M

Mobil'nye Telesistemy PAO
MOEX:MTSS

Watchlist Manager
Mobil'nye Telesistemy PAO
MOEX:MTSS
Watchlist
Price: 213.65 RUB 0.56% Market Closed
Market Cap: 427B RUB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+39%
5Y
+55%
10Y
-
Operating Income
+
3Y
+2%
5Y
+11%
10Y
-
Net Income
+
3Y
-78%
5Y
-81%
10Y
-

Earnings Waterfall
Mobil'nye Telesistemy PAO

Revenue
742.5B RUB
Cost of Revenue
-305.2B RUB
Gross Profit
437.2B RUB
Operating Expenses
-305B RUB
Operating Income
132.3B RUB
Other Expenses
-122.2B RUB
Net Income
10.1B RUB

Income Statement
Mobil'nye Telesistemy PAO

Rotate your device to view
Income Statement
Currency: RUB
Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 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 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Jun-2024 Sep-2024 Dec-2024 Jun-2025
Revenue
Interest Expense
3 747
0
0
0
4 813
0
0
0
3 440
0
0
0
5 832
0
0
0
18 134
0
0
0
23 606
0
0
0
0
0
0
0
17 673
0
0
15 498
0
0
0
15 867
0
0
0
23 449
0
0
0
22 735
0
0
0
37 981
0
0
0
42 971
0
0
0
40 025
0
0
0
40 586
0
0
0
57 662
0
0
0
58 066
0
0
0
0
Revenue
141 737
N/A
148 715
+5%
154 566
+4%
163 269
+6%
173 473
+6%
182 555
+5%
192 869
+6%
201 171
+4%
210 967
+5%
222 340
+5%
233 696
+5%
245 543
+5%
254 888
+4%
269 111
+6%
2 739 775
+918%
2 753 750
+1%
311 492
-89%
2 773 601
+790%
2 767 950
0%
2 774 694
+0%
342 969
-88%
5 491 720
+1 501%
5 476 098
0%
5 482 429
+0%
362 118
-93%
2 790 935
+671%
368 591
-87%
373 173
+1%
386 176
+3%
380 519
-1%
388 674
+2%
398 443
+3%
299 763
-25%
301 176
+0%
408 324
+36%
410 678
+1%
105 865
-74%
211 919
+100%
324 101
+53%
435 692
+34%
430 203
-1%
430 987
+0%
433 372
+1%
417 918
-4%
446 153
+7%
453 661
+2%
467 052
+3%
446 238
-4%
453 374
+2%
455 193
+0%
450 280
-1%
470 605
+5%
478 247
+2%
478 318
+0%
482 782
+1%
494 926
+3%
501 391
+1%
513 730
+2%
524 386
+2%
521 189
-1%
538 428
+3%
535 145
-1%
534 635
0%
534 116
0%
546 905
+2%
568 340
+4%
590 356
+4%
605 991
+3%
651 844
+8%
672 556
+3%
703 741
+5%
742 464
+6%
Gross Profit
Cost of Revenue
(27 931)
(30 799)
(33 286)
(36 029)
(38 937)
(40 997)
(43 269)
(45 617)
(48 213)
(51 600)
(54 505)
(57 453)
(60 146)
(62 854)
(647 827)
(652 440)
(74 283)
(659 304)
(690 048)
(691 929)
(90 761)
(1 521 773)
(1 601 641)
(1 606 825)
(103 947)
(789 698)
(105 473)
(106 513)
(109 617)
(107 434)
(107 073)
(99 490)
(80 433)
(97 894)
(127 853)
(146 688)
(43 074)
(86 001)
(130 551)
(175 732)
(169 806)
(167 120)
(165 697)
(161 131)
(166 197)
(166 301)
(172 585)
(162 812)
(172 033)
(175 671)
(172 292)
(172 929)
(175 222)
(173 781)
(175 583)
(185 425)
(189 936)
(195 380)
(201 200)
(198 492)
(204 649)
(198 885)
(192 690)
(191 270)
(189 434)
(196 261)
(204 611)
(215 621)
(243 172)
(259 350)
(274 888)
(305 229)
Gross Profit
113 806
N/A
117 917
+4%
121 281
+3%
127 240
+5%
134 536
+6%
141 558
+5%
149 600
+6%
155 554
+4%
162 754
+5%
170 741
+5%
179 192
+5%
188 091
+5%
194 743
+4%
206 257
+6%
2 091 948
+914%
2 101 310
+0%
237 209
-89%
2 114 299
+791%
2 077 904
-2%
2 082 767
+0%
252 208
-88%
3 969 946
+1 474%
3 874 457
-2%
3 875 604
+0%
258 171
-93%
2 001 239
+675%
263 119
-87%
266 660
+1%
276 559
+4%
273 084
-1%
281 600
+3%
298 953
+6%
219 330
-27%
203 282
-7%
280 471
+38%
263 990
-6%
62 791
-76%
125 918
+101%
193 550
+54%
259 960
+34%
260 397
+0%
263 867
+1%
267 675
+1%
256 787
-4%
279 956
+9%
287 360
+3%
294 467
+2%
283 426
-4%
281 341
-1%
279 522
-1%
277 988
-1%
297 676
+7%
303 025
+2%
304 537
+0%
307 199
+1%
309 501
+1%
311 455
+1%
318 350
+2%
323 186
+2%
322 697
0%
333 779
+3%
336 260
+1%
341 945
+2%
342 846
+0%
357 471
+4%
372 079
+4%
385 745
+4%
390 370
+1%
408 672
+5%
413 206
+1%
428 853
+4%
437 235
+2%
Operating Income
Operating Expenses
(67 644)
(71 756)
(74 675)
(76 403)
(76 558)
(77 583)
(80 413)
(84 303)
(92 865)
(99 506)
(105 573)
(112 180)
(115 044)
(125 671)
(1 335 778)
(1 344 818)
(153 689)
(1 356 620)
(1 331 959)
(1 335 531)
(165 278)
(2 768 543)
(2 815 006)
(2 815 596)
(175 043)
(1 391 902)
(172 219)
(174 041)
(195 089)
(177 713)
(184 369)
(197 195)
(143 105)
(126 677)
(174 714)
(167 591)
(41 729)
(85 261)
(129 536)
(175 406)
(174 936)
(174 854)
(174 190)
(163 078)
(181 946)
(185 981)
(185 273)
(173 161)
(176 078)
(171 970)
(170 972)
(179 107)
(181 586)
(185 796)
(187 579)
(187 721)
(194 861)
(199 151)
(204 024)
(211 597)
(210 093)
(206 643)
(213 101)
(239 750)
(210 407)
(211 995)
(269 218)
(273 796)
(286 103)
(286 196)
(298 545)
(304 969)
Selling, General & Administrative
(40 086)
(41 890)
(43 453)
(44 755)
(44 392)
(44 717)
(45 868)
(47 665)
(51 809)
(55 049)
(58 035)
(61 174)
(62 746)
(70 301)
(767 471)
(773 895)
(89 979)
(781 161)
(786 261)
(789 134)
(98 626)
(1 576 979)
(1 581 508)
(1 580 184)
(100 704)
(796 631)
(98 121)
(99 419)
(104 965)
(103 472)
(107 632)
(118 348)
(85 445)
(70 651)
(98 508)
(85 906)
(22 942)
(46 256)
(69 102)
(94 046)
(93 044)
(93 152)
(93 498)
(90 349)
(91 545)
(90 050)
(88 524)
(82 482)
(84 697)
(84 973)
(85 740)
(89 933)
(91 214)
(88 993)
(87 810)
(87 983)
(87 308)
(91 568)
(93 251)
(107 313)
(98 850)
(101 161)
(105 366)
(134 066)
(115 758)
(134 078)
(143 249)
(166 258)
(194 022)
(197 221)
(187 208)
(195 910)
Depreciation & Amortization
(25 658)
(27 607)
(28 725)
(29 270)
(29 780)
(30 372)
(31 634)
(33 707)
(38 079)
(41 288)
(44 443)
(47 518)
(48 186)
(50 836)
(522 344)
(524 605)
(58 330)
(526 938)
(481 867)
(482 743)
(60 754)
(962 486)
(1 031 163)
(1 032 546)
(68 645)
(559 556)
(68 036)
(68 636)
(70 644)
(67 732)
(71 331)
(73 253)
(54 602)
(54 198)
(73 232)
(74 734)
(19 488)
(39 653)
(61 192)
(81 582)
(80 797)
(80 747)
(79 257)
(73 940)
(85 104)
(91 275)
(97 681)
(95 316)
(93 662)
(91 531)
(89 134)
(96 195)
(97 275)
(97 748)
(99 020)
(100 234)
(102 340)
(104 473)
(107 006)
(108 651)
(113 763)
(116 172)
(116 154)
(112 362)
(113 356)
(113 570)
(115 389)
(111 391)
(107 054)
(105 459)
(110 502)
(121 720)
Other Operating Expenses
(1 900)
(2 260)
(2 498)
(2 378)
(2 386)
(2 494)
(2 910)
(2 929)
(2 977)
(3 167)
(3 095)
(3 489)
(4 112)
(4 535)
(45 963)
(46 317)
(5 379)
(48 521)
(63 831)
(63 654)
(5 897)
(229 078)
(202 335)
(202 866)
(5 693)
(35 716)
(6 063)
(5 986)
(19 480)
(6 509)
(5 406)
(5 594)
(3 058)
(1 828)
(2 974)
(6 951)
701
648
758
222
(1 095)
(955)
(1 435)
1 211
(5 297)
(4 656)
932
4 637
2 281
4 534
3 902
7 021
6 903
945
(749)
496
(5 213)
(3 110)
(3 767)
4 367
2 520
10 690
8 419
6 678
18 707
35 653
(10 580)
3 853
14 973
16 484
(835)
12 661
Operating Income
46 162
N/A
46 160
0%
46 605
+1%
50 837
+9%
57 978
+14%
63 975
+10%
69 187
+8%
71 252
+3%
69 889
-2%
71 236
+2%
73 620
+3%
75 912
+3%
79 698
+5%
80 587
+1%
756 171
+838%
756 493
+0%
83 520
-89%
757 678
+807%
745 944
-2%
747 234
+0%
86 930
-88%
1 201 404
+1 282%
1 059 451
-12%
1 060 008
+0%
83 128
-92%
609 335
+633%
90 899
-85%
92 619
+2%
81 470
-12%
95 372
+17%
97 232
+2%
101 758
+5%
76 225
-25%
76 605
+0%
105 757
+38%
96 399
-9%
21 062
-78%
40 657
+93%
64 014
+57%
84 554
+32%
85 461
+1%
89 013
+4%
93 485
+5%
93 709
+0%
98 010
+5%
101 379
+3%
109 194
+8%
110 265
+1%
105 263
-5%
107 552
+2%
107 016
0%
118 569
+11%
121 439
+2%
118 741
-2%
119 620
+1%
121 780
+2%
116 594
-4%
119 199
+2%
119 162
0%
111 100
-7%
123 686
+11%
129 617
+5%
128 844
-1%
103 096
-20%
147 064
+43%
160 084
+9%
116 527
-27%
116 574
+0%
122 569
+5%
127 010
+4%
130 308
+3%
132 266
+2%
Pre-Tax Income
Interest Income Expense
(1 555)
(2 829)
(3 423)
(3 955)
(2 227)
(1 535)
(402)
2 013
1 703
3 150
3 460
(3 271)
(17 004)
(39 093)
101 082
104 628
(22 707)
130 461
(241 109)
(243 933)
(18 283)
(301 968)
(196 941)
(202 098)
(20 664)
(140 674)
(23 814)
(14 027)
(10 965)
(16 787)
(13 805)
(15 706)
(14 031)
(5 681)
(18 266)
(36 391)
(2 750)
(9 271)
(13 365)
(17 729)
(17 411)
(16 086)
(15 416)
(21 189)
(19 796)
(20 908)
(24 338)
(33 666)
(26 283)
(30 162)
(33 672)
(39 140)
(35 442)
(33 831)
(31 380)
(30 104)
(32 470)
(31 104)
(32 066)
(33 716)
(38 383)
(46 748)
(49 813)
(52 889)
(49 875)
(44 560)
(45 796)
(49 225)
(64 041)
(78 256)
(94 285)
(119 199)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 740)
0
0
0
(3 883)
(282)
(1 513)
(1 571)
(559)
(1 527)
(339)
(574)
(19 484)
(392)
(352)
0
(3)
0
3 604
0
0
0
0
0
0
0
(1 146)
(6 678)
0
0
(2 629)
(3 820)
0
(2 863)
(2 863)
(7 575)
(10 757)
(8 823)
(8 802)
(13 935)
(7 246)
(6 313)
(6 333)
10
(13 203)
(26 483)
(26 484)
(489)
(39 642)
(41 586)
0
0
0
0
(2 127)
0
Total Other Income
(374)
120
318
495
(10 486)
(9 059)
(9 337)
(9 308)
732
312
356
212
1 260
1 278
9 300
9 403
(10 677)
(3 840)
(3 608)
(3 470)
(2 032)
(77 780)
(77 981)
(78 105)
(193)
8 591
209
20
(719)
(379)
10 406
10 636
10 259
(1 146)
(1 159)
1 622
0
(86)
414
784
(1 187)
(405)
(536)
3 145
1 358
(1 275)
(1 037)
5 575
(5 207)
(4 388)
(4 035)
(3 616)
(1 426)
(1 875)
(2 562)
(158)
(1 489)
1 145
384
695
(5 235)
3 343
662
(1 028)
305
(10 627)
(11 348)
(1 953)
4 769
(359)
1 582
(2 334)
Pre-Tax Income
44 234
N/A
43 451
-2%
43 500
+0%
47 377
+9%
45 265
-4%
53 382
+18%
59 449
+11%
63 957
+8%
72 324
+13%
74 697
+3%
77 435
+4%
72 851
-6%
63 955
-12%
42 771
-33%
866 552
+1 926%
870 524
+0%
47 396
-95%
884 298
+1 766%
501 226
-43%
499 830
0%
62 732
-87%
821 374
+1 209%
783 016
-5%
778 234
-1%
61 712
-92%
475 724
+671%
66 954
-86%
78 037
+17%
50 301
-36%
77 814
+55%
93 481
+20%
96 688
+3%
72 450
-25%
69 778
-4%
89 936
+29%
61 630
-31%
18 312
-70%
31 300
+71%
51 063
+63%
67 609
+32%
66 863
-1%
72 522
+8%
76 387
+5%
68 987
-10%
79 572
+15%
79 196
0%
81 190
+3%
78 354
-3%
73 773
-6%
70 139
-5%
66 446
-5%
68 238
+3%
73 814
+8%
74 212
+1%
76 876
+4%
77 583
+1%
75 389
-3%
82 927
+10%
81 147
-2%
78 089
-4%
66 865
-14%
59 729
-11%
53 209
-11%
48 690
-8%
57 852
+19%
63 311
+9%
59 383
-6%
65 396
+10%
63 297
-3%
48 395
-24%
35 478
-27%
10 733
-70%
Net Income
Tax Provision
(11 614)
(12 182)
(12 899)
(13 766)
(15 654)
(17 120)
(17 967)
(18 912)
(18 873)
(18 465)
(18 881)
(18 292)
(15 689)
(12 245)
(169 819)
(169 567)
(15 980)
(176 260)
(116 220)
(115 877)
(15 707)
(238 404)
(239 117)
(238 788)
(15 627)
(115 953)
(16 194)
(18 318)
(18 052)
(17 892)
(18 649)
(19 633)
(13 669)
(15 032)
(18 851)
(15 909)
(3 346)
(6 880)
(11 110)
(15 138)
(15 630)
(15 874)
(17 178)
(17 780)
(20 049)
(20 118)
(20 804)
(15 345)
(14 389)
(13 688)
(13 145)
(15 667)
(16 538)
(16 988)
(16 938)
(16 126)
(15 624)
(17 169)
(17 751)
(14 863)
(13 703)
(12 085)
(9 424)
(12 496)
(14 514)
(14 934)
(14 584)
(12 767)
(12 612)
(5 105)
(3 959)
1 774
Income from Continuing Operations
32 620
31 269
30 601
33 612
29 611
36 263
41 483
45 045
53 451
56 230
58 552
54 557
48 266
30 526
696 733
700 957
31 416
708 039
385 007
383 955
47 025
582 971
543 900
539 446
46 085
359 771
50 760
59 719
32 248
59 922
74 832
77 055
58 781
54 746
71 085
45 721
14 966
24 420
39 953
52 471
51 233
56 648
59 209
51 207
59 523
59 078
60 386
63 009
59 384
56 451
53 301
52 571
57 276
57 224
59 938
61 457
59 765
65 758
63 396
63 226
53 162
47 644
43 785
36 194
43 338
48 377
44 799
52 629
50 685
43 290
31 519
12 507
Income to Minority Interest
(760)
(678)
(529)
(410)
(381)
(486)
(590)
(499)
(494)
(288)
(170)
(335)
(240)
(383)
(48 523)
(49 488)
435
(47 547)
(38 615)
(38 802)
(5 096)
(77 794)
(63 188)
(62 742)
(3 639)
(26 451)
(2 061)
(1 452)
(968)
(1 005)
(1 002)
(949)
(639)
(475)
(752)
(190)
190
275
182
24
(281)
(506)
(554)
(548)
(540)
(542)
(1 071)
(984)
(1 104)
(1 127)
(730)
(858)
(807)
(788)
(687)
(661)
(660)
(760)
(825)
(796)
(784)
(704)
(739)
(861)
(934)
(998)
(961)
(977)
(1 411)
(2 023)
(2 252)
(2 523)
Net Income (Common)
31 860
N/A
30 591
-4%
30 071
-2%
33 201
+10%
29 230
-12%
35 777
+22%
40 893
+14%
44 546
+9%
52 957
+19%
55 943
+6%
58 383
+4%
54 222
-7%
48 026
-11%
30 142
-37%
648 208
+2 051%
651 469
+1%
31 851
-95%
660 492
+1 974%
346 394
-48%
345 153
0%
41 929
-88%
505 177
+1 105%
480 711
-5%
476 704
-1%
42 446
-91%
333 319
+685%
15 106
-95%
24 674
+63%
31 280
+27%
26 925
-14%
79 112
+194%
79 839
+1%
61 822
-23%
54 270
-12%
70 332
+30%
51 306
-27%
14 507
-72%
23 563
+62%
36 114
+53%
48 474
+34%
46 448
-4%
52 121
+12%
57 523
+10%
56 042
-3%
58 983
+5%
58 536
-1%
3 563
-94%
6 848
+92%
9 022
+32%
7 445
-17%
62 859
+744%
54 241
-14%
54 385
+0%
53 432
-2%
53 860
+1%
61 412
+14%
59 843
-3%
65 310
+9%
62 956
-4%
63 473
+1%
51 158
-19%
44 888
-12%
40 757
-9%
32 574
-20%
41 413
+27%
47 270
+14%
43 927
-7%
54 552
+24%
71 703
+31%
63 718
-11%
49 048
-23%
10 095
-79%
EPS (Diluted)
16.03
N/A
15.4
-4%
15.12
-2%
16.72
+11%
14.71
-12%
18.01
+22%
20.59
+14%
22.57
+10%
26.84
+19%
28.77
+7%
30.17
+5%
28.19
-7%
24.99
-11%
15.99
-36%
340.08
+2 027%
345.59
+2%
16.9
-95%
344.54
+1 939%
178.73
-48%
180.05
+1%
21.87
-88%
263.54
+1 105%
233.58
-11%
239.67
+3%
21.54
-91%
167.58
+678%
7.59
-95%
12.4
+63%
15.73
+27%
13.53
-14%
39.77
+194%
40.14
+1%
31.08
-23%
26.98
-13%
35.37
+31%
25.78
-27%
7.28
-72%
11.72
+61%
18.14
+55%
24.35
+34%
23.32
-4%
26.47
+14%
29.4
+11%
29.31
0%
31.1
+6%
30.14
-3%
1.91
-94%
3.74
+96%
4.99
+33%
4.24
-15%
35.45
+736%
30.59
-14%
30.63
+0%
30.17
-2%
30.85
+2%
35.56
+15%
34.63
-3%
38.87
+12%
37.62
-3%
37.29
-1%
30.24
-19%
26.22
-13%
23.83
-9%
19.1
-20%
24.23
+27%
27.68
+14%
26
-6%
31.92
+23%
41.96
+31%
37.29
-11%
28.95
-22%
6.01
-79%

See Also

Summary
MTSS intrinsic value, competitors valuation, and company profile.
DCF Valuation
MTSS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MTSS stock valuation using valuation multiples.
Wall Street Estimates
MTSS 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
MTSS 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
Follow us
Join more than 307,100+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.