Русгидро, ПАО

На 1 января 2019 года установленная мощность группы РусГидро превысила 39,4 ГВт. Суммарная тепловая мощность составляет 18,9 тыс Гкал/час. В состав компании входит: 19 филиалов в 17 регионах России, включающих 47 ГЭС и ГАЭС, а также 3 ГеоЭС, плюс мощности АО «РАО Энергетические системы Востока». Всего Группа «РусГидро» контролирует более 90 объектов возобновляемой энергетики. Крупнейшая в России — Саяно-Шушенская ГЭС им. П.С. Непорожнего (6400 МВт), 9 станций Волжско-Камского каскада общей установленной (более 10150 МВт), первенец большой гидроэнергетики на Дальнем Востоке Зейская ГЭС (1330 МВт), Бурейская ГЭС (2010 МВт).

Совокупный объем выработки электроэнергии в 2018 году составил 144,2 млрд кВт·ч.РусГидро также объединяет научно-исследовательские, проектно-изыскательские, инжиниринговые организации, а также розничные энергосбытовые компании.

0 млрд руб

Капитальные вложения в 2020 году

0 млрд руб

Чистая прибыль в 2020 году

0 млн.квт.ч

Произведено э/энергии в 2020 году

0 тыс человек

Персонал компании

переверните телефон, так будет удобнее

Это относительные показатели. Где 1-плохо, 10-отлично. Подробнее о карте можно почитать здесь.

Данные в млн.руб. (если не указано другое), кроме стоимости и количества акций

СТОИМОСТЬ КОМПАНИИ

[table-cell id=1priceVersion10outside10-3 cell=A47/]	[table-cell id=1priceVersion10outside10-3 cell=B47/]	[table-cell id=1priceVersion10outside10-3 cell=C47/]	[table-cell id=1priceVersion10outside10-3 cell=D47/]	[table-cell id=1priceVersion10outside10-3 cell=E47/]	[table-cell id=1priceVersion10outside10-3 cell=F47/]	[table-cell id=1priceVersion10outside10-3 cell=G47/]	[table-cell id=1priceVersion10outside10-3 cell=H47/]
[table-cell id=1priceVersion10outside10-3 cell=A48/]	[table-cell id=1priceVersion10outside10-3 cell=B48/]	[table-cell id=1priceVersion10outside10-3 cell=C48/]	[table-cell id=1priceVersion10outside10-3 cell=D48/]	[table-cell id=1priceVersion10outside10-3 cell=E48/]	[table-cell id=1priceVersion10outside10-3 cell=F48/]	[table-cell id=1priceVersion10outside10-3 cell=G48/]	[table-cell id=1priceVersion10outside10-3 cell=H48/]
[table-cell id=1priceVersion10outside10-3 cell=A49/]	[table-cell id=1priceVersion10outside10-3 cell=B49/]	[table-cell id=1priceVersion10outside10-3 cell=C49/]	[table-cell id=1priceVersion10outside10-3 cell=D49/]	[table-cell id=1priceVersion10outside10-3 cell=E49/]	[table-cell id=1priceVersion10outside10-3 cell=F49/]	[table-cell id=1priceVersion10outside10-3 cell=G49/]	[table-cell id=1priceVersion10outside10-3 cell=H49/]
[table-cell id=1priceVersion10outside10-3 cell=A50/]	[table-cell id=1priceVersion10outside10-3 cell=B50/]	[table-cell id=1priceVersion10outside10-3 cell=C50/]	[table-cell id=1priceVersion10outside10-3 cell=D50/]	[table-cell id=1priceVersion10outside10-3 cell=E50/]	[table-cell id=1priceVersion10outside10-3 cell=F50/]	[table-cell id=1priceVersion10outside10-3 cell=G50/]	[table-cell id=1priceVersion10outside10-3 cell=H50/]
[table-cell id=1priceVersion10outside10-3 cell=A51/]	[table-cell id=1priceVersion10outside10-3 cell=B51/]	[table-cell id=1priceVersion10outside10-3 cell=C51/]	[table-cell id=1priceVersion10outside10-3 cell=D51/]	[table-cell id=1priceVersion10outside10-3 cell=E51/]	[table-cell id=1priceVersion10outside10-3 cell=F51/]	[table-cell id=1priceVersion10outside10-3 cell=G51/]	[table-cell id=1priceVersion10outside10-3 cell=H51/]

Основные показатели, Русгидро

[table-cell id=1BasicVersion1.0 cell=A481/]	[table-cell id=1BasicVersion1.0 cell=B481/]	[table-cell id=1BasicVersion1.0 cell=C481/]	[table-cell id=1BasicVersion1.0 cell=D481/]	[table-cell id=1BasicVersion1.0 cell=E481/]	[table-cell id=1BasicVersion1.0 cell=F481/]	[table-cell id=1BasicVersion1.0 cell=G481/]	[table-cell id=1BasicVersion1.0 cell=H481/]
[table-cell id=1BasicVersion1.0 cell=A482/]	[table-cell id=1BasicVersion1.0 cell=B482/]	[table-cell id=1BasicVersion1.0 cell=C482/]	[table-cell id=1BasicVersion1.0 cell=D482/]	[table-cell id=1BasicVersion1.0 cell=E482/]	[table-cell id=1BasicVersion1.0 cell=F482/]	[table-cell id=1BasicVersion1.0 cell=G482/]	[table-cell id=1BasicVersion1.0 cell=H482/]
[table-cell id=1BasicVersion1.0 cell=A483/]	[table-cell id=1BasicVersion1.0 cell=B483/]	[table-cell id=1BasicVersion1.0 cell=C483/]	[table-cell id=1BasicVersion1.0 cell=D483/]	[table-cell id=1BasicVersion1.0 cell=E483/]	[table-cell id=1BasicVersion1.0 cell=F483/]	[table-cell id=1BasicVersion1.0 cell=G483/]	[table-cell id=1BasicVersion1.0 cell=H483/]
[table-cell id=1BasicVersion1.0 cell=A484/]	[table-cell id=1BasicVersion1.0 cell=B484/]	[table-cell id=1BasicVersion1.0 cell=C484/]	[table-cell id=1BasicVersion1.0 cell=D484/]	[table-cell id=1BasicVersion1.0 cell=E484/]	[table-cell id=1BasicVersion1.0 cell=F484/]	[table-cell id=1BasicVersion1.0 cell=G484/]	[table-cell id=1BasicVersion1.0 cell=H484/]
[table-cell id=1BasicVersion1.0 cell=A485/]	[table-cell id=1BasicVersion1.0 cell=B485/]	[table-cell id=1BasicVersion1.0 cell=C485/]	[table-cell id=1BasicVersion1.0 cell=D485/]	[table-cell id=1BasicVersion1.0 cell=E485/]	[table-cell id=1BasicVersion1.0 cell=F485/]	[table-cell id=1BasicVersion1.0 cell=G485/]	[table-cell id=1BasicVersion1.0 cell=H485/]
[table-cell id=1BasicVersion1.0 cell=A486/]	[table-cell id=1BasicVersion1.0 cell=B486/]	[table-cell id=1BasicVersion1.0 cell=C486/]	[table-cell id=1BasicVersion1.0 cell=D486/]	[table-cell id=1BasicVersion1.0 cell=E486/]	[table-cell id=1BasicVersion1.0 cell=F486/]	[table-cell id=1BasicVersion1.0 cell=G486/]	[table-cell id=1BasicVersion1.0 cell=H486/]
[table-cell id=1BasicVersion1.0 cell=A487/]	[table-cell id=1BasicVersion1.0 cell=B487/]	[table-cell id=1BasicVersion1.0 cell=C487/]	[table-cell id=1BasicVersion1.0 cell=D487/]	[table-cell id=1BasicVersion1.0 cell=E487/]	[table-cell id=1BasicVersion1.0 cell=F487/]	[table-cell id=1BasicVersion1.0 cell=G487/]	[table-cell id=1BasicVersion1.0 cell=H487/]
[table-cell id=1BasicVersion1.0 cell=A488/]	[table-cell id=1BasicVersion1.0 cell=B488/]	[table-cell id=1BasicVersion1.0 cell=C488/]	[table-cell id=1BasicVersion1.0 cell=D488/]	[table-cell id=1BasicVersion1.0 cell=E488/]	[table-cell id=1BasicVersion1.0 cell=F488/]	[table-cell id=1BasicVersion1.0 cell=G488/]	[table-cell id=1BasicVersion1.0 cell=H488/]
[table-cell id=1BasicVersion1.0 cell=A489/]	[table-cell id=1BasicVersion1.0 cell=B489/]	[table-cell id=1BasicVersion1.0 cell=C489/]	[table-cell id=1BasicVersion1.0 cell=D489/]	[table-cell id=1BasicVersion1.0 cell=E489/]	[table-cell id=1BasicVersion1.0 cell=F489/]	[table-cell id=1BasicVersion1.0 cell=G489/]	[table-cell id=1BasicVersion1.0 cell=H489/]
[table-cell id=1BasicVersion1.0 cell=A490/]	[table-cell id=1BasicVersion1.0 cell=B490/]	[table-cell id=1BasicVersion1.0 cell=C490/]	[table-cell id=1BasicVersion1.0 cell=D490/]	[table-cell id=1BasicVersion1.0 cell=E490/]	[table-cell id=1BasicVersion1.0 cell=F490/]	[table-cell id=1BasicVersion1.0 cell=G490/]	[table-cell id=1BasicVersion1.0 cell=H490/]
[table-cell id=1BasicVersion1.0 cell=A491/]	[table-cell id=1BasicVersion1.0 cell=B491/]	[table-cell id=1BasicVersion1.0 cell=C491/]	[table-cell id=1BasicVersion1.0 cell=D491/]	[table-cell id=1BasicVersion1.0 cell=E491/]	[table-cell id=1BasicVersion1.0 cell=F491/]	[table-cell id=1BasicVersion1.0 cell=G491/]	[table-cell id=1BasicVersion1.0 cell=H491/]
[table-cell id=1BasicVersion1.0 cell=A492/]	[table-cell id=1BasicVersion1.0 cell=B492/]	[table-cell id=1BasicVersion1.0 cell=C492/]	[table-cell id=1BasicVersion1.0 cell=D492/]	[table-cell id=1BasicVersion1.0 cell=E492/]	[table-cell id=1BasicVersion1.0 cell=F492/]	[table-cell id=1BasicVersion1.0 cell=G492/]	[table-cell id=1BasicVersion1.0 cell=H492/]
[table-cell id=1BasicVersion1.0 cell=A493/]	[table-cell id=1BasicVersion1.0 cell=B493/]	[table-cell id=1BasicVersion1.0 cell=C493/]	[table-cell id=1BasicVersion1.0 cell=D493/]	[table-cell id=1BasicVersion1.0 cell=E493/]	[table-cell id=1BasicVersion1.0 cell=F493/]	[table-cell id=1BasicVersion1.0 cell=G493/]	[table-cell id=1BasicVersion1.0 cell=H493/]
[table-cell id=1BasicVersion1.0 cell=A494/]	[table-cell id=1BasicVersion1.0 cell=B494/]	[table-cell id=1BasicVersion1.0 cell=C494/]	[table-cell id=1BasicVersion1.0 cell=D494/]	[table-cell id=1BasicVersion1.0 cell=E494/]	[table-cell id=1BasicVersion1.0 cell=F494/]	[table-cell id=1BasicVersion1.0 cell=G494/]	[table-cell id=1BasicVersion1.0 cell=H494/]

О ФИНАНСОВОМ ПОЛОЖЕНИИ
О ПРИБЫЛЯХ И УБЫТКАХ
О ДВИЖЕНИИ ДЕН. СРЕДСТВ

Период	2014	2015	2016	2017	2018	2019	2020
Активы	883 770	938 137	822 738	831 703	931 931	925 119	942 035
Оборотные активы	149 040	146 428	148 453	115 119	209 402	191 331	206 309
Внеоборотные активы	734 730	791 709	674 285	716 584	722 529	733 788	735 726
Обязательства	288 619	324 218	301 157	262 095	345 712	355 244	333 095
Капитал	595 151	613 919	521 581	569 608	586 219	569 875	608 940
Денежные средства и их эквиваленты	34 394	48 025	67 354	70 156	65 432	41 047	58 291
Заемный капитал	177 030	197 393	199 803	169 525	196 847	201 963	205 990
Чистый долг	142 636	149 368	132 449	99 369	131 415	160 916	147 699

Период	2014	2015	2016	2017	2018	2019	2020
Выручка	329 560	347 512	374 072	348 119	358 770	366 642	382 845
В том числе
Продажи электрической энергии	267 555	287 556	309 650	282 290	287 201	291 096	311 773
Продажи тепловой энергии	34 059	35 381	38 849	38 907	40 150	40 645	41 242
Прочая выручка	27 946	24 575	25 573	26 922	31 419	34 901	29 830
Операционная прибыль	33 882	34 681	47 539	50 634	61 420	11 156	59 170
Чистая прибыль для акционеров	25 606	31 539	40 205	26 403	31 229	5 126	46 354
EBITDA	73 249	73 383	100 341	104 180	109 673	97 544	120 268
Амортизация	21 340	22 477	24 130	21 340	22 310	25 686	28 920
Процентные расходы	4 879	5 762	6 813	4 019	5 185	5 859	8 457

Период	2014	2015	2016	2017	2018	2019	2020
CF от операционной деятельности	57 926	69 800	71 373	78 125	84 551	75 679	98 953
CF от инвестиционной деятельности	(60 433)	(48 381)	(24 918)	(60 013)	(87 041)	(75 594)	(51 073)
CF от финансовой деятельности	1 091	(8 584)	(26 837)	(15 064)	(2 291)	(24 443)	(30 611)
Капитальные вложения	78 577	79 238	60 957	71 693	67 423	74 782	58 519
Free Cash Flow	(20 651)	(9 438)	10 416	6 432	17 128	897	40 434

ПОКАЗАТЕЛИ ДЕЯТЕЛЬНОСТИ
МУЛЬТИПЛИКАТОРЫ
ДИНАМИКА ИЗМЕНЕНИЙ
ДИВИДЕНДЫ

Период	2014	2015	2016	2017	2018	2019	2020
Производство электроэнергии, млн кв.ч	121 988	127 351	138 800	140 300	144 300	142 840	151 450
Производство тепловой энергии, млн гкал	31,2	30,4	31,7	30,1	29,9	30,0	29,4
Установленная электрическая мощность, МВт	38 485	38 599	38 868	39 039	39 370	39 700	38 051
Установленная тепловая мощность, Гкал/ч.	17 930	17 930	18 149	18 497	18 924	19 021	18 839
Персонал, тыс человек	77,0	75,7	70,5	70,5	69,7	69,5	69,5

[table-cell id=1MultiplierVersion1.0outside51-2 cell=A338/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B338/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C338/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D338/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E338/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F338/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G338/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H338/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A339/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B339/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C339/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D339/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E339/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F339/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G339/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H339/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A340/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B340/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C340/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D340/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E340/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F340/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G340/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H340/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A341/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B341/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C341/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D341/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E341/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F341/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G341/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H341/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A342/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B342/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C342/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D342/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E342/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F342/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G342/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H342/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A343/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B343/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C343/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D343/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E343/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F343/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G343/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H343/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A344/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B344/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C344/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D344/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E344/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F344/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G344/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H344/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A345/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B345/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C345/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D345/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E345/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F345/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G345/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H345/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A346/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B346/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C346/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D346/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E346/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F346/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G346/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H346/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A347/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B347/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C347/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D347/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E347/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F347/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G347/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H347/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A348/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B348/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C348/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D348/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E348/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F348/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G348/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H348/]

Период	2015/2014	2016/2015	2017/2016	2018/2017	2019/2018	2020/2019	CAGR 5 летСредний годовой прирост за 5 лет
Выручка	5%	8%	-7%	3%	2%	4%	2%
Операционная прибыль	2%	37%	7%	21%	-82%	430%	11%
Чистая прибыль для акционеров	23%	27%	-34%	18%	-84%	804%	8%
Активы	6%	-12%	1%	12%	-1%	2%	0%
Обязательства	12%	-7%	-13%	32%	3%	-6%	1%
Капитал	3%	-15%	9%	3%	-3%	7%	0%
EBITDA	0%	37%	4%	5%	-11%	23%	10%
Процентные расходы	18%	18%	-41%	29%	13%	44%	8%
Чистый долг	5%	-11%	-25%	32%	22%	-8%	0%
Free Cash Flow	-54%	-	-38%	166%	-	4408%	-100%
Выплаченные дивиденды	149%	20%	-38%	40%	-1%	49%	9%
Производство электроэнергии, млн кв.ч	4%	9%	1%	3%	-1%	6%	4%
Производство тепловой энергии, млн гкал	-2%	4%	-5%	-1%	0%	-2%	-1%
Установленная электрическая мощность, МВт	0%	1%	0%	1%	1%	-4%	0%
Установленная тепловая мощность, Гкал/ч.	0%	1%	2%	2%	1%	-1%	1%

Период	2014	2015	2016	2017	2018	2019	2020
Выплаченные дивиденды	6 033	15 011	18 009	11 226	15 661	15 460	22 985
Дивиденд на об. акцию	0,016	0,039	0,047	0,026	0,037	0,036	0,05
Дивдоходность об. акций	2,9%	5,7%	5,0%	3,6%	7,6%	6,4%	6,4%
Доля прибыли на дивиденды	24%	48%	45%	43%	50%	302%	50%

Структура акционерного капитала		Чем владеет компания
Росимущество	61,20%	Красноярскэнергосбыт, ПАО	65,81%
Free-float	19,00%	РЭСК, ПАО	90,52%
ВТБ, ПАО	13,10%	РАО ЭС Востока, АО (Русгидро)	99,98%
Авитранс, ООО	5,90%	ДЭК, ПАО	52,11%
Гидроинвест, АО	0,80%	Камчатскэнерго, ПАО	98,72%
		Магаданэнерго, ПАО	48,99%
		Сахалинэнерго, ПАО	57,80%
		Якутскэнерго, ПАО	79,15%

Информация
Сектор	ЭнергогенерацияПерейти в анализ сектора
Тикер на Московской бирже	HYDR
Тикер на Лондонской бирже	HYDR
Отчетность	МСФО
Официальный сайт	http://www.rushydro.ru/investors/
Центр раскрытия информации	http://e-disclosure.ru/portal/company.aspx?id=8580