Stock IRGZ IRKUTSKOF ENERGETICS AND ELECTRIFICATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Irkutskof Energetics and Electrification

Equities

IRGZ

RU0008960828

Electric Utilities

Delayed Moscow Micex - RTS
Other stock markets
 10:39:49 2022-02-21 am EST 		5-day change 1st Jan Change
14.02 RUB -1.13% Intraday chart for Irkutskof Energetics and Electrification -.--% -.--%
2023 Irkutsk Public Joint Stock Company of Energetics and Electrification cancelled the transaction announced on February 7, 2023 CI
2022 Irkutsk Public Joint Stock Company of Energetics and Electrification Reports Earnings Results for the Half Year Ended June 30, 2022 CI

Valuation

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Capitalization 1 69,403 78,470 67,470 63,880 55,141 72,473
Enterprise Value (EV) 1 149,074 162,485 149,209 139,601 238,251 262,064
P/E ratio 4.71 x 3.81 x 7.96 x 5.81 x 41.6 x 69.3 x
Yield - - - - - -
Capitalization / Revenue 0.52 x 0.57 x 0.56 x 0.54 x 0.48 x 0.55 x
EV / Revenue 1.11 x 1.19 x 1.24 x 1.19 x 2.07 x 1.99 x
EV / EBITDA 5.1 x 4.48 x 6.26 x 5.59 x 10.5 x 11.8 x
EV / FCF 12.4 x 13.8 x -328 x 123 x -71.2 x 21.5 x
FCF Yield 8.07% 7.26% -0.31% 0.81% -1.4% 4.65%
Price to Book 1.76 x 1.27 x 0.96 x 0.78 x 0.61 x 0.63 x
Nbr of stocks (in thousands) 4,602,319 4,602,319 4,602,319 4,602,319 4,761,722 4,761,722
Reference price 2 15.08 17.05 14.66 13.88 11.58 15.22
Announcement Date 4/19/17 4/25/19 4/25/19 4/27/20 4/27/21 3/1/22
1RUB in Million2RUB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net sales 1 134,479 136,974 120,407 117,253 115,076 131,829
EBITDA 1 29,238 36,231 23,847 24,976 22,618 22,253
EBIT 1 23,415 30,603 18,164 19,316 16,951 16,525
Operating Margin 17.41% 22.34% 15.09% 16.47% 14.73% 12.54%
Earnings before Tax (EBT) 1 20,393 29,255 13,089 16,659 5,596 4,605
Net income 1 15,047 21,327 8,768 11,373 1,324 1,046
Net margin 11.19% 15.57% 7.28% 9.7% 1.15% 0.79%
EPS 2 3.204 4.480 1.842 2.389 0.2781 0.2195
Free Cash Flow 1 12,030 11,792 -455.4 1,137 -3,347 12,199
FCF margin 8.95% 8.61% -0.38% 0.97% -2.91% 9.25%
FCF Conversion (EBITDA) 41.15% 32.55% - 4.55% - 54.82%
FCF Conversion (Net income) 79.95% 55.29% - 10% - 1,166.24%
Dividend per Share - - - - - -
Announcement Date 4/19/17 4/25/19 4/25/19 4/27/20 4/27/21 3/1/22
1RUB in Million2RUB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net Debt 1 79,671 84,015 81,739 75,721 183,110 189,591
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.725 x 2.319 x 3.428 x 3.032 x 8.096 x 8.52 x
Free Cash Flow 1 12,030 11,792 -455 1,137 -3,347 12,199
ROE (net income / shareholders' equity) 39.3% 41.6% 13.6% 15.5% 2.23% 1.08%
ROA (Net income/ Total Assets) 10.5% 11.6% 6.24% 6.25% 4.14% 3.07%
Assets 1 142,895 183,134 140,448 182,076 32,018 34,084
Book Value Per Share 2 8.580 13.40 15.20 17.90 19.00 24.10
Cash Flow per Share 2 0.5400 0.3200 0.6400 1.000 1.450 2.550
Capex 1 5,860 4,340 4,856 8,683 11,130 16,617
Capex / Sales 4.36% 3.17% 4.03% 7.41% 9.67% 12.6%
Announcement Date 4/19/17 4/25/19 4/25/19 4/27/20 4/27/21 3/1/22
1RUB in Million2RUB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Electric Utilities

1st Jan change Capi.
IRKUTSKOF ENERGETICS AND ELECTRIFICATION Stock Irkutskof Energetics and Electrification
-.--% 726M
NEXTERA ENERGY Stock NextEra Energy
+8.64% 136B
IBERDROLA, S.A. Stock Iberdrola, S.A.
-2.19% 77.98B
DUKE ENERGY CORPORATION Stock Duke Energy Corporation
+0.69% 75.38B
ENEL S.P.A. Stock Enel S.p.A.
-8.92% 66.47B
CONSTELLATION ENERGY CORPORATION Stock Constellation Energy Corporation
+61.15% 59.36B
AMERICAN ELECTRIC POWER COMPANY, INC. Stock American Electric Power Company, Inc.
+4.97% 44.9B
DOMINION ENERGY, INC. Stock Dominion Energy, Inc.
+7.34% 42.26B
GE VERNOVA INC. Stock GE Vernova Inc.
0.00% 41.94B
EXELON CORPORATION Stock Exelon Corporation
+3.96% 37.31B
Other Electric Utilities
  1. Stock Market
  2. Equities
  3. IRGZ Stock
  4. Financials Irkutskof Energetics and Electrification