 5y
5.26%
Revenues
32.75b
+1.33%
9,417,907,00010,994,773,00017,809,214,00019,085,064,00015,672,570,00018,577,883,00020,153,948,00021,317,239,00023,488,525,00025,340,634,00027,557,056,00028,587,933,00029,854,395,00032,318,344,00032,747,473,000
Net income
1.49b
+127.81%
47,824,00020,563,00060,846,000115,403,000128,791,00070,692,00069,488,00095,152,00096,334,000102,241,000107,689,000175,212,000294,489,000652,598,0001,486,713,000
CFO
1.49b
+130,076.93%
0015,421,000-592,3441,088,059416,661-430,554-200,464129,199-249,271396,5651,142,0711,486,713,000
Dividend
May 19, 20234.67491 RUB/sh
Earnings
Apr 25, 2025

Profile

Public Joint-stock Company “TNS energo Voronezh” purchases and sells electricity to individuals in the retail electricity market of the region in Russia. The Company also sells surplus electricity and capacity on the wholesale electricity market. As of December 31, 2020, it served 26,790 legal entities and 1,087,022 individuals. The company was formerly known as Joint-stock company Voronezh energy selling company and changed its name to Public Joint-stock Company TNS energo Voronezh in June 2015. The company was founded in 1935 and is based in Voronezh, Russia. Public Joint-stock Company “TNS energo Voronezh” is a subsidiary of Public Joint Stock Company Group of Companies TNS energo.
URL
https://voronezh.tns-e.ru
IPO date
Feb 25, 2010
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
32,747,473
1.33%
32,318,344
8.25%
Cost of revenue
30,946,464
32,341,109
Unusual Expense (Income)
NOPBT
1,801,009
(22,765)
NOPBT Margin
5.50%
Operating Taxes
357,576
168,877
Tax Rate
19.85%
NOPAT
1,443,433
(191,642)
Net income
1,486,713
127.81%
652,598
121.60%
Dividends
(1,079,810)
(66)
Dividend yield
24.20%
0.00%
Proceeds from repurchase of equity
29,619
24,771
BB yield
-0.66%
-0.90%
Debt
Debt current
1,191
250,080
Long-term debt
13,093
13,055
Deferred revenue
Other long-term liabilities
Net debt
(2,104,271)
(210,502)
Cash flow
Cash from operating activities
1,486,713
1,142
CAPEX
(167)
(105)
Cash from investing activities
(186,551)
106,459
Cash from financing activities
(1,308,082)
(1,365,805)
FCF
1,078,301
159,718
Balance
Cash
981,575
472,186
Long term investments
1,136,980
1,451
Excess cash
481,181
Stockholders' equity
1,631,477
1,227,975
Invested Capital
1,082,576
1,461,029
ROIC
113.50%
ROCE
115.17%
EV
Common stock shares outstanding
74,868
56,150
Price
59.60
21.14%
49.20
13.10%
Market cap
4,462,115
61.52%
2,762,593
13.11%
EV
2,357,844
2,552,091
EBITDA
1,801,057
(22,731)
EV/EBITDA
1.31
Interest
39,440
117,234
Interest/NOPBT
2.19%