Member access

4-Traders Homepage  >  Shares  >  London Stock Exchange  >  Mail Ru Group Ltd    MAIL   US5603172082

MAIL RU GROUP LTD (MAIL)

12
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M RUB Estimates in M RUB
Fiscal Period December 201120122013201420152016
Sales14 96720 45930 72533 80737 14543 709
Operating income (EBITDA)5 9689 40116 91417 37517 78021 017
Operating profit (EBIT)3 2856 75613 78614 57814 83217 735
Pre-Tax Profit (EBT)2 44840 40933 38316 63714 41718 144
Net income89137 44129 80813 03510 95413 690
EPS ( RUB)4,1417914258,951,965,2
Dividend per Share ( RUB)-1,22154-3,065,43
Yield-0,11%13,6%-0,27%0,48%
Announcement Date02/24/2012
01:24pm
02/26/2013
07:01am
02/20/2014
08:20am
---
Finances - Leverage
Actuals in M RUB Estimates in M RUB
Fiscal Period December 201120122013201420152016
Debt---4 479--
Finance3 68927 72134 738-4 1576 691
Operating income (EBITDA)5 9689 40116 91417 37517 78021 017
Leverage
(Debt/EBITDA)
---0,26x--
Capital Expenditure4571 9093 5023 5774 0724 282
Book Value Per Share (BVPS)556  RUB-436  RUB497  RUB579  RUB650  RUB
Cash Flow per Share30,6  RUB40,4  RUB62,5  RUB70,9  RUB65,4  RUB80,3  RUB
Announcement Date02/24/2012
01:24pm
02/26/2013
07:01am
02/20/2014
08:20am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 236 593 M RUB -
Entreprise Value (EV) 241 072 M RUB 232 436 M RUB
Valuation 2014e 2015e
PER (Price / EPS) 19,2x 21,8x
Capitalization / Revenue 7,00x 6,37x
EV / Revenue 7,13x 6,26x
EV / EBITDA 13,9x 13,1x
Yield (DPS / Price) - 0,27%
Price to book (Price / BVPS) 2,28x 1,95x
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 43,1% 39,9%
operating Leverage (Delta EBIT / Delta Sales) 0,57x 0,18x
Net Margin (Net Profit / Revenue) 38,6% 29,5%
ROA (Net Profit / Asset) 12,9% 18,2%
ROE (Net Profit / Equities) 14,3% 9,88%
Rate of Dividend - 5,89%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   10,6% 11,0%
Cash Flow / Sales (Taux d'autofinancement) 60,8% 51,0%
Capital Intensity (Assets / Sales) 3,00x 1,62x
Financial Leverage (Net Debt / EBITDA) 0,26x -0,23x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF