First Time Loading...

Mosenergo PAO
MOEX:MSNG

Watchlist Manager
Mosenergo PAO Logo
Mosenergo PAO
MOEX:MSNG
Watchlist
Price: 3.3905 RUB -2.33%
Updated: May 21, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

167.9B
+30%
Revenue
Growth Rates:
1 Year
-
3 Years
-6%
5 Years
-15%
7 Years
-9%
10 Years
+9%
984m
-87%
Operating Income
Growth Rates:
1 Year
-
3 Years
-68%
5 Years
-97%
7 Years
-94%
10 Years
-90%
2.1B
-70%
Net Income
Growth Rates:
1 Year
-
3 Years
-12%
5 Years
-91%
7 Years
-36%
10 Years
-71%

Earnings Waterfall
Mosenergo PAO

Revenue
167.9B RUB
Cost of Revenue
-14.6B RUB
Gross Profit
153.3B RUB
Operating Expenses
-152.3B RUB
Operating Income
984m RUB
Other Expenses
1.1B RUB
Net Income
2.1B RUB

Income Statement
Mosenergo PAO

Rotate your device to view
Income Statement
Currency: RUB
Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Mar-2023 Jun-2023 Sep-2023
Revenue
Revenue
152 466
N/A
152 844
+0%
154 539
+1%
156 663
+1%
155 981
0%
157 749
+1%
155 334
-2%
161 432
+4%
161 071
0%
163 990
+2%
165 578
+1%
171 163
+3%
178 118
+4%
178 605
+0%
184 479
+3%
190 656
+3%
194 076
+2%
199 029
+3%
198 331
0%
196 056
-1%
202 197
+3%
199 543
-1%
196 699
-1%
198 870
+1%
193 765
-3%
195 057
+1%
196 260
+1%
189 777
-3%
182 484
-4%
178 874
-2%
178 507
0%
180 908
+1%
199 141
+10%
205 608
+3%
214 117
+4%
225 158
+5%
222 299
-1%
225 283
+1%
128 082
-43%
128 671
+0%
167 869
+30%
Gross Profit
Cost of Revenue
(29 348)
(15 603)
(15 294)
(15 584)
(15 302)
(15 014)
(14 346)
(13 785)
(12 578)
(12 973)
(13 201)
(15 824)
(15 110)
(13 495)
(12 290)
(9 579)
(10 097)
(10 781)
(11 343)
(12 276)
(10 676)
(10 492)
(10 406)
(12 397)
(12 562)
(13 028)
(13 067)
(13 022)
(12 668)
(12 141)
(11 965)
(11 344)
(12 915)
(14 350)
(16 286)
(18 217)
(18 153)
(18 296)
(9 689)
(10 097)
(14 557)
Gross Profit
123 118
N/A
137 241
+11%
139 245
+1%
141 079
+1%
140 679
0%
142 735
+1%
140 988
-1%
147 647
+5%
148 493
+1%
151 017
+2%
152 377
+1%
155 339
+2%
163 008
+5%
165 110
+1%
172 189
+4%
181 077
+5%
183 979
+2%
188 248
+2%
186 988
-1%
183 780
-2%
191 521
+4%
189 051
-1%
186 293
-1%
186 473
+0%
181 203
-3%
182 029
+0%
183 193
+1%
176 755
-4%
169 816
-4%
166 733
-2%
166 542
0%
169 564
+2%
186 226
+10%
191 258
+3%
197 831
+3%
206 941
+5%
204 146
-1%
206 987
+1%
118 393
-43%
118 574
+0%
153 312
+29%
Operating Income
Operating Expenses
(113 558)
(129 324)
(129 355)
(130 136)
(131 536)
(132 536)
(132 453)
(140 037)
(138 894)
(140 327)
(142 700)
(146 865)
(152 393)
(153 719)
(154 840)
(157 580)
(160 100)
(160 629)
(158 947)
(150 922)
(156 984)
(156 115)
(156 474)
(160 779)
(158 747)
(161 680)
(163 121)
(166 489)
(164 122)
(162 407)
(163 505)
(160 471)
(172 931)
(178 015)
(184 225)
(201 837)
(198 931)
(201 958)
(108 542)
(111 018)
(152 328)
Selling, General & Administrative
(9 522)
(10 016)
(10 249)
(13 336)
(10 298)
(10 482)
(10 706)
(13 490)
(9 084)
(9 704)
(10 414)
(14 123)
(13 998)
(14 031)
(13 466)
(12 393)
(9 716)
(9 395)
(9 638)
(12 255)
(12 317)
(12 252)
(12 312)
(12 224)
(12 200)
(12 173)
(11 877)
(21 065)
(21 125)
(21 169)
(21 411)
(14 620)
(14 539)
(14 709)
(14 670)
(25 895)
(12 393)
(12 582)
(7 459)
(7 723)
(11 095)
Depreciation & Amortization
(13 943)
(14 158)
(14 288)
(13 972)
(14 048)
(14 204)
(14 202)
(15 469)
(16 253)
(17 315)
(19 356)
(18 585)
(17 831)
(16 780)
(14 882)
(15 067)
(14 953)
(15 064)
(15 147)
(15 117)
(15 226)
(15 171)
(15 021)
(15 177)
(15 352)
(15 453)
(15 642)
(15 359)
(17 196)
(19 016)
(20 955)
(22 874)
(23 355)
(23 577)
(23 586)
(24 093)
(23 932)
(24 237)
(15 067)
(15 819)
(24 034)
Operations Maintenance
(5 451)
(5 119)
(4 885)
(4 549)
(4 984)
(5 392)
(5 330)
(5 416)
(6 337)
(5 609)
(5 650)
0
(5 222)
(7 109)
(7 382)
(5 830)
(7 262)
(7 105)
(7 375)
(6 133)
(7 398)
(6 772)
(7 145)
(7 972)
(8 448)
(8 337)
(8 651)
(8 964)
(8 538)
(7 893)
0
(6 108)
(2 406)
(2 914)
(5 211)
(7 523)
(7 532)
(7 641)
(3 297)
(3 430)
(5 635)
Purchased Fuel Power Gas
(70 312)
(85 861)
(87 739)
(89 443)
(91 646)
(93 662)
(92 030)
(95 656)
(95 979)
(95 928)
(95 631)
0
(102 029)
(103 176)
(106 125)
(110 213)
(110 688)
(111 917)
(110 177)
(107 833)
(112 718)
(111 242)
(111 068)
(114 406)
(112 439)
(115 690)
(117 695)
(113 985)
(109 199)
(106 533)
0
(108 020)
(66 703)
(70 281)
(92 881)
(134 548)
(132 515)
(135 067)
(77 644)
(78 174)
(102 812)
Other Operating Expenses
(14 330)
(14 170)
(12 194)
(8 836)
(10 560)
(8 796)
(10 185)
(10 006)
(11 241)
(11 771)
(11 649)
(114 157)
(13 313)
(12 623)
(12 985)
(14 077)
(17 481)
(17 148)
(16 610)
(9 584)
(9 325)
(10 678)
(10 928)
(11 000)
(10 308)
(10 027)
(9 256)
(7 116)
(8 064)
(7 796)
(121 139)
(8 849)
(65 928)
(66 534)
(47 877)
(9 778)
(22 559)
(22 429)
(5 075)
(5 872)
(8 752)
Operating Income
9 560
N/A
7 917
-17%
9 890
+25%
10 943
+11%
9 143
-16%
10 199
+12%
8 535
-16%
7 610
-11%
9 599
+26%
10 690
+11%
9 677
-9%
8 474
-12%
10 615
+25%
11 391
+7%
17 349
+52%
23 497
+35%
23 879
+2%
27 619
+16%
28 041
+2%
32 858
+17%
34 537
+5%
32 936
-5%
29 819
-9%
25 694
-14%
22 456
-13%
20 349
-9%
20 072
-1%
10 266
-49%
5 694
-45%
4 326
-24%
3 037
-30%
9 093
+199%
13 295
+46%
13 243
0%
13 606
+3%
5 104
-62%
5 215
+2%
5 029
-4%
9 851
+96%
7 556
-23%
984
-87%
Pre-Tax Income
Interest Income Expense
1 593
339
(325)
(837)
(2 414)
(432)
(1 338)
(4 874)
(2 591)
(3 174)
(5 179)
(2 667)
(3 441)
(2 806)
825
3 171
4 698
2 698
2 273
684
1 929
2 887
2 937
1 152
1 868
2 834
3 272
3 319
2 168
2 652
2 707
2 781
3 378
2 044
1 840
1 537
2 386
4 027
2 694
2 033
3 529
Non-Reccuring Items
(263)
(376)
(651)
(1 065)
(999)
(904)
(1 323)
(6 039)
(6 890)
(6 619)
(6 377)
(8 928)
(9 330)
(9 626)
(13 896)
(6 939)
(5 393)
(5 434)
(1 407)
(3 648)
(3 070)
(3 087)
(3 240)
214
211
641
1 482
(3 653)
(4 258)
(4 973)
(5 037)
(1 495)
(1 507)
(1 330)
(2 055)
(2 518)
1 155
(151)
(2 843)
(1 211)
(2 158)
Total Other Income
(511)
122
98
148
361
100
149
(1)
199
313
296
724
807
820
928
720
983
907
827
218
(1 538)
(1 564)
(1 597)
202
225
293
507
679
598
470
136
(209)
(216)
(211)
(145)
0
(238)
(373)
(215)
(137)
(234)
Pre-Tax Income
10 379
N/A
8 002
-23%
9 012
+13%
9 189
+2%
6 091
-34%
8 963
+47%
6 023
-33%
(3 304)
N/A
317
N/A
1 210
+282%
(1 583)
N/A
(2 397)
-51%
(1 349)
+44%
(221)
+84%
5 206
N/A
20 449
+293%
24 167
+18%
25 790
+7%
29 734
+15%
30 112
+1%
31 858
+6%
31 172
-2%
27 919
-10%
27 262
-2%
24 760
-9%
24 117
-3%
25 333
+5%
10 611
-58%
4 202
-60%
2 475
-41%
843
-66%
10 170
+1 106%
14 950
+47%
13 746
-8%
13 246
-4%
4 123
-69%
8 518
+107%
8 532
+0%
9 487
+11%
8 241
-13%
2 121
-74%
Net Income
Tax Provision
(2 014)
(1 668)
(1 834)
(1 705)
(1 429)
(1 936)
(1 229)
564
137
(160)
354
619
347
237
(1 918)
(7 011)
(7 572)
(7 844)
(6 803)
(5 310)
(5 674)
(5 649)
(5 892)
(5 857)
(5 435)
(5 229)
(5 349)
(1 012)
431
986
1 476
(2 125)
(3 161)
(3 226)
(3 204)
(1 229)
(1 984)
(2 391)
(2 435)
(1 357)
(71)
Income from Continuing Operations
8 365
6 334
7 178
7 484
4 662
7 027
4 794
(2 740)
454
1 050
(1 229)
(1 778)
(1 002)
16
3 288
13 438
16 595
17 946
22 931
24 802
26 184
25 523
22 027
21 405
19 325
18 888
19 984
9 599
4 633
3 461
2 319
8 045
11 789
10 520
10 042
2 894
6 534
6 141
7 052
6 884
2 050
Income to Minority Interest
(3)
(4)
(4)
(11)
77
98
96
0
(80)
(106)
(22)
(18)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
8 362
N/A
6 330
-24%
7 174
+13%
7 473
+4%
4 479
-40%
6 740
+50%
4 576
-32%
(2 972)
N/A
88
N/A
783
+790%
(1 483)
N/A
(1 796)
-21%
(1 015)
+43%
9
N/A
3 200
+35 456%
13 438
+320%
16 595
+23%
17 946
+8%
22 931
+28%
24 802
+8%
26 184
+6%
25 523
-3%
22 027
-14%
21 405
-3%
19 325
-10%
18 888
-2%
19 984
+6%
9 599
-52%
4 633
-52%
3 461
-25%
2 319
-33%
8 045
+247%
11 789
+47%
10 520
-11%
10 042
-5%
2 894
-71%
6 534
+126%
6 141
-6%
7 052
+15%
6 884
-2%
2 050
-70%
EPS (Diluted)
0.22
N/A
0.17
-23%
0.19
+12%
0.19
N/A
0.12
-37%
0.18
+50%
0.13
-28%
-0.07
N/A
0.02
N/A
0.03
+50%
-0.03
N/A
-0.05
-67%
-0.02
+60%
0.01
N/A
0.09
+800%
0.34
+278%
0.42
+24%
0.45
+7%
0.58
+29%
0.63
+9%
0.66
+5%
0.64
-3%
0.55
-14%
0.54
-2%
0.48
-11%
0.48
N/A
0.5
+4%
0.24
-52%
0.12
-50%
0.09
-25%
0.06
-33%
0.2
+233%
0.3
+50%
0.26
-13%
0.25
-4%
0.07
-72%
0.16
+129%
0.15
-6%
0.18
+20%
0.17
-6%
0.05
-71%

See Also

Summary
MSNG intrinsic value, competitors valuation, and company profile.
DCF Valuation
MSNG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MSNG stock valuation using valuation multiples.
Wall Street Estimates
MSNG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MSNG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 139,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.