The London Stock Exchange uses cookies to improve its website. The cookies for analytical purposes have already been set. For more details and how to manage cookies, please see our privacy and cookies policy.

SSA SISTEMA PJSFC GDR (EACH REPR 20 ORD RUB0.09) (REGS)




We are now using data from FTSE Russell Data Solutions. FTSE Russell is a leading global provider of benchmarks, analytics and data solutions with multi-asset capabilities. Global Company Fundamentals provides profiles on global active and inactive companies from over 100 countries including over 25 years of as-reported financials and standardised financials based on globally accepted XBRL taxonomies for active companies. As a result of this change in data provider, you may see some differences to the data. For further information please contact lse-website@lseg.com
Income Statement 31-Dec-12
( $ m )
31-Dec-13
( $ m )
31-Dec-14
( RUB m )
31-Dec-15
( RUB m )
31-Dec-16
( RUB m )
Continuing Operations
Revenue  34240.67 35942.07 646269.00 708641.00 697705.00
Operating Profit/(Loss)  3715.46 4046.54 49015.00 64671.00 75528.00
Net Interest  -1076.42 -908.28 n/a n/a n/a
Profit Before Tax  2743.09 4471.62 -3881.00 15704.00 36354.00
Profit After Tax  n/a n/a -21195.00 -2240.00 14779.00
Discontinued Operations
Profit After Tax  80.62 n/a -109215.00 49029.00 -8767.00
PROFIT FOR THE PERIOD  1660.90 3219.20 -128318.00 51166.00 9159.00
Attributable to:
Minority Interests  714.14 961.67 -27919.00 -17574.00 -20917.00
Equity Holders of Parent Company  946.76 2257.53 -156237.00 33592.00 -11758.00
 
Continuing EPS
Earnings per Share - Basic  9.80¢ 24.43¢ -366.00 -164.00 -56.00
Earnings per Share - Diluted  9.80¢ 24.43¢ -366.00 -164.00 -56.00
Earnings per Share - Adjusted  n/a n/a n/a n/a n/a
Continuing and Discontinued EPS
Earnings per Share - Basic  10.18¢ 24.43¢ -1671.00 357.00 -125.00
Earnings per Share - Diluted  10.18¢ 24.43¢ -1671.00 357.00 -125.00
Earnings per Share - Adjusted  n/a n/a n/a n/a n/a
 
Dividend per Share  96.00¢ 98.24¢ 7807.80 67.00 38.00

Balance Sheet 31-Dec-12
( $ m )
31-Dec-13
( $ m )
31-Dec-14
( RUB m )
31-Dec-15
( RUB m )
31-Dec-16
( RUB m )
Assets
Non-Current Assets
Property, Plant & Equipment  21205.61 19945.70 400648.00 429163.00 408130.00
Intangible Assets  3911.15 3553.71 143942.00 162049.00 159940.00
Investment Properties  n/a n/a n/a n/a n/a
Investments  1751.90 1195.83 147017.00 180151.00 146834.00
Other Financial Assets  n/a n/a n/a n/a n/a
Other Non-Current Assets  3255.14 3643.12 20344.00 29413.00 40075.00
  30472.36 28683.32 735650.00 826742.00 779164.00
Current Assets
Inventories  1814.02 1848.14 47582.00 73736.00 82690.00
Trade & Other Receivables  2265.13 2173.97 109547.00 171386.00 88237.00
Cash at Bank & in Hand  1872.74 2059.09 119967.00 122775.00 60190.00
Current Asset Investments  1214.87 1719.22 92126.00 78020.00 62588.00
Other Current Assets  6021.98 5654.82 1011.00 2101.00 12292.00
  14253.93 14565.67 401291.00 471613.00 324925.00
 
Total Assets  44726.29 43248.99 1136941.00 1298355.00 1104089.00
 
Liabilities
Current Liabilities
Borrowings  3201.99 2510.89 126008.00 142657.00 83109.00
Other Current Liabilities  8633.17 7752.53 186548.00 259690.00 191913.00
  14343.99 13407.65 427714.00 539402.00 385901.00
 
Net Current Assets  -90.05 1158.02 -26423.00 -67789.00 -60976.00
 
Non-Current Liabilities
Borrowings  12462.34 10764.28 336425.00 414103.00 395017.00
Provisions  n/a n/a n/a n/a n/a
Other Non-Current Liabilities  1826.52 1819.75 100965.00 50861.00 65447.00
  21187.07 19534.64 475520.00 508563.00 501217.00
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  35531.05 32942.29 980921.00 1109978.00 944888.00
 
Net Assets  9195.23 10306.70 156020.00 188377.00 159201.00
 
Capital & Reserves
Share Capital  30.06 30.06 n/a n/a n/a
Share Premium Account  2882.82 2616.61 72202.00 80778.00 87369.00
Other Reserves  n/a n/a n/a n/a n/a
Retained Earnings  7111.09 8993.47 89444.00 118615.00 91290.00
Shareholders Funds  9195.23 10306.70 156020.00 188377.00 159201.00
 
Minority Interests/Other Equity  4851.60 4994.14 77687.00 62013.00 57770.00
Total Equity *   14046.84 15300.84 233707.00 250390.00 216971.00

Ratios - based on IFRS 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16
Continuing Operations
PE Ratio *   206.12 131.48 n/a n/a n/a
PEG *   0.62 0.93 n/a n/a n/a
Earnings per Share Growth  332.01% 140.64% n/a n/a n/a
Dividend Cover *   0.10 0.25 -0.05 -2.45 -1.47
Revenue Per Share  367.34¢ 388.99¢ 6911.57 7522.69 7371.48
Pre-Tax Profit per Share  29.43¢ 48.40¢ -41.51 166.71 384.09
Operating Margin  10.85% 11.26% 7.58% 9.13% 10.83%
Return on Capital Employed  15.03% 16.71% 15.27% 9.49% 10.90%
 
Continuing & Discontinued Operations
Dividend Yield *   4.75% 3.06% 25.15% 0.15% 0.07%
Dividend per Share Growth  -1.72% 229.68% 7847.73% -80.73% 170.68%
Net Asset Value per Share (exc. Intangibles)  57.38¢ 72.81¢ 128.00 277.59 -7.86
Net Gearing *   149.99% 108.82% 219.50% 230.38% 262.52%

Data provided by FTSE Russell




Company Information
Updated Monthly
Company address 13 Mokhovaya Street, Moscow, 125 009, Russian Federation
Company website http://www.sistema.com
Market cap(in millions)* £ 1,116.89
Listing/Admission to trading 14 Feb 2005
Trading service International Order Book
Market Main Market
Listing category Standard GDRs
*The market capitalisation of companies reflects the London listed element only. These figures are approximate and are updated monthly.

Trading Information
21-Apr-18
FTSE index -
FTSE sector Mobile Telecommunications
FTSE sub-sector Mobile Telecommunications
Country of share register US
Segment IOBE
MiFID Status -
Exchange market size 7,500
SEDOL B05N809
ISIN number US48122U2042



SISTEMA share fundamentals (SSA)