
Rosseti Lenenergo is the electricity distribution grid operator for St. Petersburg and Leningrad region, delivering power to end consumers and connecting new customers.
Sector: Utilities
RU_LSNG
Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.
Shares: connector/market_inputs
Monetary columns are in B RUB, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.
| Date | Period | Status | RevenueB RUB | Operating profitB RUB | D&AB RUB | EBITDAB RUB | Net profitB RUB | Operating CFB RUB | Capex + M&AB RUB | AssetsB RUB | EquityB RUB | ROE (annualized) | Net debtB RUB | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-06-30 | H1 2026 (6M) | OK | 80.6 y/y 17.7% | 30.1 y/y 25.0% | 11.0 y/y 8.9% | 41.1 y/y 20.2% | 24.5 y/y 19.8% | 30.9 | -30.2 | 344.6 y/y 13.1% | 244.8 y/y 14.6% | 20.7% | -23.2 | Report (PDF) |
| 2025-12-31 | H2 2025 (6M) | PARTIAL | 74.5 y/y 19.1% | 17.3 y/y 9094.0% | 11.0 y/y 9.1% | 28.3 y/y 175.9% | 14.6 y/y 574.6% | 35.8 | -31.8 | 345.7 y/y 15.6% | 228.3 y/y 14.6% | 15.8% | -21.1 | Report (PDF) |
| 2025-06-30 | H1 2025 (6M) | OK | 68.5 y/y 13.8% | 24.1 y/y 9.4% | 10.1 y/y 6.1% | 34.2 y/y 8.4% | 20.4 y/y 7.5% | 30.7 | -24.8 | 304.8 y/y 10.1% | 213.7 y/y 8.5% | 19.8% | -21.6 | Report (PDF) |
| 2024-12-31 | H2 2024 (6M) | OK | 62.6 y/y 13.2% | 0.2 y/y -97.1% | 10.1 y/y -1.0% | 10.3 y/y -38.7% | 2.2 y/y -66.2% | 33.5 | -28.6 | 299.2 y/y 11.7% | 199.2 y/y 8.5% | 10.7% | -9.7 | Report (PDF) |
| 2024-06-30 | H1 2024 (6M) | OK | 60.1 y/y 12.3% | 22.0 y/y 41.6% | 9.5 y/y -6.7% | 31.5 y/y 22.5% | 19.0 y/y 40.8% | 26.9 | -14.8 | 276.7 y/y 7.4% | 196.9 y/y 11.2% | 20.0% | -2.8 | Report (PDF) |
| 2023-12-31 | H2 2023 (6M) | OK | 55.3 y/y — | 6.6 y/y — | 10.2 y/y — | 16.7 y/y — | 6.4 y/y — | 23.5 | -24.7 | 267.9 y/y — | 183.5 y/y — | 11.0% | 3.2 | Report (PDF) |
| 2023-06-30 | H1 2023 (6M) | OK | 53.5 y/y — | 15.6 y/y — | 10.2 y/y — | 25.7 y/y — | 13.5 y/y — | 26.0 | -12.5 | 257.7 y/y — | 177.1 y/y — | — | 6.3 | Report (PDF) |
| Short-term debt (incl. ST leases) | 568 |
| Long-term debt (incl. LT leases) | 11 652 |
| − Cash & equivalents | 35 467 |
| Net debt | -23 247 |
|---|
Net debt / LTM EBITDA: -0.3x
Quarterly values (₽ mln)
Year-over-year change
Cash flow (OCF + ICF; OCF − capex when ICF is unavailable) (₽ mln)
Net debt / cash (₽ mln)
| year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| cash flow / profit | 2.96x | 2.27x | 2.49x | 2.86x | 1.90x |
| accruals, % of assets | -11.0% | -9.8% | -11.1% | -13.1% | -9.1% |
Our earnings breakdowns and investment notes on this issuer.
approved by order № 2@ от 28.11.2025 · period 2025–2030 · download order + appendix
ИПР financial plan (Form 19), ₽bn:
| 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|---|---|---|---|
| Net profit (ИПР) | 18.1 | 21.0 | 24.2 | 34.4 | 43.9 | 46.4 | 43.4 | 39.1 | 36.0 |
| Dividends (ИПР) | 6.1 | 5.7 | 6.1 | 7.6 | 8.6 | 9.4 | 8.3 | 7.8 | 7.7 |
| div, % cur. MCap | 5.0% | 4.7% | 5.0% | 6.2% | 7.1% | 7.7% | 6.8% | 6.4% | 6.3% |
Capex & funding sources, ₽bn:
| 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|---|
| Capex (funding) | 64.4 | 68.2 | 66.4 | 70.9 | 66.5 | 65.7 |
| of which profit to investment | 33.4 | 37.3 | 33.4 | 33.9 | 27.4 | 22.0 |
| depreciation | 14.1 | 16.4 | 19.9 | 24.7 | 27.8 | 32.5 |
| attracted funds | 4.1 | 1.1 | 0.6 | 0.2 | 0.3 | 0.3 |
Investment-programme execution: plan vs actual, ₽bn:
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| ИПР plan (prior-year order) | 38.2 | 36.0 | 39.0 | 44.6 | 58.6 |
| revised plan (same-year order) | 40.1 | 34.4 | 41.5 | 50.1 | 64.4 |
| Actual capex (IFRS cash flow) | 34.0 | 29.0 | 37.2 | 43.3 | 56.6 |
| actual vs plan | 89% | 81% | 95% | 97% | 97% |
Plan for a year = the order approved late in the prior year; actual = IFRS cash paid for PP&E (incl. VAT, approximately comparable).
Source — Minenergo ИПР order + Form 19 financial plan (МРСК consolidated). Net profit and dividends are the ИПР's own planned figures (correction proposal preferred), not actuals.
Regulated indexation (plan, RF average). Distribution grid transmission-tariff indexation (other consumers): 2026 from Oct +15.2% · 2027 from Jul +15.2% (households 17.5%) · 2028 from Jul +9.7% (households 12.0%) · 2029 from Jul +7.2%
Russian MinEc socio-economic forecast 2027–2029 (24 Sep 2026): 1prime.ru/20260924/indeksatsija-873658230.html, energo-news.ru/archives/201504
Value the company creates per year, as a % of market cap
Value created per year: +32.8%
| 1. EBITDA growth (latest quarter YoY, annualised) [EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2026-06-30 vs 2025-06-30) = (41 067 − 34 158) × 1.69 | 11 668 |
| 2. Current EV/EBITDA (LTM) (Market cap + Net debt) ÷ EBITDA (LTM) = (154 346 + -23 247) ÷ 69 356 | 1.9x |
| 3. Target multiple (Current EV/EBITDA + 6.5) ÷ 2 = (1.9 + 6.5) ÷ 2 | 4.2x |
| 4. Cash flow (balance method, LTM) Net-debt reduction + dividends + buybacks − equity issuance = 1 660 + 0 + 0 − 0 | 1 660 |
| 5. Value created per year (EBITDA growth × Target multiple + Cash flow − Dilution) ÷ Market cap = (11 668 × 4.2 + 1 660) ÷ 154 346 | +32.8% |
Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.
Caveats:
Current 1.9x · 3-year 75th pct 3.3x
Group: Utilities. Each peer is shown as it trades and re-priced onto this company's market (Russia) by the ratio of our coverage medians.
| Company | Market | Cap, $bn | EV/EBITDA | EV/EBITDA, adjusted |
|---|---|---|---|---|
| Inter RAO | Russia | 2.6 | 0.2x | 0.2x |
| Rosseti Moscow Region | Russia | 1.2 | 1.5x | 1.5x |
| FGC UES | Russia | 1.9 | 1.8x | 1.8x |
| NEXTERA ENERGY INC | US | 162.8 | 17.4x | 3.3x |
| Rushydro | Russia | 2.9 | 3.6x | 3.6x |
| CPFL Energia | Brazil | 11.3 | 6.2x | 3.6x |
| Cemig | Brazil | 6.5 | 6.4x | 3.7x |
| DEWA (Dubai Electricity & Water) | UAE | 36.1 | 9.9x | 4.0x |
| Equatorial Energia | Brazil | 12.1 | 10.8x | 6.3x |
| En+ Group | Russia | 2.9 | 6.4x | 6.4x |
| Manila Electric (Meralco) | Philippines | 8.2 | 12.9x | 8.9x |
| Energisa | Brazil | 32.9 | 23.0x | 13.4x |
| Group median | 6.4x | 3.7x | ||
| Group average | 8.3x | 4.7x | ||
| This company | Russia | 2.2 | 1.9x | 1.9x |
Group median 6.4x as traded, 3.7x adjusted; this company 1.9x — a 48% discount.
Group average 8.3x as traded, 4.7x adjusted; against the average this company is at a 60% discount. The average sits 29% above the median: Energisa (13.4x) skews the group.
At the adjusted group median the market cap would be +80% versus today.
The gap and the implied upside are measured against the median: one richly priced peer moves an average, not a median. The market adjustment uses our coverage medians (US 21.1x, Russia 4.0x, South Africa 5.1x, Kazakhstan 6.2x, India 18.8x, Indonesia 4.7x); it is about where a name is listed, not what it does. Peer multiples come from the nightly rebuild of 2026-10-20; the company's own is live.
Expected dividend: 8617 mln RUB · 7.1% · upside -50%
ИПР-planned dividend (company pays) Last actual payout: 2025.
| Year | ИПР plan, mln | Actual, mln |
|---|---|---|
| 2025 | 7594 | 3649 |
| 2026 | 8617 | — |
| 2027 | 9391 | — |
| 2028 | 8279 | — |
| 2029 | 7773 | — |
| 2030 | 7727 | — |
For grids the dividend is judged from the ИПР plan, discounted by actual payment practice and board decisions (the ИПР plan is often not executed).
Illiquid — forecast not shown
The line trades very thinly (low average daily turnover), so the model dividend forecast is unreliable and is not shown. Actual (sporadic) payments are in the dividend-history card below.
| Pay year | Dividend /sh | |
|---|---|---|
| 2025 | 0.43 ₽ | |
| 2024 | 0.42 ₽ | |
| 2023 | 0.50 ₽ | |
| 2022 | 0.35 ₽ | |
| 2021 | 0.26 ₽ | |
| 2020 | 0.09 ₽ | |
| 2019 | 0.04 ₽ | |
| 2018 | 0.14 ₽ |
| Period | Last day to buy | /sh |
|---|---|---|
| 2025 q3 | 2025-07-02 | 0.43 ₽ |
| 2024 q3 | 2024-07-01 | 0.42 ₽ |
| 2023 q2 | 2023-06-23 | 0.06 ₽ |
| 2023 q1 | 2023-01-04 | 0.44 ₽ |
| 2022 q2 | 2022-06-08 | 0.35 ₽ |
| 2021 q2 | 2021-06-25 | 0.26 ₽ |
| 2020 q2 | 2020-06-09 | 0.09 ₽ |
| 2019 q2 | 2019-06-27 | 0.04 ₽ |
| 2018 q2 | 2018-06-15 | 0.14 ₽ |
| 2017 q2 | 2017-06-22 | 0.13 ₽ |
No dividend rows found for this issuer.
| 28.09.26 | AGM / Board | Решения совета директоров (наблюдательного совета) Совет директоров ПАО «Россети Ленэнерго» признал Сергея Пикина независимым директором, несмотря на формальные критерии связанности. За решение проголосовали 10 членов совета, 1 воздержался. Дата голосования - 22.09.2026, а протокол составлен 25.09.2026. |
| 09.06.26 | AGM / Board | Решения общих собраний участников (акционеров) На годовом собрании акционеров ПАО «Россети Ленэнерго» 3 июня 2026 года было утверждено распределение прибыли за 2025 год, включая дивиденды в размере 0,5379 руб. на акцию и 36,7247 руб. на привилегированную акцию. Кворум составил 98,31%, что позволило принять решения по всем вопросам повестки дня. |
Source: e-disclosure material filings over the last 180 days; ★ — flagged important by the classifier; summaries are automatic.
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)
Financial results, valuation multiples (P/E, P/B, EV/EBITDA), profitability and dividend yield of Lenenergo (LSNG) — from primary filings.
| Issue | YTM | Coupon | Price, % | 1D | Volume today, ₽ | Avg vol. 20D, ₽ | Maturity |
|---|---|---|---|---|---|---|---|
| РСетиЛЭ1P1 | float | float | 100.06 | +0.05% | 1.9M | 5.4M | 11.2027 |
Price, YTM and turnover from MOEX; 1D is the current price vs the previous session close; floaters have no fixed YTM. Not investment advice.
See also: The Cheapest Stocks in the World (2026): What Value Investing Says About Buying Cheap · global valuation map