First Time Loading...

Yunipro PAO
MOEX:UPRO

Watchlist Manager
Yunipro PAO Logo
Yunipro PAO
MOEX:UPRO
Watchlist
Price: 2.207 RUB -0.94%
Updated: May 9, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

118.6B
-15%
Revenue
Growth Rates:
1 Year
+12%
3 Years
+58%
5 Years
+53%
7 Years
+52%
10 Years
+51%
35.8B
-20%
Operating Income
Growth Rates:
1 Year
+8%
3 Years
+88%
5 Years
+70%
7 Years
+66%
10 Years
+128%
22B
-52%
Net Income
Growth Rates:
1 Year
+4%
3 Years
+60%
5 Years
+33%
7 Years
+327%
10 Years
+53%

Earnings Waterfall
Yunipro PAO

Revenue
118.6B RUB
Cost of Revenue
-2.5B RUB
Gross Profit
116.1B RUB
Operating Expenses
-80.3B RUB
Operating Income
35.8B RUB
Other Expenses
-13.8B RUB
Net Income
22B RUB

Income Statement
Yunipro PAO

Rotate your device to view
Income Statement
Currency: RUB
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 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
78 781
N/A
78 656
0%
79 636
+1%
78 086
-2%
77 693
-1%
76 226
-2%
74 262
-3%
73 728
-1%
76 706
+4%
79 912
+4%
80 395
+1%
81 159
+1%
78 032
-4%
76 366
-2%
76 269
0%
77 048
+1%
76 522
-1%
76 171
0%
76 365
+0%
75 305
-1%
77 777
+3%
97 707
+26%
123 167
+26%
122 421
-1%
80 280
-34%
91 600
+14%
92 358
+1%
75 317
-18%
114 059
+51%
118 607
+4%
122 987
+4%
88 129
-28%
137 765
+56%
147 081
+7%
151 669
+3%
105 799
-30%
138 931
+31%
118 632
-15%
Gross Profit
Cost of Revenue
0
(289)
(566)
(879)
(1 531)
(1 368)
(1 557)
(1 778)
(2 339)
(2 066)
(2 408)
(2 336)
(2 409)
(2 253)
(2 115)
(2 046)
(1 829)
(1 812)
(1 979)
(2 022)
(2 078)
(2 731)
(3 135)
(3 049)
(2 162)
(3 157)
(3 301)
(3 143)
(4 492)
(4 463)
(4 595)
(3 539)
(4 575)
(4 418)
(4 565)
(3 256)
(3 501)
(2 532)
Gross Profit
0
N/A
78 367
N/A
79 070
+1%
77 207
-2%
76 162
-1%
74 858
-2%
72 705
-3%
71 950
-1%
74 366
+3%
77 846
+5%
77 987
+0%
78 823
+1%
75 623
-4%
74 113
-2%
74 154
+0%
75 002
+1%
74 692
0%
74 359
0%
74 386
+0%
73 283
-1%
75 699
+3%
94 976
+25%
120 032
+26%
119 372
-1%
78 117
-35%
88 443
+13%
89 057
+1%
72 174
-19%
109 567
+52%
114 144
+4%
118 393
+4%
84 591
-29%
133 191
+57%
142 663
+7%
147 104
+3%
102 543
-30%
135 429
+32%
116 100
-14%
Operating Income
Operating Expenses
(63 043)
(64 475)
(64 795)
(58 051)
(57 157)
(55 791)
(56 048)
(57 912)
(56 968)
(59 163)
(58 526)
(58 494)
(53 984)
(52 970)
(31 705)
(29 926)
(33 567)
(32 685)
(53 271)
(53 624)
(54 560)
(70 039)
(84 220)
(85 273)
(54 628)
(65 152)
(67 351)
(53 147)
(83 521)
(85 191)
(88 187)
(63 094)
(96 673)
(99 549)
(100 476)
(69 332)
(90 680)
(80 267)
Selling, General & Administrative
(6 677)
(6 730)
(5 713)
(5 858)
(6 310)
(6 370)
(6 376)
(6 479)
(6 493)
(6 508)
(6 796)
(6 870)
(6 998)
(6 853)
(7 194)
(6 946)
(6 745)
(6 589)
(7 027)
(7 255)
(7 275)
(8 817)
(10 065)
(10 039)
(7 068)
(8 794)
(9 122)
(7 388)
(10 948)
(10 865)
(11 052)
(8 097)
(12 004)
(12 072)
(11 993)
(8 356)
(11 503)
(10 372)
Depreciation & Amortization
(9 916)
(9 956)
(9 637)
(5 151)
(6 931)
(6 636)
(6 601)
(6 970)
(7 493)
(7 477)
(7 461)
(6 641)
(6 646)
(6 340)
(6 151)
(5 991)
(5 954)
(5 956)
(5 984)
(6 057)
(6 059)
(7 580)
(8 995)
(8 889)
(5 909)
(7 471)
(7 567)
(6 140)
(9 483)
(10 130)
(10 731)
(7 877)
(12 017)
(12 138)
(11 787)
(7 566)
(9 634)
(8 130)
Operations Maintenance
0
(1 136)
(1 148)
(1 225)
(1 541)
(2 142)
(3 191)
(3 083)
(3 328)
(3 056)
(2 117)
(2 949)
(3 746)
(3 790)
(4 390)
(3 865)
(3 378)
(2 902)
(2 378)
(2 118)
(1 914)
(2 579)
(2 955)
(3 008)
(2 037)
(2 671)
(2 547)
(1 941)
(2 695)
(2 659)
(2 808)
(2 505)
(3 602)
(3 844)
(3 430)
(2 651)
(3 126)
(2 663)
Purchased Fuel Power Gas
0
(10 296)
(19 178)
(27 257)
(37 606)
(36 075)
(35 280)
(35 988)
(35 498)
(36 878)
(37 330)
(37 418)
(37 949)
(36 753)
(35 628)
(35 055)
(33 623)
(33 552)
(33 524)
(33 255)
(34 534)
(43 318)
(54 190)
(53 023)
(34 306)
(38 727)
(39 346)
(32 419)
(50 455)
(53 667)
(55 499)
(39 039)
(60 416)
(63 257)
(64 811)
(45 359)
(59 627)
(53 401)
Other Operating Expenses
(46 450)
(36 357)
(29 119)
(18 560)
(4 769)
(4 568)
(4 600)
(5 392)
(4 156)
(5 244)
(4 822)
(4 616)
1 355
765
21 658
21 931
16 133
16 314
(4 358)
(4 938)
(4 778)
(7 746)
(8 016)
(10 314)
(5 308)
(7 490)
(8 769)
(5 260)
(9 940)
(7 870)
(8 098)
(5 576)
(8 634)
(8 239)
(8 456)
(5 400)
(6 790)
(5 702)
Operating Income
15 739
N/A
13 893
-12%
14 275
+3%
19 155
+34%
19 005
-1%
19 065
+0%
16 655
-13%
14 037
-16%
17 398
+24%
18 683
+7%
19 461
+4%
20 330
+4%
21 639
+6%
21 143
-2%
42 449
+101%
45 076
+6%
41 125
-9%
41 676
+1%
21 117
-49%
19 659
-7%
21 139
+8%
24 937
+18%
35 812
+44%
34 100
-5%
23 489
-31%
23 291
-1%
21 706
-7%
19 027
-12%
26 046
+37%
28 953
+11%
30 205
+4%
21 497
-29%
36 518
+70%
43 114
+18%
46 627
+8%
33 210
-29%
44 750
+35%
35 834
-20%
Pre-Tax Income
Interest Income Expense
2 128
1 942
1 908
1 741
1 937
1 731
1 483
1 508
671
786
646
594
612
385
555
668
(119)
0
(297)
(537)
841
958
1 298
1 247
637
555
290
255
79
(56)
95
333
214
313
696
1 188
2 498
4 162
Non-Reccuring Items
0
0
0
0
16
0
0
0
(683)
(8 965)
(10 283)
(10 598)
(14 921)
(5 973)
(4 655)
(4 340)
62
0
0
(325)
(1 193)
0
(1 361)
0
(995)
(2 546)
0
(2 188)
0
(850)
(1 239)
(11 475)
(31 040)
(50 566)
(50 745)
(7 990)
9 925
(12 306)
Total Other Income
(53)
(53)
(14)
(14)
(21)
59
59
59
36
(190)
(190)
(190)
(110)
(26)
(96)
(96)
(102)
(103)
(94)
(94)
(343)
(342)
(331)
(331)
(73)
(45)
(45)
(67)
(67)
(84)
(84)
(63)
(63)
(94)
(94)
(93)
(84)
(90)
Pre-Tax Income
17 814
N/A
15 782
-11%
16 169
+2%
20 882
+29%
20 937
+0%
20 855
0%
18 197
-13%
15 604
-14%
17 421
+12%
10 314
-41%
9 634
-7%
10 136
+5%
7 220
-29%
15 529
+115%
38 253
+146%
41 308
+8%
40 966
-1%
41 573
+1%
20 726
-50%
18 704
-10%
20 444
+9%
25 552
+25%
35 418
+39%
35 016
-1%
23 058
-34%
21 255
-8%
21 951
+3%
17 027
-22%
26 058
+53%
27 963
+7%
28 977
+4%
10 292
-64%
5 629
-45%
(7 233)
N/A
(3 515)
+51%
26 315
N/A
57 089
+117%
27 600
-52%
Net Income
Tax Provision
(3 382)
(3 023)
(3 149)
(4 025)
(4 052)
(4 067)
(3 534)
(3 074)
(3 631)
(2 203)
(2 208)
(2 287)
(2 054)
(3 654)
(7 978)
(8 610)
(7 360)
(7 531)
(3 436)
(3 002)
(3 827)
(4 794)
(6 757)
(6 687)
(4 202)
(3 812)
(3 938)
(3 278)
(5 028)
(5 367)
(5 543)
(2 060)
(1 123)
1 356
597
(5 048)
(11 357)
(5 557)
Income from Continuing Operations
14 432
12 759
13 020
16 856
16 885
16 787
14 662
12 530
13 790
8 112
7 427
7 848
5 167
11 874
30 274
32 697
33 605
34 040
17 288
15 701
16 618
20 758
28 661
28 329
18 856
17 443
18 013
13 750
21 031
22 596
23 434
8 233
4 506
(5 877)
(2 919)
21 268
45 732
22 043
Income to Minority Interest
(58)
(81)
(69)
(57)
(71)
(101)
(110)
(111)
(114)
(85)
(72)
(21)
(0)
53
24
(30)
3
(26)
6
13
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
14 375
N/A
12 679
-12%
12 952
+2%
16 800
+30%
16 813
+0%
16 687
-1%
14 553
-13%
12 419
-15%
13 676
+10%
8 025
-41%
7 353
-8%
7 826
+6%
5 166
-34%
11 927
+131%
30 298
+154%
32 667
+8%
33 609
+3%
34 014
+1%
17 294
-49%
15 714
-9%
16 618
+6%
20 758
+25%
28 661
+38%
28 329
-1%
18 856
-33%
17 443
-7%
18 013
+3%
13 750
-24%
21 031
+53%
22 596
+7%
23 434
+4%
8 233
-65%
4 506
-45%
(5 877)
N/A
(2 919)
+50%
21 268
N/A
45 732
+115%
22 043
-52%
EPS (Diluted)
0.23
N/A
0.2
-13%
0.21
+5%
0.27
+29%
0.27
N/A
0.27
N/A
0.23
-15%
0.2
-13%
0.22
+10%
0.13
-41%
0.12
-8%
0.13
+8%
0.08
-38%
0.19
+138%
0.48
+153%
0.51
+6%
0.53
+4%
0.53
N/A
0.27
-49%
0.25
-7%
0.26
+4%
0.33
+27%
0.45
+36%
0.45
N/A
0.3
-33%
0.28
-7%
0.29
+4%
0.22
-24%
0.33
+50%
0.35
+6%
0.37
+6%
0.13
-65%
0.07
-46%
-0.09
N/A
-0.05
+44%
0.34
N/A
0.72
+112%
0.35
-51%

See Also

Summary
UPRO intrinsic value, competitors valuation, and company profile.
DCF Valuation
UPRO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
UPRO stock valuation using valuation multiples.
Wall Street Estimates
UPRO 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
UPRO 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 135,600+ 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.