Frontierby eninvs

Language: EN · RU

← Region

Lenenergo USD

Update

Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.

Sector: Utilities

RU_LSNG

Price chart

15 RUBDay -0.79%

Key metrics

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.

Market

Price
15 RUB · -0.79%
Market cap
2.3 bn USD

Growth

Δ revenue y/y
77.8%
Δ EBITDA y/y
87.5%

Multiples

P/E (LTM)
4.7x
3y avg: 5.8x
P/B (FY)
0.7x
P/E (ann.)
3.1x
EV/EBITDA (LTM)
—

Cash return

Dividend yield
2.9%
FCF yield (LTM)
—

Liquidity

Daily turnover (MOEX)
4.3 mln RUB

Shares: connector/market_inputs

Amounts: USD (converted) · As reported
Converted modes use NBK / ECB-linked rates: balance sheet date for BS items, period average for P&L and cash flow (see filing row evidence). As reported keeps each row in its filing currency.

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 4 / Warn: 3 / Err: 2 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-06-30 H1✓OK
2023-12-31 FY✓OK
2023-12-31 H2✓OK
2024-06-30 H1✓OK
2024-12-31 FY⚠Warn 1
2024-12-31 H2⚠Warn 2
2025-06-30 H1✗Errors 1Warn 1
2025-12-31 FY⚠Warn 1
2025-12-31 H2✗Errors 1Warn 1
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in B USD, 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.

DatePeriodStatusRevenueB USDOperating profitB USDD&AB USDEBITDAB USDNet profitB USDOperating CFB USDCapex + M&AB USDAssetsB USDEquityB USDROE (annualized)Net debtB USDSource
2025-12-31H2 2025 (6M)OK1.6
y/y 16.3%
0.4
y/y 151.2%
0.2
y/y 9.1%
0.6
y/y 87.5%
0.4
y/y 104.4%
0.5-56.14.8
y/y 15.6%
3.2
y/y 14.6%
15.8%-21.1Report (PDF)
2025-06-30H1 2025 (6M)OK0.4
y/y 17.2%
0.1
y/y 4.5%
0.1
y/y 6.1%
0.3
y/y 5.3%
0.1
y/y 5.5%
0.4-0.44.3
y/y 10.1%
3.0
y/y 8.5%
8.5%-21.6Report (PDF)
2024-12-31H2 2024 (6M)OK1.3
y/y 14.5%
0.2
y/y -19.0%
0.1
y/y -1.0%
0.3
y/y -11.8%
0.2
y/y -8.5%
0.5-43.14.2
y/y 11.7%
2.8
y/y 8.5%
10.7%-9.7Report (PDF)
2024-06-30H1 2024 (6M)OK0.4
y/y 7.0%
0.1
y/y 43.9%
0.1
y/y -6.7%
0.3
y/y 13.6%
0.1
y/y 41.8%
0.4-0.33.9
y/y 7.4%
2.8
y/y 11.2%
8.8%-2.8Report (PDF)
2023-12-31H2 2023 (6M)OK1.2
y/y —
0.2
y/y —
0.1
y/y —
0.4
y/y —
0.2
y/y —
0.3-24.73.8
y/y —
2.6
y/y —
11.0%3.2Report (PDF)
2023-06-30H1 2023 (6M)OK0.4
y/y —
0.1
y/y —
0.1
y/y —
0.2
y/y —
0.1
y/y —
0.4-12.53.6
y/y —
2.5
y/y —
—0.6Report (PDF)
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

05001 0001 5002023 H12023 H22024 H12024 H22025 H12025 H2

Year-over-year change

-25%0%25%50%75%100%2023 H12023 H22024 H12024 H22025 H12025 H2

Cash flow

FCF ($ mln)

-10001002003002023 H12023 H22024 H12024 H22025 H12025 H2

Net debt / cash ($ mln)

-25 000-20 000-15 000-10 000-5 00005 0002023 H12023 FY2024 H12024 FY2025 H12025 FY

Dividend potential

Dividend-model upside: -53%

The payout is forecast from smoothed profit × payout ratio, capped by free cash flow (developers exempt — escrow) and floored at the recent actual dividend (companies hold payouts while profitable). Fair yield = key rate + the historical yield-spread to the rate (so growers that historically traded below the rate score higher). Upside = fair price / current − 1.

1 · Forecast dividend (per policy)
Smoothed net profit (median YTD-ann./LTM/FY)35 bn RUB
Payout ratio14%
Free cash flow (FY, OCF − capex)10 bn RUB
Recent actual dividend (3-yr median)0.43 ₽
= Forecast dividend per share0.78 ₽
2 · Fair yield (spread to key rate)
CBR key rate14.5%
Historical yield spread to rate (3-yr median)-15.2 pp
= Fair dividend yield11.0%
3 · Valuation → upside
Current price14.96 ₽
Forecast dividend yield5.2%
Fair price (dividend-based)7 ₽

Forecast, not investment advice. Earnings annualization and policy assumptions are estimates.

Dividends

No dividend rows found for this issuer.

Investor reporting (IR): https://www.e-disclosure.ru/portal/files.aspx?id=65

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)