MOEX: LPSB - ЛЭСК

Yield per half year: -17.92%
Dividend yield: +16.74%
Sector: Энергосбыт

Reporting ЛЭСК

Reports

IFRS RAS
Reporting Annual Quarterly
2018 2019 2020 2021 2023
Дата отчета 28.04.2020 28.04.2020 04.05.2022 04.05.2022 26.04.2024
Финансовый отчет link link link


Capitalization

IFRS RAS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд ₽
0.7625 0.6345 0.5075 0.5304 0.9703 1.23 1.39 1.37 4.11 11.88 1.81 33.47
Выручка, млрд ₽
8.05 21.08 23.9 23.4 13.79 10.98 11.26 12.18 13 6.57 12.24 -1.17
Чистая прибыль, млрд ₽
0.052 0.0348 0.1205 0.1894 -0.3054 0.0914 0.5519 0.7794 1.42 0.5 0.5075 -235.98
EV, млрд ₽
1.03 -0.045 -0.0252 0.0892 0.3988 0.2253 0.073 -0.7681 1.91 9.6 0.3678 36.79
EBIT, млрд ₽
0.0634 0.0824 0.7423 0.3436 -0.0605 0.6567 0.7359 0.9067 1.44 1.27 0.7358 -288.50
EBITDA, млрд ₽
0.0673 0.1219 0.779 0.3746 -0.0287 0.6845 0.7662 0.9412 1.48 0.562 0.7686 -320.03
Баланс стоимость, млрд ₽
0.5385 0.9049 1.03 1.2 1.02 1.11 1.67 2.45 3.01 2.04 1.85 24.16
FCF, млрд ₽
0.0229 -0.0594 -0.2625 -0.1386 -0.3181 0.3715 0.2391 0.8706 0.7519 0.676 0.3830 -218.77
Операционный денежный поток, млрд ₽
0.1202 -0.0509 -0.246 -0.1129 -0.3047 0.39 0.2688 0.9653 0.9203 0.746 0.4479 -224.74
Операционная прибыль, млрд ₽
0.0634 0.0168 0.1262 0.1758 -0.0969 0.6567 0.6357 0.9067 1.44 0.542 0.7084 -271.56
Операционные расходы, млрд ₽
3.39 0.7284 0.4453 0.6398 0.4301 0.5534 0.4734 11.34 11.66 6.03 4.89 93.48
CAPEX, млрд ₽
0.029 0.0085 0.0165 0.0257 0.0134 0.0185 0.0297 0.17 0.07 0.0515 45.92


Balance sheet

IFRS RAS
Reporting Annual Quarterly
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд ₽
0.0177 0.8282 0.6007 0.4944 0.6508 1.05 1.35 2.37 2.51 2.28 1.59 30.99
Short Term Investments ₽
0.0354 0.0584 0.2688 0.5365 0.267 0.3647 0.4039 0.5238 1.89 2.46 1.13 46.49
Total Receivables ₽
0.6983 0.639 1.68 2.12 2.53 1.31 0.0011 1.38 1.34 1.26 1.06 -0.78
Total Current Assets ₽
1.22 2.51 2.72 3.03 1.96 2.27 2.73 3.71 3.78 2.8 2.89 14.04
Чистые активы, млрд ₽
0.0854 0.0697 0.0614 0.1062 0.0596 0.0602 0.0346 0.1057 0.2364 2.1 0.0993 31.73
Активы, млрд ₽
1.46 2.75 2.93 3.24 2.15 2.47 2.87 3.93 4.11 3.3 3.11 13.84
Short Term Debt ₽
0.2688 0.5365 0.3647 0.4039 0.5238 0.0000 0.0055 0.006 0.0049 0.0039 0.1088 -62.47
Long Term Debt ₽
0.0357 0.0296 0.0263 0.0193 0.0173 0.0173 0.0256 -13.49
Задолженность, млрд ₽
0.9188 1.85 1.9 2.04 1.12 1.36 1.21 1.49 1.1 0.8072 1.26 -0.36
Чистый долг, млрд ₽
-0.0177 -0.8282 -0.6007 -0.4532 -0.6151 -1.02 -1.32 -2.37 -0.0497 -2.28 -1.0750 -39.54
Долг, млрд ₽
0.5365 0.3647 0.4039 0.5238 0.0000 0.0357 0.0357 0.0311 0.0232 0.03 0.1299 -46.39
Interest income ₽
0.0649 0.038 0.0445 0.0313 0.0273 0.0594 0.0401 9.35
Расходы на обслуживание долга ₽
0.0039 0.000608 0.0022 0.003 0.0051 0.0033 0.0026 0.0025 0.0019 0.001 0.0031 -17.92
Чист. проц. доходы, млрд ₽
0.0648 0.038 0.0445 0.0313 0.0273 0.0569 0.0818 0.0818 0.0484 12.95
Goodwill ₽
0.0049 0.0043 0.1219 0.1101 0.1013 0.0983 0.0049 0.0049 0.0639 -46.34
Амортизация, млрд ₽
0.0039 0.0396 0.0366 0.031 0.0318 0.0278 0.0303 0.0345 0.042 0 0.0333 5.72
Себестоимость, млрд ₽
4.49 4.6 20.33 22.75 22.46 13.46 9.8 10.11 8.17 8.42 9.99 -8.96
Товарно материальные запасы ₽
0.0094 0.0048 0.0034 0.0035 0.0011 0.0025 0.0029 0.0025 0.0019 0.0162 0.0022 11.55


Share

IFRS RAS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.3341 0.5724 0.775 1.22 -1.96 0.5877 3.55 5.01 9.11 3.21 3.26 -235.97
Цена акции ао 3.7 3.75 6.75 8.15 9.25 10.35 28.45 63.15 63 63 34.84 46.77
Число акций ао, млн 155.52 155.52 155.52 155.52 155.52 155.52 155.52 155.52 155.52 155.52 155.52 0.00
FCF/акцию 0.147 -0.3817 -1.69 -0.891 -2.05 2.39 1.54 5.6 4.83 4.35 2.46 -218.70


Efficiency

IFRS RAS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 9.65 3.84 11.75 15.74 -29.85 8.2 33.12 37.91 51.91 23.81 19.88 20.26 -211.70
ROA, % 3.57 1.26 4.12 5.84 -14.22 3.7 19.21 22.9 35.21 15.15 11.06 13.36 -219.88
ROIC, % 16.59 12.9 3.29 0.79 9.74 13.66 -28.78 6.63 35.74 35.74 21.82 7.40 29.69
ROS, % 0.5043 0.8093 -2.21 0.8325 4.9 6.4 10.9 7.61 7.61 7.61 223.13 7.48 9.20
ROCE, % 9.1 72.39 28.56 -5.91 58.92 44.16 36.77 47.58 50.95 50.95 -320.38 47.68 -2.86
Ebit margin, % 7.45 11.09 19.33 19.33 12.62 37.41
Рентаб EBITDA, % 0.5785 3.26 1.6 -0.2083 6.23 6.81 7.73 11.41 8.55 8.55 12.23 8.15 6.54
Чистая рентаб, % 0.6451 0.165 0.5043 0.8093 -2.21 0.8325 4.9 6.4 10.9 7.61 99.14 4.16 -237.60
Operation Margin, % 0.5278 0.7513 -0.7029 5.98 5.65 7.45 11.09 8.25 8.25 8.25 10.37 8.14 7.87
Чистая процентная маржа, % 1.35 1.27 0.65 0.17 0.5 0.81 -2.21 0.83 4.9 4.9 1.68 0.9660 57.85
Доходность FCF, % 3 -9.36 -51.71 -26.12 -32.78 30.24 17.14 0 22.1 5.69 2.36 2.12 -196.71


Coefficients

IFRS RAS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
14.68 18.24 4.21 2.8 -3.18 13.44 2.53 2.09 3.5 23.76 -124.16 3.68 -201.94
P/BV
1.42 0.7012 0.4949 0.441 0.9485 1.1 0.8371 0.6645 1.65 5.83 18.70 1.04 11.71
P/S
0.0947 0.0301 0.0212 0.0227 0.0704 0.1119 0.1239 0.1335 0.3817 1.81 1.00 0.1643 40.23
P/FCF
-1.93 -3.83 -3.05 3.31 5.83 0 4.51 17.58 17.58 17.58 19.82 9.76 39.65
E/P
0.0548 0.2375 0.357 -0.3147 0.0744 0.3957 0.1131 0.0421 0.0421 0.0421 0.25 0.1335 -10.76
EV/EBIT
1.4 7.56 7.56 7.56 5.51 75.44
EV/EBITDA
5.39 15.29 -0.37 -0.1243 0.2728 -6.23 0.352 0.1029 0 17.09 6.86 -1.1253 -196.29
EV/S
0.0788 0.3257 1.46 1.46 1.46 1.91 0.8311 107.47
EV/FCF
14.2 14.2 14.2 20.56 14.20 0.00
Debt/EBITDA
7.78 9.8E-5 -1.51 10.17 -1.64 -1.9 0 0.0534 0.0534 0.0534 0.03 1.35 -65.00
Netdebt/Ebitda
-0.7711 -1.21 21.41 -1.5 -1.73 -0.6037 -4.06 -4.06 -4.06 -4.06 -0.89 -2.9027 18.60
Debt/Ratio
0.67 0.65 0.63 0.52 0.55 0.55 0.0091 0.0091 0.0091 0.0091 0.12 0.2255 -55.97
Debt/Equity
2.04 1.85 1.7 1.1 1.22 1.22 0.0143 0.0143 0.0143 0.0143 -0.26 0.4966 -58.90
Debt/Net Income
0.06 0.06 0.06 0.06 -1.18 0.0600 0.00
PEG
-7.39 -7.39 -7.3900 0.00
Бета
0.23 3.04 -0.3936 8.89 0.2073 -0.0627 -0.0627 0.92 2.34 -146.01
Индекс Альтмана
9.25 7.74 6.66 5.96 5.63 4.33 3.86 6.57 6.57 6.57 6.12 5.39 3.14


Dividends

IFRS RAS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0147 0.0147 0 0 0 0 0 0 0 2.49 0.0147 0.00
Дивиденд
0.1 0.1 0.1 0 0 0 0 0 16 16 4.08 255.66
Див доход, ао, %
0 0 0 0 0 0 0 0 16.74 16.74 5.92 16.74 0.00
Дивиденды / прибыль, %
0.0115 0.0057 0 0 0 0 0 0 0 498 63.70 0.0086 -29.60


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS RAS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 LTM CAGR 5
Расх на персонал, млрд
0 0 0 0 0 0.155
BV/акцию
6.82 5.95 6.56 10.29 15.31 19 13.11 26.14
R&D/CAPEX, %
0 0 0 0 0 0 0
CAPEX/Выручка, %
0.0598 0.1885 0.1727 0.2664 0 1 1.07 75.65