Companies
Khersonoblenergo (HOEN)
*Data available to Dragon Capital's institutional clients only.
Business Profile
Khersonoblenergo is the monopoly energy supplier in Kherson region (area: 28,500 km2; population: 1.1 million). The company owns a 26,262 km low-voltage transmission grid with 3,731 MVA of transformer capacity and serves 11,642 corporate customers (59% of total energy sales) and 452,788 households (41%). Its largest customers include the Kherson Shipbuilding Plant, local water utility companies and food processing company Chumak.
Financial Summary
| Indicator | 2009 | 2010 | 2011E | 2012E | 2013F |
| Sales ($m) | 112 | 139 | **** | **** | **** |
| EBITDA ($m) | 9 | 12 | **** | **** | **** |
| Net Income ($m) | 3 | 4 | **** | **** | **** |
| Net Debt ($m) | 43 | 43 | **** | **** | **** |
Valuation Summary
| Indicator | 2009 | 2010 | 2011E | 2012E | 2013F |
| P/E | 11.9 | 8.9 | **** | **** | **** |
| P/Sales | 0.33 | 0.27 | **** | **** | **** |
| EV/EBITDA | 8.5 | 6.9 | **** | **** | **** |
| P/Book | 1.68 | 1.33 | **** | **** | **** |
Prices are quoted in UAH.
*Data available to Dragon Capital's institutional clients only.