TGC-1    | 
 
 |   
| Compilation Date: |  03 Nov 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, % | -3.32 |  
| P/E Ratio | 6.2128  |  
| Market Capitalization, USD |  280,281,495  |  
| 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 |  
| Does not constitute to any indices. |  
 
 
 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 |  
 
 
                                         | 
                             
                         
                         |