Try our mobile app

General information

MRSK Yuga PJSC transmits and distributes electric power to private and industrial customers. The Company offers its services throughout Russia.
  • Good financial results growth rate 44.3% (average between last period year over year growth for revenue and EBITDA), there is acceleration compared to average historical growth rates (34.8%)
  • Dividend yield for the last twelve months 0.0%
  • Free cash flow yield 4.3% (LTM)
  • Share price is 154.3% higher than minimum and 40.5% lower than maximum for the last 3 years
  • The company is undervalued by EV / LTM EBITDA multiple compared to target level (1.8x vs
    )
  • Fundamental value created in LTM (estimate)
  • Taking into account the impact of the key rate 20.0% on the change in financial parameters: EBITDA adjustment is -1 450 mln rub as NetDebt * (current key rate - normalized 7%) / 2, expected EBITDA adjusted for key rate increases is 14 639 mln rub, expected mult is 1.9x, target mult is 3.2x, potential is +330.6%

Key Financials (Download financials)

Ticker: MRKY
Share price, RUB:  (+0.5%)0.06865
year average price 0.0659  


year start price 0.0727 2024-07-01

min close price 0.0418 2024-12-17

max close price 0.0813 2025-02-24

current price 0.0685 2025-06-30
Common stocks: 82 039 600 000
Dividend Yield:  0.0%
FCF Yield LTM: 4.3%
EV / LTM EBITDA:1.8x
EV / EBITDA annualized: 2.1x
Last revenue growth (y/y):  49.0%
Last growth of EBITDA (y/y):  39.7%
Historical revenue growth:  8.5%
Historical growth of EBITDA:  61.1%
Target EV / EBITDA (hist percentile):
Express share price potential:
Fundamental value created in LTM:
Fundamental value created in LTM:
 Mult Upside+281.9%
 FCF Creation+4.3%
 Growth+44.3%
 Growth Corr+4.8%
 
 Sum+335.3%
EV / LTM EBITDA mutiple calculation
Market Cap (m RUB): 5 632
Net Debt (m RUB): 22 367
EV (Enterprise Value): 27 999
EBITDA LTM (m RUB): 15 306
Net Income LTM (m RUB): 6 559
EV / LTM EBITDA: 1.8x
Net Debt / LTM EBITDA (if EBITDA > 0): 1.5x
Average daily trading volume for the week, RUB mln: 1
P / E 0.9x
P / E ann-d1.3x
P / B 0.6x
EBITDA margin ann-d 16.5%
Net income margin ann-d 5.5%

Revenue and EBITDA

Quarterly values (m RUB)

Change (y/y)

Cash Flow

FCF (m RUB), before FX effects elimination

Net Debt / Cash and Equivalents (m RUB)

Share price and dividends (Download history)

Share price

Payment RUB per share

Multiple and potential

EV / LTM EBITDA and 50% percentile

Potential dynamics

Daily trade volumes

Millions of RUB

P/B and P/E multipliers

P / B

P / E

More information for subscribed users:
detailed calculation of
Potential and Created Value,
commodities affecting the company