Frontierby eninvs

Language: EN · RU

← Region

IDGC Center (MRKC) RUB

At a glance: strengths & risks
✓Revenue growing (+11%)✓Profit growing (+77%)

Sector: Utilities

RU_MRKC

Price chart

0.6552 RUBDay -5.26%

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
0.6552 RUB · -5.26%
Market cap
27.7 bn RUB

Growth

Δ revenue y/y
13.3%
Δ EBITDA y/y
2.5%

Multiples

P/E (LTM)
2.2x
3y avg: 3.1x
P/B (FY)
0.4x
P/E (ann.)
1.7x
EV/EBITDA (LTM)
1.7x
3y avg: 2.1x
EV/EBITDA (ann.)
1.5x

Cash return

Dividend yield
10.6%
FCF yield (LTM)
20.0%

Value creation

fundamental value/yr, % of market cap
Value created / year
+23.0%
↓ details

Liquidity

Daily turnover (MOEX)
165.8 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.

Financial results

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.

DatePeriodStatusRevenueB RUBOperating profitB RUBD&AB RUBEBITDAB RUBNet profitB RUBOperating CFB RUBCapex + M&AB RUBAssetsB RUBEquityB RUBROE (annualized)Net debtB RUBSource
2026-03-31Q1 2026 (3M)PARTIAL42.6
y/y 13.3%
6.8
y/y 3.5%
3.5
y/y 0.5%
10.3
y/y 2.5%
4.0
y/y 21.8%
9.9-7.3176.1
y/y 9.0%
77.3
y/y 13.6%
21.2%33.7Report (PDF)
2025-12-31Q4 2025 (3M)OK45.3
y/y 13.0%
4.7
y/y 20.8%
2.7
y/y -8.0%
7.4
y/y 8.3%
2.2
y/y 5059.6%
8.7-9.7174.0
y/y 9.5%
73.2
y/y 13.0%
16.1%36.5Report (PDF)
2025-09-30Q3 2025 (3M)OK36.7
y/y 11.3%
6.8
y/y 30.5%
3.5
y/y 7.8%
10.2
y/y 21.8%
4.0
y/y 55.0%
6.4-4.6167.1
y/y 8.0%
71.3
y/y 9.5%
7.7%36.7Report (PDF)
2025-06-30Q2 2025 (3M)OK33.4
y/y 11.5%
4.8
y/y 30.9%
3.7
y/y 15.6%
8.5
y/y 23.8%
2.1
y/y 37.4%
5.8-6.1161.3
y/y 6.9%
67.2
y/y 7.6%
12.5%36.0Report (PDF)
2025-03-31Q1 2025 (3M)OK37.6
y/y 6.9%
6.6
y/y 34.5%
3.5
y/y 7.8%
10.1
y/y 23.9%
3.3
y/y 31.9%
8.6-5.8161.5
y/y 6.9%
68.1
y/y 7.5%
19.7%36.4Report (PDF)
2024-12-31Q4 2024 (3M)OK40.1
y/y 8.2%
3.9
y/y 671.0%
3.0
y/y 0.5%
6.8
y/y 98.1%
0.0
y/y 61.1%
7.5-10.7158.9
y/y 6.8%
64.8
y/y 6.9%
10.1%39.2Report (PDF)
2024-09-30Q3 2024 (3M)OK32.9
y/y 15.5%
5.2
y/y 47.9%
3.2
y/y 2.0%
8.4
y/y 26.1%
2.6
y/y 15.4%
6.7-5.2154.8
y/y 7.7%
65.1
y/y 8.1%
5.4%35.5Report (PDF)
2024-06-30Q2 2024 (3M)OK30.0
y/y 2.6%
3.7
y/y -6.2%
3.2
y/y 3.0%
6.9
y/y -2.1%
1.5
y/y -22.1%
5.2-5.2150.9
y/y 8.3%
62.4
y/y 6.9%
9.8%34.4Report (PDF)
2024-03-31Q1 2024 (3M)OK35.2
y/y 4.5%
4.9
y/y -16.2%
3.2
y/y 3.2%
8.1
y/y -9.4%
2.5
y/y -35.0%
7.5-4.4151.1
y/y 7.3%
63.4
y/y 11.6%
16.0%34.3Report (PDF)
2023-12-31Q4 2023 (3M)OK37.0
y/y —
0.5
y/y —
2.9
y/y —
3.4
y/y —
-0.1
y/y —
10.4-8.2148.8
y/y —
60.6
y/y —
13.1%37.6Report (PDF)
2023-09-30Q3 2023 (3M)OK28.5
y/y —
3.5
y/y —
3.2
y/y —
6.7
y/y —
2.2
y/y —
5.0-4.1143.7
y/y —
60.2
y/y —
5.0%41.3Report (PDF)
2023-06-30Q2 2023 (3M)OK29.2
y/y —
3.9
y/y —
3.1
y/y —
7.0
y/y —
2.0
y/y —
3.1-3.9139.3
y/y —
58.4
y/y —
13.8%40.4Report (PDF)
2023-03-31Q1 2023 (3M)OK33.7
y/y —
5.8
y/y —
3.1
y/y —
9.0
y/y —
3.8
y/y —
5.6-4.1140.8
y/y —
56.8
y/y —
—39.6Report (PDF)

Net debt structure (leases included, IFRS 16) 2026-03-31

Short-term debt (incl. ST leases)14 969
Long-term debt (incl. LT leases)29 112
− Cash & equivalents10 366
Net debt33 715

Net debt / LTM EBITDA: 0.9x

Revenue & EBITDA

RevenueEBITDA

Quarterly values (₽ mln)

010 00020 00030 00040 00050 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

-50%0%50%100%2023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

FCF (₽ mln)

-4 000-2 00002 0004 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Net debt / cash (₽ mln)

010 00020 00030 00040 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Profit and cash

Profit is cash-backed
In a typical year of 2021–2025 operating cash flow came to 4.10x of reported net profit; after capex, 0.51x.
year20212022202320242025
cash flow / profit4.81x4.88x3.05x4.10x2.54x
accruals, % of assets-12.8%-13.6%-10.9%-12.8%-10.3%
Last twelve months (to 2025-Q2): 2.50x of profit came back as operating cash flow.
net debt / EBITDA 1.0x · EBIT covers interest 3.0x · capex 1.6x of depreciation · dividends 18% of free cash flow
Read from the reported annual statements: cash flow / profit is the median of the yearly operating cash flow over net profit for the years shown; accruals are (profit − operating cash flow) / assets, the classic gap between what was booked and what was collected. A gap can be growth in working capital, capitalised costs, revaluations or profit from associates — the panel points at it, the statements explain it. Not investment advice.

Investment programme (Minenergo)

approved by order № 26@ от 05.12.2024 · period 2024–2028 · download order + appendix

ИПР financial plan (Form 19), ₽bn:

202320242025202620272028202920302031
Net profit (ИПР)6.17.810.212.328.419.022.725.026.4
Dividends (ИПР)2.82.94.50.012.17.18.59.710.4
div, % cur. MCap9.8%10.0%15.9%0.0%42.5%24.9%30.0%34.2%36.6%

Capex & funding sources, ₽bn:

20242025202620272028
Capex (funding)26.222.517.317.317.3
of which profit to investment11.38.94.03.93.8
depreciation11.111.111.211.311.3
attracted funds0.30.30.00.00.0

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.

Transmission tariff: indexation

Regulated indexation (plan, RF average). Distribution grid transmission-tariff indexation: 2026 from Oct +15.2% · 2027 from Jul +15.3% · 2028 from Jul +11.2%

Russian MinEc socio-economic forecast 2026–2028 (Sep 2025) + FAS orders

Fundamental value creation

Value the company creates per year, as a % of market cap

Value created per year: +22.9%

How this was calculated
1. EBITDA growth (latest quarter YoY, annualised)
[EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2026-03-31 vs 2025-03-31)
= (10 322 − 10 070) × 3.56
896
2. Current EV/EBITDA (LTM)
(Market cap + Net debt) ÷ EBITDA (LTM)
= (27 661 + 33 715) ÷ 36 700
1.7x
3. Target multiple
(Current EV/EBITDA + 6.5) ÷ 2
= (1.7 + 6.5) ÷ 2
4.1x
4. Cash flow (balance method, LTM)
Net-debt reduction + dividends + buybacks − equity issuance
= 2 671 + 0 + 0 − 0
2 671
5. Value created per year
(EBITDA growth × Target multiple + Cash flow − Dilution) ÷ Market cap
= (896 × 4.1 + 2 671) ÷ 27 661
+22.9%

Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.

Revenue growth & acceleration

Growth accelerating ▲
Last-year revenue growth +11% vs +8% the year before — a +3.2 pp move. 3-year CAGR +10%.
revenue growth by year: 2023 +12% · 2024 +8% · 2025 +11%
The growth-acceleration signal behind the GARP+acceleration strategy — it favours companies whose revenue growth is speeding up and flags those slowing down (the second derivative of growth).

Dividend — grid ИПР model

No dividend expected

board declined the dividend ИПР plan 5086 mln not credited. Last actual payout: 2025.

YearИПР plan, mlnActual, mln
20265086—
202712086—
20287096—
20298536—
20309740—
203110418—

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).

Dividend potential

No dividend planned

Board recommended no dividend for FY2025 — the ИПР's 2026 dividend plan won't be realised

Dividend history

Pay yearDividend /sh
20250.07 ₽
20240.07 ₽
20230.05 ₽
20220.03 ₽
20210.03 ₽
20200.02 ₽
20190.02 ₽
20180.02 ₽
Payments by period
PeriodEx-date/sh
2025 q22025-06-240.07 ₽
2024 q32024-07-030.07 ₽
2023 q22023-06-210.01 ₽
2023 q12023-01-040.03 ₽
2022 q22022-06-240.03 ₽
2021 q22021-06-090.03 ₽
2020 q12020-01-090.02 ₽
2019 q22019-06-060.02 ₽
2018 q22018-06-110.02 ₽
2017 q22017-06-190.04 ₽

Dividends

No dividend rows found for this issuer.

Corporate events

18.06.26Filing★ ▲ Дата определения (фиксации) лиц, имеющих право на осуществление прав по ценным бумагам эмитента
Определена дата фиксации лиц, имеющих право на получение дивидендов по обыкновенным акциям ПАО «Россети Центр» за 2025 год. Фиксация пройдет 2 июля 2026 года. Дивиденды будут объявлены на Общем собрании акционеров 18 июня 2026 года.
27.05.26Material event★ ▲ События (действия), оказывающие, по мнению эмитента, существенное влияние на стоимость или котировки его ценных бумаг
ПАО «Россети Центр» опубликовало неаудированную промежуточную финансовую отчетность за 3 месяца 2026 года. Прибыль составила 4,0 млрд руб., выручка увеличилась до 42,6 млрд руб. (рост на 13,3%), а операционные расходы достигли 36,0 млрд руб. (рост на 15,4%).
03.03.26Filing★ ▼ Совершение эмитентом существенной сделки
ПАО «Россети Центр» заключило кредитное соглашение с «Газпромбанком» на сумму 37,16 млрд. руб. сроком на 60 месяцев. Сделка не является крупной и составляет 22,23% от стоимости активов компании, которая на 30.09.2025 составила 167,15 млрд. руб.
03.08.26AGM / BoardРешения совета директоров (наблюдательного совета)
Совет директоров ПАО «Россети Центр» принял решения о формировании нескольких комитетов, включая Комитет по стратегии, кадрам и вознаграждениям, надёжности и технологическому присоединению. Все комитеты будут состоять из 3-9 человек, и большинство членов были избраны единогласно. Дата заседания совета - 31.07.2026.
18.06.26AGM / BoardРешения общих собраний участников (акционеров)
На годовом собрании акционеров ПАО «Россети Центр», состоявшемся 18 июня 2026 года, было утверждено распределение прибыли с выплатой дивидендов в размере 0,0385 руб. на акцию. Кворум по всем вопросам повестки дня составил более 74%. Также избраны новый Совет директоров и Ревизионная комиссия.

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 IDGC Center (MRKC) — from primary filings.

Frequently asked questions

What is IDGC Center (MRKC)'s P/E ratio?
IDGC Center (MRKC) trades at a P/E of 2.2x (price to trailing 12-month earnings).
What is IDGC Center (MRKC)'s EV/EBITDA?
IDGC Center (MRKC) trades at 1.7x EV/EBITDA.
What is IDGC Center (MRKC)'s P/B ratio?
IDGC Center (MRKC) trades at a P/B of 0.4x.
What is IDGC Center (MRKC)'s dividend yield?
IDGC Center (MRKC)'s trailing 12-month dividend yield is 10.6%.
What is IDGC Center (MRKC)'s return on equity (ROE)?
IDGC Center (MRKC)'s ROE is 21.2%.
What is IDGC Center (MRKC)'s market capitalization?
IDGC Center (MRKC)'s market cap is 27.7 bn RUB.

See also: The Cheapest Stocks in the World (2026): What Value Investing Says About Buying Cheap · global valuation map