Stock MSNG MOSENERGO
Add to a list
To use this feature you must be a member
Log inSign up

Financials Mosenergo

Equities

MSNG

RU0008958863

Electric Utilities

End-of-day quote Moscow Micex - RTS
Other stock markets
 06:00:00 2022-07-07 pm EDT 		5-day change 1st Jan Change
1.932 RUB -8.63% Intraday chart for Mosenergo -.--% -.--%
2023 Public Joint Stock Company Mosenergo Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI
2023 Public Joint Stock Company Mosenergo Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Capitalization 1 98,231 103,934 82,149 89,834 82,142 83,394
Enterprise Value (EV) 1 116,079 106,895 60,710 109,938 87,801 97,128
P/E ratio 7.31 x 4.19 x 3.84 x 9.34 x 10.2 x 28.8 x
Yield 3.42% 6.32% 10.1% 5.34% 8.68% 10.6%
Capitalization / Revenue 0.52 x 0.53 x 0.41 x 0.47 x 0.45 x 0.37 x
EV / Revenue 0.61 x 0.55 x 0.31 x 0.58 x 0.49 x 0.43 x
EV / EBITDA 3.76 x 2.4 x 1.43 x 3.28 x 2.65 x 2.44 x
EV / FCF 5.75 x -3,835 x 2.3 x -8.49 x 5.35 x -19.3 x
FCF Yield 17.4% -0.03% 43.6% -11.8% 18.7% -5.17%
Price to Book 0.4 x 0.39 x 0.3 x 0.28 x 0.25 x 0.26 x
Nbr of stocks (in thousands) 39,609,130 39,609,130 39,609,130 39,749,360 39,749,360 39,749,360
Reference price 2 2.480 2.624 2.074 2.260 2.066 2.098
Announcement Date 3/9/17 3/12/18 3/7/19 3/6/20 3/9/21 3/5/22
1RUB in Million2RUB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net sales 1 190,656 196,056 198,870 189,777 180,908 225,158
EBITDA 1 30,907 44,555 42,534 33,481 33,072 39,873
EBIT 1 15,840 29,634 27,577 18,807 10,979 16,655
Operating Margin 8.31% 15.12% 13.87% 9.91% 6.07% 7.4%
Earnings before Tax (EBT) 1 20,449 30,112 27,262 10,611 10,170 4,123
Net income 1 13,438 24,802 21,405 9,599 8,045 2,894
Net margin 7.05% 12.65% 10.76% 5.06% 4.45% 1.29%
EPS 2 0.3393 0.6262 0.5404 0.2420 0.2024 0.0728
Free Cash Flow 1 20,192 -27.88 26,449 -12,946 16,416 -5,023
FCF margin 10.59% -0.01% 13.3% -6.82% 9.07% -2.23%
FCF Conversion (EBITDA) 65.33% - 62.18% - 49.64% -
FCF Conversion (Net income) 150.26% - 123.57% - 204.05% -
Dividend per Share 2 0.0848 0.1660 0.2100 0.1208 0.1794 0.2231
Announcement Date 3/9/17 3/12/18 3/7/19 3/6/20 3/9/21 3/5/22
1RUB in Million2RUB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net Debt 1 17,848 2,961 - 20,104 5,659 13,734
Net Cash position 1 - - 21,439 - - -
Leverage (Debt/EBITDA) 0.5775 x 0.0665 x - 0.6005 x 0.1711 x 0.3444 x
Free Cash Flow 1 20,192 -27.9 26,449 -12,946 16,416 -5,023
ROE (net income / shareholders' equity) 5.63% 9.69% 7.88% 3.18% 2.45% 0.9%
ROA (Net income/ Total Assets) 2.95% 5.5% 5.2% 3.17% 1.67% 2.65%
Assets 1 455,865 450,954 411,698 302,502 480,528 109,269
Book Value Per Share 2 6.200 6.720 6.990 8.210 8.300 7.950
Cash Flow per Share 2 0.2500 0.5200 0.4100 0.2900 0.1900 0
Capex 1 11,111 15,239 16,675 15,890 15,883 22,661
Capex / Sales 5.83% 7.77% 8.38% 8.37% 8.78% 10.06%
Announcement Date 3/9/17 3/12/18 3/7/19 3/6/20 3/9/21 3/5/22
1RUB in Million2RUB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Electric Utilities

1st Jan change Capi.
MOSENERGO Stock Mosenergo
-.--% 834M
NEXTERA ENERGY Stock NextEra Energy
+8.64% 136B
SOUTHERN COMPANY Stock Southern Company
+4.41% 80.06B
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
Other Electric Utilities
  1. Stock Market
  2. Equities
  3. MSNG Stock
  4. Financials Mosenergo