Stock KUBE ROSSETI KUBAN
Add to a list
To use this feature you must be a member
Log inSign up

Financials Rosseti Kuban

Equities

KUBE

RU0009046767

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
56.9 RUB -.--% Intraday chart for Rosseti Kuban -.--% -.--%
Mar. 18 Rosseti Kuban PJSC Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Rosseti Kuban PJSC Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 14,825 21,284 23,058 22,652 19,475 20,672
Enterprise Value (EV) 1 37,299 43,717 51,839 46,581 40,202 30,329
P/E ratio 18.5 x 6.57 x -18.6 x 12.2 x 3.49 x 3.18 x
Yield 0.97% 2.99% - 4.08% 13.2% -
Capitalization / Revenue 0.32 x 0.42 x 0.47 x 0.39 x 0.3 x 0.28 x
EV / Revenue 0.8 x 0.86 x 1.05 x 0.8 x 0.63 x 0.4 x
EV / EBITDA 4.7 x 4.59 x 10.7 x 5.17 x 2.92 x 1.98 x
EV / FCF -85.9 x -22.8 x 122 x 9.1 x 10.5 x -12.6 x
FCF Yield -1.16% -4.38% 0.82% 11% 9.48% -7.94%
Price to Book 0.51 x 0.61 x 0.7 x 0.64 x 0.51 x 0.46 x
Nbr of stocks (in thousands) 303,793 334,658 334,658 340,625 342,258 363,300
Reference price 2 48.80 63.60 68.90 66.50 56.90 56.90
Announcement Date 3/18/19 3/13/20 3/10/21 3/17/22 3/21/23 3/18/24
1RUB in Million2RUB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 46,458 51,077 49,562 58,015 64,243 75,079
EBITDA 1 7,942 9,524 4,850 9,001 13,778 15,326
EBIT 1 4,429 5,835 590.8 4,655 9,067 10,274
Operating Margin 9.53% 11.42% 1.19% 8.02% 14.11% 13.68%
Earnings before Tax (EBT) 1 1,664 4,200 -1,045 2,961 7,550 9,331
Net income 1 799.9 3,021 -1,240 1,864 5,698 6,818
Net margin 1.72% 5.91% -2.5% 3.21% 8.87% 9.08%
EPS 2 2.633 9.683 -3.706 5.447 16.28 17.89
Free Cash Flow 1 -434.1 -1,916 423.6 5,120 3,812 -2,408
FCF margin -0.93% -3.75% 0.85% 8.82% 5.93% -3.21%
FCF Conversion (EBITDA) - - 8.74% 56.88% 27.66% -
FCF Conversion (Net income) - - - 274.6% 66.89% -
Dividend per Share 2 0.4728 1.903 - 2.713 7.485 -
Announcement Date 3/18/19 3/13/20 3/10/21 3/17/22 3/21/23 3/18/24
1RUB in Million2RUB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 22,474 22,433 28,782 23,929 20,728 9,657
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.83 x 2.355 x 5.935 x 2.658 x 1.504 x 0.6301 x
Free Cash Flow 1 -434 -1,916 424 5,120 3,812 -2,408
ROE (net income / shareholders' equity) 2.79% 9.5% -3.68% 5.46% 15% 15.1%
ROA (Net income/ Total Assets) 4.16% 5.25% 0.5% 3.81% 6.9% 6.63%
Assets 1 19,245 57,588 -245,732 48,975 82,565 102,897
Book Value Per Share 2 95.20 104.0 98.00 104.0 111.0 125.0
Cash Flow per Share 2 7.260 5.130 2.250 5.800 11.50 32.90
Capex 1 6,790 4,600 4,922 6,014 10,956 15,199
Capex / Sales 14.61% 9.01% 9.93% 10.37% 17.05% 20.24%
Announcement Date 3/18/19 3/13/20 3/10/21 3/17/22 3/21/23 3/18/24
1RUB in Million2RUB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Fossil Fuel Electric Utilities

1st Jan change Capi.
ROSSETI KUBAN Stock Rosseti Kuban
-.--% 247M
TENAGA NASIONAL Stock Tenaga Nasional
+18.73% 14.47B
CHINA POWER INTERNATIONAL DEVELOPMENT LIMITED Stock China Power International Development Limited
+9.06% 5.01B
SHENZHEN ENERGY GROUP CO., LTD. Stock Shenzhen Energy Group Co., Ltd.
+11.63% 4.74B
ENEVA S.A. Stock Eneva S.A.
-7.27% 3.96B
SHANGHAI ELECTRIC POWER CO., LTD. Stock Shanghai Electric Power Co., Ltd.
+8.98% 3.51B
HUADIAN ENERGY COMPANY LIMITED Stock Huadian Energy Company Limited
-0.92% 2.26B
GCL ENERGY TECHNOLOGY CO.,LTD. Stock GCL Energy Technology Co.,Ltd.
-21.49% 2.04B
JOINTO ENERGY INVESTMENT CO., LTD. HEBEI Stock Jointo Energy Investment Co., Ltd. Hebei
+42.71% 1.71B
SHIKOKU ELECTRIC POWER COMPANY, INCORPORATED Stock Shikoku Electric Power Company, Incorporated
+29.50% 1.54B
Fossil Fuel Electric Utilities
  1. Stock Market
  2. Equities
  3. KUBE Stock
  4. Financials Rosseti Kuban