TGC-1  |
|
| Compilation Date: | 06 Oct 25 |
Company Overview
General Info | |
| Full Company Name | PJSC "Territorial Generating Company ¹1" |
| Industrial Group | Power Industry |
| Number of Employees | 6,567,800 |
| Registration Date | 25 Mar 05 |
| Registered Address | Bld."B", 6, Bronevaya St., St. Petersburg, 197198 |
| Main Office | 16 Dobrolyubova Pr. Corp. 2, Litera A, Arena Hall Business Centre, St. Petersburg, 197198 |
| Telephone / Fax | (812) 688-36-06 / (812) 688-34-77 |
| e-mail | office@tgc1.ru |
| Internet Home Page | hwww.tgc1.ru |
| Registrar | JSC "Specialized Register for Shareholders of Gas Industry"" |
| Auditor | BDO Unicon AO |
| Financial Adviser | n. a. |
| Legal Adviser | n. a. |
|
Corporate Management |
| Managing Director | Vadim Vederchik | | Chairman of the Board | Vitaly Markelov |
Price Highlights | |
| Price per Common Share, USD | 0.000073 |
| YTD Price Change, % | -3.6 |
| P/E Ratio | 6.2128 |
| Market Capitalization, USD | 279,473,116 |
| Common Shares in Free Float, % | n.a. |
Operations Summary | |
JSC "Territorial Generating Company ¹1" (TGC-1) was founded in March 2005 as part of Russia’s power industry reform. JSCs “Lenenergo,” “Kolenergo,” and “Karelenergogeneratsiya” acted as founders of TGC-1. On October 1, 2005, the company started its operating activity. On November 1, 2006, TGC-1 completed merging its assets and established an integrated operating company. TGC-1 JSC is the leading producer of electricity and heat in the North-West region of Russia and the second largest territorial generating company in Russia in terms of installed capacity. It operates 55 electric generating stations in four regions of Russia: St. Petersburg, Republic of Karelia, Leningrad Oblast, and Murmansk Oblast. TGC-1 shares started trading on RTS in December 2006, and on MICEX in January 2007.The company has rating by Fitch Rating (BB+). |
Shares Information
Charter Capital Structure |
| Type of Share | Shares Outstanding | Nominal Value |
| Common Share | 3,854,341,416,571 | 0.01 RUR |
Major Shareholders |
| Name | % of Voting Stock | % of Charter Capital |
| Gazprom Energoholding Ltd. | 51.79 | 51.79 | | Fortum Power and Heat Oy | 29.45 | 29.45 |
Equity Positions in Other Companies |
| Name | % of Charter Capital |
| JSC "Murmansk TETS" | 98.85 | | JSC "Saint-Petersburg Heating System" | 71.57 | | JSC "Khibinskaya Heat Company" | 50.00 | | TGC-Service Ltd. | 26.00 |
Dividends History |
| Period | Payment per Share, USD | Number of Shares | Ex-Date | Payment Date | Payout Ratio, % | Dividend Yield, % |
| 2006 / com | 0.000004 | 2,925,245,464,492 | 04 May 07 | 18 Aug 07 | 20.499404 | 0.619492 | | 1Q07 / com | 0.000001 | 2,925,245,464,492 | 04 May 07 | 18 Aug 07 | 5.630048 | 0.07353 | | 2007 / com | n. p. | 3,850,959,750,205 | - | - | - | - | | 2008 / com | n. p. | 3,854,341,416,571 | - | - | - | - | | 2009 / com | 0.000001 | 3,854,341,416,571 | 11 May 10 | 25 Dec 10 | 2.076008 | 0.261689 | | 2010 / com | 0.000002 | 3,854,341,416,571 | 11 May 11 | 26 Aug 11 | 2.644116 | 0.228755 | | 2011 / com | 0.000002 | 3,854,341,416,571 | 28 Apr 12 | 16 Aug 12 | 4.441478 | 0.521609 | | 2012 / com | 0.000004 | 3,854,341,416,571 | 29 Apr 13 | 15 Aug 13 | 7.051601 | 1.635377 | | 2013 / com | n. p. | 3,854,341,416,571 | - | - | - | - | | 2014 / com | 0.000003 | 3,854,341,416,571 | 09 Jul 15 | 13 Aug 15 | 12.379161 | 4.328141 | | 2015 / com | 0.000004 | 3,854,341,416,571 | 06 Jul 16 | 11 Aug 16 | 15.156386 | 6.511199 | | 2016 / com | 0.000006 | 3,854,341,416,571 | 06 Jul 17 | 11 Aug 17 | 27.94412 | 2.314678 | | 2017 / com | 0.000008 | 3,854,341,416,571 | 22 Jun 18 | 30 Jul 18 | 22.06033 | 3.74156 | | 2018 / com | 0.00001 | 3,854,341,416,571 | 25 Jun 19 | 31 Jul 19 | 23.578253 | 8.849634 | | 2019 / com | 0.000014 | 3,854,341,416,571 | 06 Jul 20 | 11 Aug 20 | 43.873297 | 6.763366 | | 2020 / com | 0.000015 | 3,854,341,416,571 | 02 Jul 21 | 09 Aug 21 | 49.357123 | 9.635871 | | 2021 / com | n. p. | 3,854,341,416,571 | - | - | - | - | | 2022 / com | n. p. | 3,854,341,416,571 | - | - | - | - | | 2023 / com | n. p. | 3,854,341,416,571 | - | - | - | - | | 2024 / com | n. p. | 3,854,341,416,571 | - | - | - | - |
Stock Market
Instruments on Exchanges |
| Type of Instrument | Ticker | ISIN | Market |
| TGC-1 | TGKA | RU000A0JNUD0 | MOEX | | TGC-1 GDR | P88145T107 | US88145T1079 | PORTAL |
Price Chart |
|
|
Participation in DR Programs |
| Level | Effective Date | Underlying Share Ratio | CUSIP | Depositary Bank |
| GDR Reg S | 09 Jul 08 | 1: 5000 | 88145T206 | Bank of New York Mellon | | GDR 144 A | 09 Jul 08 | 1: 5000 | 88145T107 | Bank of New York Mellon |
Weightings in Indices |
| Name | Weight | Inclusion Date | Notes |
| RusIndex 100 | 0.01 | 01 Apr 07 | | | RusIndex Fuel & Energy Complex | 0.11 | 01 Apr 07 | | | RusIndex Industrials | 0.07 | 01 Apr 07 | | | RusIndex Power Industry | 1.48 | 01 Apr 07 | |
Key Financial Characteristics
Balance Sheet |
| | 31 Dec 21 | 31 Dec 22 | 30 Sep 23 | 31 Dec 21 | 31 Dec 22 | 30 Sep 23 |
| | RUR mn | RUR mn | RUR mn | USD mn | USD mn | USD mn |
| RUR/USD Exchange rate | 74.29 | 71.98 | 97.00 |
| ASSETS, of which | 194,813 | 0 | 202,393 | 2,622.24 | 0 | 2,086.47 |
| Fixed Assets and Other Non-current Assets, of which | 161,381 | 0 | 176,946 | 2,172.24 | 0 | 1,824.14 |
| | Fixed Assets | 147,198 | 0 | 168,119 | 1,981.33 | 0 | 1,733.14 |
| | Intangible Assets | 4,063 | 0 | 1,062 | 54.69 | 0 | 10.95 |
| | Other Assets | 10,120 | 0 | 7,765 | 136.22 | 0 | 80.05 |
| Current Assets, of which | 33,432 | 0 | 25,447 | 450 | 0 | 262.33 |
| | Inventories | 3,980 | 0 | 6,092 | 53.57 | 0 | 62.8 |
| | Accounts Receivable | 15,947 | 0 | 12,404 | 214.65 | 0 | 127.87 |
| | Cash | 2,653 | 0 | 169 | 35.71 | 0 | 1.74 |
| | Other Current Assets | 10,852 | 0 | 6,782 | 146.07 | 0 | 69.92 |
| OWNER'S EQUITY, of which | 145,183 | 0 | 156,165 | 1,954.21 | 0 | 1,609.9 |
| | Charter Capital | 38,543 | 0 | 38,543 | 518.8 | 0 | 397.34 |
| | Reserves | 106,640 | 0 | 117,622 | 1,435.41 | 0 | 1,212.57 |
| | Retained Earnings | 0 | 0 | 0 | 0 | 0 | 0 |
| LIABILITIES, of which | 49,630 | 0 | 46,228 | 668.03 | 0 | 476.56 |
| | Long-Term Debt | 12,347 | 0 | 8,098 | 166.19 | 0 | 83.48 |
| | Short-Term Debt | 4,906 | 0 | 8,585 | 66.04 | 0 | 88.5 |
| | Accounts Payable | 13,228 | 0 | 12,216 | 178.05 | 0 | 125.93 |
| | Other Liabilities | 19,149 | 0 | 17,329 | 257.75 | 0 | 178.64 |
| Financial data standard | IAS | | IAS | IAS | | IAS |
| Audited | Unaudited | Unaudited | Audited | Unaudited | Unaudited |
| Consolidated | Non-consolidated | Consolidated | Consolidated | Non-consolidated | Consolidated |
P&L Account |
| | 31 Dec 21 | 31 Dec 22 | 30 Sep 23 | 31 Dec 21 | 31 Dec 22 | 30 Sep 23 |
| | RUR mn | RUR mn | RUR mn | USD mn | USD mn | USD mn |
| Average RUR/USD Exchange rate | 73.65 | 68.64 | 83.02 |
| Sales | 102,280 | 0 | 72,502 | 1,388.64 | 0 | 873.27 |
| Production Costs | 92,767 | 0 | 66,090 | 1,259.48 | 0 | 796.04 |
| Operating Profit | 9,513 | 0 | 6,412 | 129.16 | 0 | 77.23 |
| Other Income | -624 | 0 | -1,090 | -8.47 | 0 | -13.13 |
| Income Before Taxes | 8,889 | 0 | 5,322 | 120.68 | 0 | 64.1 |
| Net Income | 7,114 | 0 | 4,153 | 96.59 | 0 | 50.02 |
| Financial data standard | IAS | | IAS | IAS | | IAS |
| Audited | Unaudited | Unaudited | Audited | Unaudited | Unaudited |
| Consolidated | Non-consolidated | Consolidated | Consolidated | Non-consolidated | Consolidated |
Key Ratios |
| | 31 Dec 21 | 31 Dec 22 | 30 Sep 23 |
| Company Valuation Coefficients | |
| P/BV | 0.27 | 0.22 | 0.26 |
| P/S | 0.37 | 0.28 | 0.36 |
| P/E | 5.38 | 3.52 | 6.21 |
| Company Efficiency Coefficients | |
| Sales/Employee, USD thnd | 0.21 | 0.21 | 0.18 |
| Net Profit Margin, % | 6.96 | 8.08 | 5.73 |
| ROA, % | 3.71 | 4.46 | 2.77 |
| ROE, % | 5.04 | 5.91 | 3.69 |
| Turnover Coefficients | |
| Receivables Turnover | 6.85 | 6.43 | 6.83 |
| Assets Turnover | 0.53 | 0.55 | 0.48 |
| Inventory Turnover | 26.71 | 24.44 | 17.58 |
| Liabilities Turnover | 2.03 | 2.20 | 2.06 |
| Capital Structure Coefficients | |
| Equity Ratio | 0.75 | 0.77 | 0.77 |
| Debt Ratio | 0.25 | 0.23 | 0.23 |
| Equity/Debt | 2.93 | 3.28 | 3.38 |
| Current Liquidity | 1.63 | 2.02 | 1.12 |
| Quick Liquidity | 1.44 | 1.73 | 0.85 |
Production Overview
Production |
| Product | Measure | 2022 | 2023 | 2024 | Units |
|---|
| Electric power generation | 1,000,000,000 | 29.78 | 29.7 | 29.73 | kWh | | Heat generation | 1,000,000 | 25.69 | 25.09 | 23.49 | GCal |
Capacity |
| Product | Measure | Capacity | Units |
| Installed electricity generating capacity | 1 | 6,938.7 | MW | | Installed heat generating capacity | 1 | 12,330.7 | GCal/h |
|
|
|