CGNI Financial and ESG Update
9 The Czech regulation for Gas Distribution is stable, attractive and predictable, in full
alignment and compliance with EU directives and international practices.
ERO's Key Principles & Objectives
.
•
Stability and sustainability of tariffs
Predictability of regulation
• Interest of all stakeholders guaranteed
•
Objective and transparent decision making
.
Consistency with legislation
Allowed Revenue Breakdown
Key Elements of the Czech Gas Distribution Regulation
•
Standard RAB-based revenue-cap model
•
Current grid infrastructure regulation in place since 2002
•
•
Currently in the 5th RP, which started in 2021 and ends in 2025
Regulator traditionally opted for stable tariffs across regulatory periods
"This framework provides stability, transparency, and predictability to operators' cash
flows." (S&P, 2020)
RAB and NAV Reconciliation Schedule
NAV (CZKM)
RAB/ NAV (%)
Allowed
75
RP4
RP5
100%
Profit
(RAB X
WACC)
+
Allowed
D&A
70
90%
+
Allowed
Opex
Allowed
100%
65
80%
Revenue
96%
95%
70%
60
89%
60%
55
84%
50%
50
73%
40%
45
72%
69% 70%
30%
•
RP5 WACC was set to 6.43% (pre-tax)
40
65% 67%
60% 62%
20%
Opex level based on the average of 2017-2019 actuals, with under- / outperformance
sharing at the level of GasNet set at 50% / 50%
35
10%
30
0%
Source: Company Information, ERO.
9
.
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022E 2023E 2024E 2025E
Upward reconciliation of RAB to match the higher underlying net book value in motion
until 2025, with non-binding Capex plans for period 2021-2025 and 2025-2030
gasnet.cz
46View entire presentation