Bashinformsvyaz PJSC

BISVP.ME

BISVP.MEBashinformsvyaz PJSC RU flag

Moscow Stock Exchange

7.28

RUB

+0.01

(+0.14%)

6.91BMarket Cap

Mar 31Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

Return %

Stock

S&P500

-7.85

18.57

-3.45

40.07

84.30

86.07

Use logarithmic scale

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	6.19	6.5	6.52	6.83	6.88	6.97	7.13	6.68	9.32	15.94	6.35	5.86	6.35	4.54
Basic EPS, GAAP	0.74	1.04	0.88	0.83	1.41	0.88	0.93	1.57	2.2	0.96	3.05	1.31	1.71	0.23
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	2.32	2.51	-0.14	- -	- -	- -
Dividend per Share	0.05	0.07	0.15	0.2	0.01	0.55	0.43	0.45	0.75	0.78	0.34	3.71	0.4	- -
Book Value per Share	7.24	8.2	8.88	9.6	11.01	11.48	11.86	12.82	11.81	12.18	11.13	15.18	16.84	12.3
Tangible Book Value per Share	8.06	9.01	9.62	10.32	11.7	11.92	12.25	13.09	7.29	4.66	9.8	18.32	19.95	5.76
Basic Weighted Avg Shares	949	949	965	958	960	949	966	985	1,036	1,016	962	949	949	985
Sales/Revenue/Turnover	5,874	6,168	6,298	6,543	6,600	6,614	6,887	6,581	9,660	16,192	6,104	5,559	6,030	4,470
Operating Margin (%)	0.67	21.84	21.49	17.55	9.15	17.45	29.5	24.58	23.64	15.64	20.47	-1.41	-1.57	14.7
Depreciation Expense	- -	- -	184	180	155	- -	- -	- -	1,700	3,168	3,551	- -	- -	- -
Net Income, GAAP	700	987	849	795	1,353	834	898	1,548	2,284	977	2,934	1,268	1,649	223
Effective Tax Rate (%)	15.76	23.13	23.11	18.58	8.38	23.56	35.34	15.2	26.75	43.27	12.18	3.69	1.04	9.85
Profit Margin (%)	11.92	16.01	13.49	12.15	20.51	12.62	13.04	23.53	23.64	6.04	48.06	22.82	27.35	4.99
Working Capital	-1,947	-249	1,110	2,151	2,291	1,487	1,998	-1,306	2,103	-919	-3,977	-5,756	1,302	1,163
LT Debt	249	1,889	1,709	1,401	1	2,512	4,410	3,205	8,617	11,155	3,400	490	6,507	12,123
Total Equity	7,652	8,553	9,290	9,889	11,232	11,476	11,957	13,046	15,242	16,859	20,247	17,456	19,028	16,645
Return on Invested Capital (%)	0.35	9.74	9.45	8.26	4.74	6.9	8.61	7.81	7.75	5	3.34	-0.26	-0.37	3.83
Return on Capital (%)	9.09	10.47	8.47	7.63	12.49	6.85	6.05	9.05	14.84	5.59	10.49	5.77	7.65	8.73
Return on Common Equity (%)	10.68	13.48	10.39	8.95	13.7	7.78	8.04	12.86	18.37	7.94	25.42	9.91	10.7	1.7

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	5.63%	10.33%	8.48%
Net Income, GAAP	26.92%	32.74%	30.03%
Free Cash Flow	- -	- -	- -
Total Cash Common Dividend	555.74%	180.74%	-89.92%
Total Equity	7.83%	8.55%	9%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

Sector: Communication Services
Industry: Telecommunications Services
Address
IPO Date: Apr 23, 2010
Similar Companies: Etihad Atheeb Telecommunication Company (7040.SR)
Orange S.A. (FNCTF)
Bliss Intelligence Public Company Limited (BLISS.BK)
Maxis Berhad (6012.KL)
Telefix Communications Holdings, Inc. (TLFX)
PT Visi Telekomunikasi Infrastruktur Tbk (GOLD.JK)
Business: Bashinformsvyaz PJSC is a telecom operator in the Ural region of Russia. It provides services such as fixed-line communication services; internet services, and television services.

	Dec'20	Mar'21	Jun'21
ST Debt	1,539	1,539	4,154
LT Borrowings	7,610	7,823	11,543
LT Finance Leases	- -	- -	580
Preferred Equity and Hybrid Capital	- -	- -	36
Shares Outstanding	985	985	985
Market Capitalization	8,285	8,325	8,315

	Dec'20	Mar'21	Jun'21
Total Current Assets	2,742	2,228	12,143
Accounts Receivable, Net	697	929	1,315
Cash, Cash Equivalents & STI	1,366	644	713
Inventories	283	283	1,433
Total Current Liabilities	3,812	2,987	10,980
Payables & Accruals	- -	- -	- -
ST Debt	1,539	1,539	4,154
Deferred Revenue	- -	- -	- -

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	6.19	6.5	6.52	6.83	6.88	6.97	7.13	6.68	9.32	15.94	6.35	5.86	6.35	4.54
Basic EPS, GAAP	0.74	1.04	0.88	0.83	1.41	0.88	0.93	1.57	2.2	0.96	3.05	1.31	1.71	0.23
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	2.32	2.51	-0.14	- -	- -	- -
Dividend per Share	0.05	0.07	0.15	0.2	0.01	0.55	0.43	0.45	0.75	0.78	0.34	3.71	0.4	- -
Book Value per Share	7.24	8.2	8.88	9.6	11.01	11.48	11.86	12.82	11.81	12.18	11.13	15.18	16.84	12.3
Tangible Book Value per Share	8.06	9.01	9.62	10.32	11.7	11.92	12.25	13.09	7.29	4.66	9.8	18.32	19.95	5.76
Basic Weighted Avg Shares	949	949	965	958	960	949	966	985	1,036	1,016	962	949	949	985
Sales/Revenue/Turnover	5,874	6,168	6,298	6,543	6,600	6,614	6,887	6,581	9,660	16,192	6,104	5,559	6,030	4,470
Operating Margin (%)	0.67	21.84	21.49	17.55	9.15	17.45	29.5	24.58	23.64	15.64	20.47	-1.41	-1.57	14.7
Depreciation Expense	- -	- -	184	180	155	- -	- -	- -	1,700	3,168	3,551	- -	- -	- -
Net Income, GAAP	700	987	849	795	1,353	834	898	1,548	2,284	977	2,934	1,268	1,649	223
Effective Tax Rate (%)	15.76	23.13	23.11	18.58	8.38	23.56	35.34	15.2	26.75	43.27	12.18	3.69	1.04	9.85
Profit Margin (%)	11.92	16.01	13.49	12.15	20.51	12.62	13.04	23.53	23.64	6.04	48.06	22.82	27.35	4.99
Working Capital	-1,947	-249	1,110	2,151	2,291	1,487	1,998	-1,306	2,103	-919	-3,977	-5,756	1,302	1,163
LT Debt	249	1,889	1,709	1,401	1	2,512	4,410	3,205	8,617	11,155	3,400	490	6,507	12,123
Total Equity	7,652	8,553	9,290	9,889	11,232	11,476	11,957	13,046	15,242	16,859	20,247	17,456	19,028	16,645
Return on Invested Capital (%)	0.35	9.74	9.45	8.26	4.74	6.9	8.61	7.81	7.75	5	3.34	-0.26	-0.37	3.83
Return on Capital (%)	9.09	10.47	8.47	7.63	12.49	6.85	6.05	9.05	14.84	5.59	10.49	5.77	7.65	8.73
Return on Common Equity (%)	10.68	13.48	10.39	8.95	13.7	7.78	8.04	12.86	18.37	7.94	25.42	9.91	10.7	1.7

Bashinformsvyaz PJSC

Growth Rates

(avg. rate of change)

Company Description

Capital Structure

Working Capital

Growth Rates

(avg. rate of change)

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year

Year	Q1	Q2	Q3	Q4	FY
2021	1,352	- -	- -	- -	6,104
2022	1,328	- -	- -	- -	5,559
2023	1,279	- -	- -	- -	6,030

Year	Q1	Q2	Q3	Q4	FY
2021	-0.07	- -	- -	- -	3.05
2022	-0.15	- -	- -	- -	1.31
2023	0.15	- -	- -	- -	1.71