First Time Loading...
M

Mobil'nye Telesistemy PAO
MOEX:MTSS

Watchlist Manager
Mobil'nye Telesistemy PAO
MOEX:MTSS
Watchlist
Price: 312 RUB 0.47% Market Closed
Updated: May 12, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

606B
+3%
Revenue
Growth Rates:
1 Year
+13%
3 Years
+22%
5 Years
+36%
7 Years
+39%
10 Years
+105%
151.3B
+30%
Operating Income
Growth Rates:
1 Year
+17%
3 Years
+24%
5 Years
+37%
7 Years
+79%
10 Years
+103%
54.6B
+24%
Net Income
Growth Rates:
1 Year
+67%
3 Years
-11%
5 Years
+697%
7 Years
+13%
10 Years
-12%

Earnings Waterfall
Mobil'nye Telesistemy PAO

Revenue
606B RUB
Cost of Revenue
-215.6B RUB
Gross Profit
390.4B RUB
Operating Expenses
-239.1B RUB
Operating Income
151.3B RUB
Other Expenses
-96.8B RUB
Net Income
54.6B RUB

Income Statement
Mobil'nye Telesistemy PAO

Rotate your device to view
Income Statement
Currency: RUB
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
Revenue
Revenue
373 173
N/A
378 574
+1%
380 519
+1%
388 674
+2%
295 055
-24%
299 763
+2%
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%
Gross Profit
Cost of Revenue
(106 513)
(108 183)
(107 434)
(107 073)
(79 274)
(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)
Gross Profit
266 660
N/A
270 391
+1%
273 084
+1%
281 600
+3%
215 781
-23%
219 330
+2%
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%
Operating Income
Operating Expenses
(174 041)
(177 393)
(177 713)
(184 369)
(141 418)
(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)
(198 639)
(210 093)
(206 643)
(213 101)
(213 377)
(210 407)
(211 995)
(269 218)
(239 061)
Selling, General & Administrative
(99 419)
(102 607)
(103 472)
(107 632)
(83 550)
(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)
(94 355)
(98 850)
(101 161)
(105 366)
(107 693)
(115 758)
(134 078)
(143 249)
(131 523)
Depreciation & Amortization
(68 636)
(68 346)
(67 732)
(71 331)
(54 358)
(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)
Other Operating Expenses
(5 986)
(6 440)
(6 509)
(5 406)
(3 510)
(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
Operating Income
92 619
N/A
92 998
+0%
95 372
+3%
97 232
+2%
74 363
-24%
76 225
+3%
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%
124 058
+4%
123 686
0%
129 617
+5%
128 844
-1%
129 469
+0%
147 064
+14%
160 084
+9%
116 527
-27%
151 309
+30%
Pre-Tax Income
Interest Income Expense
(14 027)
(10 298)
(16 787)
(13 805)
(12 264)
(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)
Non-Reccuring Items
(574)
0
(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)
(12 948)
(13 203)
(26 483)
(26 484)
(26 862)
(39 642)
(41 586)
0
(34 735)
Total Other Income
20
(996)
(379)
10 406
9 948
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)
Pre-Tax Income
78 037
N/A
81 704
+5%
77 814
-5%
93 481
+20%
72 047
-23%
72 450
+1%
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%
Net Income
Tax Provision
(18 318)
(19 291)
(17 892)
(18 649)
(13 351)
(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)
Income from Continuing Operations
59 719
62 413
59 922
74 832
58 696
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
Income to Minority Interest
(1 452)
(969)
(1 005)
(1 002)
(669)
(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)
Net Income (Common)
24 674
N/A
29 398
+19%
26 925
-8%
79 112
+194%
61 760
-22%
61 822
+0%
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%
EPS (Diluted)
12.4
N/A
14.78
+19%
13.53
-8%
39.77
+194%
30.39
-24%
31.08
+2%
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%

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
Join more than 136,400+ 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.