Data is not available at this time.
Sistema PJSFC is a diversified Russian holding company with investments spanning telecommunications, technology, retail, healthcare, and other sectors. Its core revenue model relies on strategic equity stakes in subsidiaries, generating income through dividends, capital appreciation, and operational synergies. The company operates in a complex regulatory and economic environment, leveraging its scale and cross-sector expertise to maintain influence in key Russian industries. Sistema's market position is defined by its role as a conglomerate with significant holdings in market-leading enterprises, though its exposure to geopolitical and macroeconomic risks remains a critical consideration for investors. The firm’s portfolio includes assets in high-growth sectors, but its performance is closely tied to Russia’s domestic economy and regulatory landscape.
In FY 2022, Sistema reported revenue of RUB 912.7 billion, reflecting its broad industrial footprint. Net income stood at RUB 19.4 billion, indicating modest profitability relative to revenue. Operating cash flow was RUB 48.97 billion, while capital expenditures totaled RUB -158.6 billion, suggesting significant reinvestment or restructuring activities. The diluted EPS of RUB 41.37 highlights earnings distribution across its substantial share base.
The company’s earnings power is constrained by its conglomerate structure, which may dilute returns. High total debt of RUB 1.25 trillion against cash reserves of RUB 134.4 billion raises questions about leverage management. The absence of dividends suggests capital retention for debt servicing or reinvestment, though further details on ROIC or segment-level performance would clarify capital efficiency.
Sistema’s balance sheet shows considerable leverage, with total debt exceeding RUB 1.24 trillion. Cash and equivalents of RUB 134.4 billion provide limited liquidity coverage. The negative free cash flow (operating cash flow minus capex) underscores potential liquidity strains, though the conglomerate structure may allow for internal funding flexibility among subsidiaries.
No dividends were distributed in FY 2022, aligning with a focus on debt management or growth reinvestment. Revenue scale is substantial, but net income margins appear thin, possibly due to macroeconomic pressures or subsidiary performance. The beta of 1.49 indicates higher volatility relative to the market, reflecting geopolitical and operational risks.
With a market cap not specified and a high beta, Sistema’s valuation likely discounts geopolitical risks and leverage concerns. The lack of dividends and mixed profitability metrics may limit investor appeal, though its diversified holdings could offer upside if subsidiary performance improves.
Sistema’s diversification provides resilience, but its outlook is heavily influenced by Russia’s economic and regulatory climate. Strategic advantages include stakes in sector leaders, though sanctions and macroeconomic instability pose material risks. The company’s ability to navigate these challenges while optimizing its portfolio will determine long-term performance.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |