TGC-1  |
|
Compilation Date: | 06 Jun 23 |
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 | 0.000112 |
YTD Price Change, % | 9.92 |
P/E Ratio | 3.2937 |
Market Capitalization, USD | 432,612,791 |
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 | - | - | - | - |
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 | 0.08 | 01 Apr 07 | | RusIndex Fuel & Energy Complex | 0.15 | 01 Apr 07 | | RusIndex Industrials | 0.10 | 01 Apr 07 | | RusIndex Power Industry | 1.75 | 01 Apr 07 | |
Key Financial Characteristics
Balance Sheet |
| 31 Dec 20 | 31 Dec 21 | 31 Mar 22 | 31 Dec 20 | 31 Dec 21 | 31 Mar 22 |
| RUR mn | RUR mn | RUR mn | USD mn | USD mn | USD mn |
RUR/USD Exchange rate | 73.88 | 74.29 | 83.41 |
ASSETS, of which | 190,787 | 194,813 | 197,636 | 2,582.55 | 2,622.24 | 2,369.46 |
Fixed Assets and Other Non-current Assets, of which | 157,100 | 161,381 | 163,019 | 2,126.55 | 2,172.24 | 1,954.43 |
| Fixed Assets | 151,135 | 147,198 | 148,531 | 2,045.81 | 1,981.33 | 1,780.74 |
| Intangible Assets | 3,859 | 4,063 | 3,989 | 52.24 | 54.69 | 47.82 |
| Other Assets | 2,106 | 10,120 | 10,499 | 28.51 | 136.22 | 125.87 |
Current Assets, of which | 33,687 | 33,432 | 34,617 | 456 | 450 | 415.02 |
| Inventories | 3,728 | 3,980 | 4,945 | 50.46 | 53.57 | 59.29 |
| Accounts Receivable | 14,106 | 15,947 | 17,851 | 190.94 | 214.65 | 214.02 |
| Cash | 1,036 | 2,653 | 3,866 | 14.02 | 35.71 | 46.35 |
| Other Current Assets | 14,817 | 10,852 | 7,955 | 200.57 | 146.07 | 95.37 |
OWNER'S EQUITY, of which | 138,958 | 145,183 | 151,449 | 1,880.98 | 1,954.21 | 1,815.72 |
| Charter Capital | 38,543 | 38,543 | 38,543 | 521.73 | 518.8 | 462.09 |
| Reserves | 100,415 | 106,640 | 112,906 | 1,359.25 | 1,435.41 | 1,353.63 |
| Retained Earnings | 0 | 0 | 0 | 0 | 0 | 0 |
LIABILITIES, of which | 51,829 | 49,630 | 46,187 | 701.57 | 668.03 | 553.74 |
| Long-Term Debt | 9,500 | 12,347 | 12,347 | 128.59 | 166.19 | 148.03 |
| Short-Term Debt | 7,747 | 4,906 | 3,485 | 104.87 | 66.04 | 41.78 |
| Accounts Payable | 12,897 | 13,228 | 9,236 | 174.58 | 178.05 | 110.73 |
| Other Liabilities | 21,685 | 19,149 | 21,119 | 293.53 | 257.75 | 253.2 |
Financial data standard | IAS | IAS | IAS | IAS | IAS | IAS |
Audited | Audited | Unaudited | Audited | Audited | Unaudited |
Consolidated | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
P&L Account |
| 31 Dec 20 | 31 Dec 21 | 31 Mar 22 | 31 Dec 20 | 31 Dec 21 | 31 Mar 22 |
| RUR mn | RUR mn | RUR mn | USD mn | USD mn | USD mn |
Average RUR/USD Exchange rate | 72.19 | 73.65 | 86.50 |
Sales | 88,889 | 102,280 | 36,379 | 1,231.25 | 1,388.64 | 420.57 |
Production Costs | 78,065 | 92,767 | 28,702 | 1,081.32 | 1,259.48 | 331.82 |
Operating Profit | 10,824 | 9,513 | 7,677 | 149.93 | 129.16 | 88.75 |
Other Income | -589 | -624 | -441 | -8.16 | -8.47 | -5.1 |
Income Before Taxes | 10,235 | 8,889 | 7,236 | 141.77 | 120.68 | 83.65 |
Net Income | 8,253 | 7,114 | 6,266 | 114.32 | 96.59 | 72.44 |
Financial data standard | IAS | IAS | IAS | IAS | IAS | IAS |
Audited | Audited | Unaudited | Audited | Audited | Unaudited |
Consolidated | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Key Ratios |
| 31 Dec 20 | 31 Dec 21 | 31 Mar 22 |
Company Valuation Coefficients | |
P/BV | 0.31 | 0.27 | 0.20 |
P/S | 0.47 | 0.37 | 0.27 |
P/E | 5.10 | 5.38 | 3.29 |
Company Efficiency Coefficients | |
Sales/Employee, USD thnd | 0.19 | 0.21 | 0.21 |
Net Profit Margin, % | 9.28 | 6.96 | 8.08 |
ROA, % | 4.16 | 3.71 | 4.46 |
ROE, % | 5.73 | 5.04 | 5.91 |
Turnover Coefficients | |
Receivables Turnover | 5.96 | 6.85 | 6.43 |
Assets Turnover | 0.45 | 0.53 | 0.55 |
Inventory Turnover | 22.75 | 26.71 | 24.44 |
Liabilities Turnover | 1.63 | 2.03 | 2.20 |
Capital Structure Coefficients | |
Equity Ratio | 0.73 | 0.75 | 0.77 |
Debt Ratio | 0.27 | 0.25 | 0.23 |
Equity/Debt | 2.68 | 2.93 | 3.28 |
Current Liquidity | 1.33 | 1.63 | 2.02 |
Quick Liquidity | 1.19 | 1.44 | 1.73 |
Production Overview
Production |
Product | Measure | 2020 | 2021 | 2022 | Units |
---|
Electric power generation | 1,000,000,000 | 27.91 | 30.14 | 29.78 | kWh | Heat generation | 1,000,000 | 23.05 | 26.15 | 25.69 | GCal |
Capacity |
Product | Measure | Capacity | Units |
Installed electricity generating capacity | 1 | 6,914 | MW | Installed heat generating capacity | 1 | 13,509 | GCal/h |
|
|
|