
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 M 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.
| Date | Period | Status | RevenueM USD | Operating profitM USD | D&AM USD | EBITDAM USD | Net profitM USD | Operating CFM USD | Capex + M&AM USD | AssetsM USD | EquityM USD | ROE (annualized) | Net debtM USD | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-06-30 | H1 2026 (6M) | OK | 1053.3 y/y 33.5% | 393.4 y/y 41.7% | 143.3 y/y 23.4% | 536.7 y/y 36.3% | 319.6 y/y 35.8% | 404.3 | -394.4 | 4431.5 y/y 14.1% | 3148.1 y/y 15.6% | 21.1% | -299.0 | Report (PDF) |
| 2025-12-31 | H2 2025 (6M) | PARTIAL | 932.1 y/y 42.7% | 216.4 y/y 4004.1% | 137.3 y/y 30.7% | 353.7 y/y 255.4% | 182.5 y/y 988.7% | 447.4 | -388.3 | 4419.7 y/y 50.2% | 2918.3 y/y 49.0% | 14.8% | -270.2 | Report (PDF) |
| 2025-06-30 | H1 2025 (6M) | OK | 789.1 y/y 18.1% | 277.6 y/y 13.5% | 116.1 y/y 10.1% | 393.7 y/y 12.4% | 235.2 y/y 11.5% | 353.7 | -285.6 | 3883.9 y/y 20.4% | 2723.0 y/y 18.6% | 20.1% | -275.0 | Report (PDF) |
| 2024-12-31 | H2 2024 (6M) | OK | 666.3 y/y 9.9% | 2.0 y/y -96.8% | 107.1 y/y -3.5% | 109.2 y/y -37.0% | 23.0 y/y -63.1% | 357.1 | -302.4 | 2942.7 y/y -1.5% | 1959.0 y/y -4.3% | 10.7% | -95.0 | Report (PDF) |
| 2024-06-30 | H1 2024 (6M) | OK | 668.1 y/y -4.4% | 244.7 y/y 20.5% | 105.5 y/y -20.5% | 350.2 y/y 4.3% | 211.0 y/y 19.8% | 298.9 | -164.3 | 3227.2 y/y 9.0% | 2296.6 y/y 12.9% | 19.4% | -32.2 | Report (PDF) |
| 2023-12-31 | H2 2023 (6M) | OK | 596.2 y/y — | 70.8 y/y — | 109.6 y/y — | 180.4 y/y — | 69.0 y/y — | 253.6 | -282.9 | 2986.8 y/y — | 2046.1 y/y — | 11.7% | 35.3 | Report (PDF) |
| 2023-06-30 | H1 2023 (6M) | OK | 698.8 y/y — | 203.0 y/y — | 132.7 y/y — | 335.7 y/y — | 176.1 y/y — | 339.6 | -162.7 | 2960.7 y/y — | 2034.6 y/y — | — | 72.7 | Report (PDF) |
| Short-term debt (incl. ST leases) | 7 |
| Long-term debt (incl. LT leases) | 150 |
| − Cash & equivalents | 456 |
| Net debt | -299 |
|---|
Net debt / LTM EBITDA: -0.3x
Conversion to USD. Balance sheet: rate effective on 2026-06-30, fixing date 2026-06-30. Flows: sampled average at each calculation period's bounds and monthly 15ths. Latest source row: 2026-01-01 — 2026-06-30. Source: Bank of Russia R01235. Rates
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% | 6.3% | 7.1% | 7.8% | 6.9% | 6.4% | 6.4% |
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: +53.4%
| 1. EBITDA growth (latest quarter YoY, annualised) [EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2026-06-30 vs 2025-06-30) = (537 − 394) × 1.66 | 237 |
| 2. Current EV/EBITDA (LTM) (Market cap + Net debt) ÷ EBITDA (LTM) = (1 887 + -299) ÷ 890 | 1.8x |
| 3. Target multiple (Current EV/EBITDA + 6.5) ÷ 2 = (1.8 + 6.5) ÷ 2 | 4.1x |
| 4. Cash flow (balance method, LTM) Net-debt reduction + dividends + buybacks − equity issuance = 24 + 0 + 0 − 0 | 24 |
| 5. Value created per year (EBITDA growth × Target multiple + Cash flow − Dilution) ÷ Market cap = (237 × 4.1 + 24) ÷ 1 887 | +53.4% |
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 | 2.3 | 0.2x | 0.2x |
| Rosseti Moscow Region | Russia | 1.1 | 1.5x | 1.5x |
| FGC UES | Russia | 1.6 | 1.7x | 1.7x |
| NEXTERA ENERGY INC | US | 163.1 | 17.5x | 3.1x |
| CPFL Energia | Brazil | 11.4 | 6.3x | 3.4x |
| Cemig | Brazil | 6.5 | 6.4x | 3.4x |
| Rushydro | Russia | 2.4 | 3.6x | 3.6x |
| DEWA (Dubai Electricity & Water) | UAE | 36.2 | 9.9x | 3.8x |
| Equatorial Energia | Brazil | 12.2 | 10.9x | 5.8x |
| En+ Group | Russia | 2.5 | 6.4x | 6.4x |
| Manila Electric (Meralco) | Philippines | 7.8 | 12.5x | 8.1x |
| Energisa | Brazil | 33.0 | 23.1x | 12.4x |
| Group median | 6.4x | 3.5x | ||
| Group average | 8.3x | 4.4x | ||
| This company | Russia | 1.9 | 1.8x | 1.8x |
Group median 6.4x as traded, 3.5x adjusted; this company 1.8x — a 49% discount.
Group average 8.3x as traded, 4.4x adjusted; against the average this company is at a 60% discount. The average sits 27% above the median: Energisa (12.4x) skews the group.
At the adjusted group median the market cap would be +82% 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 20.9x, Russia 3.7x, South Africa 5.0x, Kazakhstan 4.7x, India 18.8x, Indonesia 5.1x); it is about where a name is listed, not what it does. Peer multiples come from the nightly rebuild of 2026-10-22; the company's own is live.
Expected dividend: 8617 mln RUB · 7.1% · upside -49%
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 | 100.18 | +0.18% | 84K | 6.7M | 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