1. Russian Federation Stocks

  2. •

    Utilities

  3. •

    Regulated Electric
Rosseti, Public Joint Stock Company

Rosseti, Public Joint Stock Company

RSTI.ME
Rosseti, Public Joint Stock CompanyRU flagMoscow Stock Exchange
0.60
RUB
+0.00
- -
120.07BMarket Cap
Rosseti, Public Joint Stock Company
RSTI.ME
(Moscow Stock Exchange)

Recent

price

0.60

P/E

ratio

- -

div

yld

- -

ROIC.AI

2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
TTM
FRC
10.54
13.44
14.57
12.97
4.71
4.72
4.79
4.72
4.81
5.14
5.13
4.99
5.38
Revenue per Share
0.32
0.53
0.54
0.36
-0.82
-0.1
0.4
0.39
0.52
0.46
0.38
0.22
0.29
Basic EPS, GAAP
-0.04
0.02
-0.81
1.85
-0.73
-0.27
-0.11
-0.11
-0.02
0.09
0.12
- -
0.59
Free Cash Flow per Basic Share
0.01
0.01
0.04
0.03
0.02
0.01
0.01
0.05
0.05
0.06
0.02
0.09
0.02
Dividend per Share
4.69
5.52
5.8
5.75
3.48
3.41
3.82
3.76
4.17
4.47
4.78
4.9
5.22
Book Value per Share
8.04
9.42
10.09
10.22
6.48
6.4
7.19
6.73
7.14
7.42
7.79
7.97
8.42
Tangible Book Value per Share
43,561
41,614
43,561
47,934
161,324
160,157
159,900
191,321
197,087
198,825
200,900
200,900
200,900
Basic Weighted Avg Shares
459,011
559,496
634,608
621,473
759,706
755,495
765,808
903,933
948,344
1,021,602
1,029,654
1,001,517
1,081,011
Sales/Revenue/Turnover
10.17
9.66
10.55
9.85
14.46
15.18
19.28
20.93
22.03
17.58
15.72
13.23
14.71
Operating Margin (%)
40,097
46,025
54,075
61,499
115,942
125,910
100,529
113,766
109,287
116,124
129,413
139,488
146,116
Depreciation Expense
13,742
22,168
23,438
17,355
-132,113
-15,355
64,036
74,615
102,315
90,985
76,773
43,872
58,694
Net Income, GAAP
22.82
26.65
27.38
28.25
- -
- -
28.24
17.94
22.79
24.95
25.71
27.2
26.19
Effective Tax Rate (%)
2.99
3.96
3.69
2.79
-17.39
-2.03
8.36
8.25
10.79
8.91
7.46
4.38
5.43
Profit Margin (%)
-81,251
-65,337
-37,464
-42,949
-21,291
-94,588
-65,107
-64,336
-36,842
-24,580
-93,519
-136,161
-71,282
Working Capital
83,342
120,649
168,831
188,763
492,229
485,409
465,439
472,057
506,990
480,989
464,709
499,043
502,543
LT Debt
354,182
395,841
443,877
494,686
1,061,691
1,038,804
1,168,895
1,304,639
1,423,561
1,494,962
1,584,105
1,623,294
1,711,804
Total Equity
- -
7.55
8.17
6.5
- -
- -
6.47
8.83
8.63
6.89
5.93
4.63
5.43
Return on Invested Capital (%)
- -
3.35
2.45
1.73
- -
- -
4.88
4.91
5.34
4.29
3.79
2.54
2.53
Return on Capital (%)
- -
10.21
9.72
6.57
-31.55
-2.77
11.06
11.21
13.28
10.64
8.31
4.51
5.74
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Mar'21
Jun'21
Sep'21
ST Debt
61,024
50,032
59,007
LT Borrowings
455,495
462,599
462,991
LT Finance Leases
39,662
39,911
39,552
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
198,825
198,825
198,825
Market Capitalization
293,222
262,690
257,011

Working Capital

FRC

•

in mil. unless spec.
Mar'21
Jun'21
Sep'21
Total Current Assets
293,515
318,342
336,677
Cash, Cash Equivalents & STI
90,648
122,422
136,946
Accounts Receivable, Net
114,431
102,380
104,519
Inventories
43,889
46,465
44,554
Total Current Liabilities
402,360
407,807
407,959
Payables & Accruals
- -
- -
- -
ST Debt
61,024
50,032
59,007
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
18.28%
6.84%
2.47%
Free Cash Flow
-635.8%
-153.68%
-100.89%
Net Income, GAAP
-150.28%
-3.18%
-42.85%
Sales/Revenue/Turnover
6.31%
5.75%
-2.73%
Total Cash Common Dividend
88.26%
125.85%
258.86%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2019
265,526
234,526
234,173
295,429
1,029,654
2020
262,465
219,848
237,004
282,200
1,001,517
2021
285,998
251,496
261,317
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2019
0.14
0.1
0.11
- -
0.38
2020
0.13
0.05
0.1
- -
0.22
2021
0.13
0.1
0.12
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2019
- -
0.01
0.02
- -
0.02
2020
- -
- -
0.08
- -
0.09
2021
- -
- -
0.02
- -
- -
Similar Companies
Equatorial Pará Distribuidora de Energia S.A. (EQPA6.SA)
Leshan Electric Power Co.,Ltd (600644.SS)
Entergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 2052 (ENJ)
Pacific Gas and Electric Company (PCG-PE)
Public Power Corporation S.A. (PUPOF)
The Southern Company JR 2017B NT 77 (SOJC)
Business
Public Joint Stock Company Rosseti (PJSC Rosseti) operates as Russia's leading electricity transmission and distribution grid company, managing an extensive network of interregional and regional distribution grid companies (IDGCs/RDGCs), research institutes, design and construction entities; it provides electricity transmission services to regional distribution companies, retail suppliers and large industrial enterprises; technological connection services for new consumers and distributed generation sources; and maintenance of power infrastructure including 2.37 million kilometers of transmission lines and 517,000 substations with 802 gigavolt-ampere transformer capacity. The company serves residential, commercial and industrial customers across 69 constituent entities of the Russian Federation, with primary operations concentrated in Russia; key subsidiaries include Rosseti Centre, Rosseti Moscow Region, Rosseti Lenenergo, Rosseti Volga, Rosseti Kuban and Federal Grid Company; it was founded in 2008 following the reorganization of RAO UES of Russia and is headquartered at 4 Belovezhskaya Street, Moscow. In recent developments, PJSC Rosseti became the parent company of the Rosseti Group on January 9, 2023, through the merger of PJSC Federal Grid Company of Unified Energy System (FGC UES), JSC DVEUK-UNPG, OJSC Tomsk Main Power Grids and JSC Kuban Main Power Grids; on June 30, 2023, shareholders approved a significant capital increase by issuing 240.9 billion ordinary shares placed privately with the Russian Federation, receiving UNPG facilities and shares of JSC RES, JSC Electromagistral and JSC Energetik in payment; the company plans a 2025 investment program exceeding 2024's levels, focusing on grid modernization, Eastern range power supply including Baikal-Amur Mainline projects and new infrastructure under the General Scheme for Electricity Facilities to 2042.