Stock MRSB MORDOVIA ENERGY RETAIL COMPANY
Add to a list
To use this feature you must be a member
Log inSign up

Financials Mordovia Energy Retail Company

Equities

MRSB

RU000A0D9AJ7

Electric Utilities

End-of-day quote Moscow Micex - RTS
Other stock markets
 03:30:00 08/07/2022 am IST 		5-day change 1st Jan Change
0.325 RUB +1.25% Intraday chart for Mordovia Energy Retail Company -.--% -.--%
2022 Mordovia Energy Retail Company Public Joint-Stock Company Reports Earnings Results for the Nine Months Ended September 30, 2022 CI
2021 Mordovia Energy Retail Company Public Joint-Stock Company Reports Earnings Results for the Nine Months Ended September 30, 2021 CI

Valuation

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Capitalization 1 747.8 673.9 529.9 470.8 488.2 551.5
Enterprise Value (EV) 1 1,282 1,128 1,015 948 866.8 956.7
P/E ratio 24.1 x 18.8 x 12.3 x 10.2 x 6.61 x 3.88 x
Yield 9.35% 2.33% - - 10.2% 5.63%
Capitalization / Revenue 0.12 x 0.1 x 0.08 x 0.07 x 0.07 x 0.08 x
EV / Revenue 0.21 x 0.17 x 0.16 x 0.15 x 0.12 x 0.14 x
EV / EBITDA 13.4 x 12.2 x 10.8 x 11.9 x 9.64 x 7.49 x
EV / FCF -9.19 x 34.6 x -38.3 x -82 x 9.74 x -20.5 x
FCF Yield -10.9% 2.89% -2.61% -1.22% 10.3% -4.87%
Price to Book 8.29 x 5.34 x 4.12 x 3.04 x 2.46 x 2.28 x
Nbr of stocks (in thousands) 13,45,038 13,45,038 13,45,038 13,45,038 13,45,038 13,45,038
Reference price 2 0.5560 0.5010 0.3940 0.3500 0.3630 0.4100
Announcement Date 20/03/17 26/03/18 22/03/19 10/03/20 11/03/21 22/03/22
1RUB in Million2RUB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net sales 1 6,254 6,504 6,421 6,493 7,007 6,949
EBITDA 1 96.05 92.2 94.06 79.91 89.93 127.7
EBIT 1 67.78 64.6 52.77 35.34 42.88 69.38
Operating Margin 1.08% 0.99% 0.82% 0.54% 0.61% 1%
Earnings before Tax (EBT) 1 61.92 62.39 61.41 54.83 102.8 187.8
Net income 1 31.1 35.86 43.13 46.33 73.85 142
Net margin 0.5% 0.55% 0.67% 0.71% 1.05% 2.04%
EPS 2 0.0231 0.0267 0.0321 0.0344 0.0549 0.1056
Free Cash Flow 1 -139.6 32.63 -26.48 -11.56 88.97 -46.59
FCF margin -2.23% 0.5% -0.41% -0.18% 1.27% -0.67%
FCF Conversion (EBITDA) - 35.39% - - 98.94% -
FCF Conversion (Net income) - 90.98% - - 120.48% -
Dividend per Share 2 0.0520 0.0116 - - 0.0372 0.0231
Announcement Date 20/03/17 26/03/18 22/03/19 10/03/20 11/03/21 22/03/22
1RUB in Million2RUB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net Debt 1 535 454 485 477 379 405
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.566 x 4.926 x 5.157 x 5.973 x 4.21 x 3.173 x
Free Cash Flow 1 -140 32.6 -26.5 -11.6 89 -46.6
ROE (net income / shareholders' equity) 41.6% 33.2% 33.9% 32.7% 41.8% 67.1%
ROA (Net income/ Total Assets) 3.48% 3.2% 2.62% 1.69% 1.98% 3.1%
Assets 1 894.5 1,121 1,647 2,742 3,722 4,585
Book Value Per Share 2 0.0700 0.0900 0.1000 0.1200 0.1500 0.1800
Cash Flow per Share 2 0.0300 0.0200 0.0100 0.0200 0.0400 0.0500
Capex 1 89.5 51.9 39.3 34.8 109 68.2
Capex / Sales 1.43% 0.8% 0.61% 0.54% 1.55% 0.98%
Announcement Date 20/03/17 26/03/18 22/03/19 10/03/20 11/03/21 22/03/22
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.
MORDOVIA ENERGY RETAIL COMPANY Stock Mordovia Energy Retail Company
-.--% 48.92L
NEXTERA ENERGY Stock NextEra Energy
+20.28% 15TCr
SOUTHERN COMPANY Stock Southern Company
+12.16% 8.6TCr
IBERDROLA, S.A. Stock Iberdrola, S.A.
+2.15% 8.16TCr
DUKE ENERGY CORPORATION Stock Duke Energy Corporation
+5.48% 7.9TCr
ENEL S.P.A. Stock Enel S.p.A.
-5.84% 6.88TCr
CONSTELLATION ENERGY CORPORATION Stock Constellation Energy Corporation
+83.85% 6.77TCr
GE VERNOVA INC. Stock GE Vernova Inc.
0.00% 4.66TCr
AMERICAN ELECTRIC POWER COMPANY, INC. Stock American Electric Power Company, Inc.
+8.35% 4.64TCr
DOMINION ENERGY, INC. Stock Dominion Energy, Inc.
+7.30% 4.23TCr
Other Electric Utilities
  1. Stock Market
  2. Equities
  3. MRSB Stock
  4. Financials Mordovia Energy Retail Company