.
MTSS financial statements
* Numbers in millions
Year |
2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|
Capitalization * |
423 755 | 508 129 | 579 376 | 433 304 | 449 453 | 549 738 | 592 679 | 489 187 | 588 599 | 580 338 | 323 213 |
EV * |
643 338 | 718 247 | 767 864 | 663 747 | 761 858 | 815 588 | 865 663 | 933 799 | 1 049 156 | 1 075 015 | 1 075 015 |
Stock price ₽ |
215 | 255.48 | 291.29 | 217.85 | 226 | 276.35 | 303.35 | 261.1 | 330.5 | 329.65 | 194.4 |
Number of shares * |
1 971 | 1 989 | 1 989 | 1 989 | 1 989 | 1 989 | 1 954 | 1 874 | 1 781 | 1 760 | 1 760 |
EPS |
23,44 | 15,38 | 40,14 | 26,05 | 24,88 | 24,37 | 28,68 | 3,66 | 30,46 | 34,88 | 34,88 |
Revenue * |
394 059 | 377 754 | 398 443 | 410 758 | 431 232 | 435 692 | 442 911 | 480 293 | 476 106 | 494 926 | 494 926 |
Net income * |
46 190 | 30 598 | 79 839 | 51 822 | 49 489 | 48 474 | 56 042 | 6 848 | 54 241 | 61 412 | 61 412 |
Operating profit * |
90 461 | 80 666 | 101 758 | 102 706 | 87 918 | 84 554 | 96 665 | 111 489 | 117 213 | 121 780 | 121 780 |
Total liabilities * |
373 213 | 341 032 | 329 471 | 433 002 | 485 007 | 400 522 | 426 865 | 838 428 | 787 516 | 886 513 | 886 513 |
Net debt * |
219 583 | 210 118 | 188 488 | 230 443 | 312 405 | 265 850 | 272 984 | 444 612 | 460 557 | 494 677 | 494 677 |
Total assets * |
490 011 | 455 038 | 485 524 | 608 927 | 653 378 | 544 470 | 551 070 | 915 993 | 823 910 | 919 203 | 919 203 |
Equity * |
111 386 | 110 737 | 151 931 | 165 949 | 160 115 | 139 235 | 120 126 | 65 274 | 33 068 | 28 700 | 28 700 |
Cash and investments * |
61 964 | 26 052 | 45 245 | 71 259 | 83 304 | 27 127 | 81 343 | 189 810 | 117 616 | 185 490 | 185 490 |
Over the past 10 years, the maximum capitalization of Mobile TeleSystems Public Joint Stock Company is 592 679, the minimum is 423 755. Maximum net income 79 839, Minimum net income 6 848. The maximum price of MTSS shares is 330.5, the minimum price is 215.
.
MTSS valuation
Year |
2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|
P/E |
9,17 | 16,61 | 7,26 | 8,36 | 9,08 | 11,34 | 10,58 | 71,44 | 10,85 | 9,45 | 6,31 |
P/B |
3,80 | 4,59 | 3,81 | 2,61 | 2,81 | 3,95 | 4,93 | 7,49 | 17,80 | 20,22 | 13,50 |
P/S |
1,08 | 1,35 | 1,45 | 1,05 | 1,04 | 1,26 | 1,34 | 1,02 | 1,24 | 1,17 | 0,78 |
E/P |
11% | 6% | 14% | 12% | 11% | 9% | 9% | 1% | 9% | 11% | 16% |
P/FCF |
10,48 | 12,54 | 7,45 | 6,48 | 11,97 | 12,38 | 8,69 | 7,84 | 39,46 | 9,99 | 6,67 |
.
MTSS profitability
Year |
2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|
ROE |
41% | 28% | 53% | 31% | 31% | 35% | 47% | 10% | 164% | 214% | |
ROA |
11% | 8% | 19% | 10% | 9% | 11% | 13% | 1% | 8% | 8% | |
ROIC |
24% | 24% | 27% | 22% | 18% | 20% | 25% | 18% | 25% | 21% |