Member access

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

MAIL RU GROUP LTD (MAIL)

13
Delayed Quote. Delayed London Stock Exchange - 05/29 04:04:05 am
21.9 USD   --.--%
05/12 UK online fashion retailer Farfetch snaps up London's Browns
04/27MAIL RU GROUP : A technical correction is coming
04/24 MAIL RU : delivers mixed message
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M RUB Estimates in M RUB
Fiscal Period December 201220132014201520162017
Sales20 45930 72535 77839 71144 82351 915
Operating income (EBITDA)9 40116 91418 29718 87721 87025 974
Operating profit (EBIT)6 75613 78616 14314 90418 45122 166
Pre-Tax Profit (EBT)40 40933 38315 97712 51116 77322 315
Net income37 44129 80812 51810 02313 60017 375
EPS ( RUB)179142-48,464,081,7
Dividend per Share ( RUB)1,22154----
Yield0,11%13,3%----
Announcement Date02/26/2013
07:01am
02/20/2014
08:20am
02/26/2015
02:44pm
---
Finances - Leverage
Actuals in M RUB Estimates in M RUB
Fiscal Period December 201220132014201520162017
Debt------
Finance27 72134 738-5 7535 1813 494
Operating income (EBITDA)9 40116 91418 29718 87721 87025 974
Leverage
(Debt/EBITDA)
------
Capital Expenditure1 9093 502-4 2504 3724 851
Book Value Per Share (BVPS)-436  RUB-602  RUB662  RUB758  RUB
Cash Flow per Share40,4  RUB62,5  RUB-65,4  RUB84,8  RUB96,6  RUB
Announcement Date02/26/2013
07:01am
02/20/2014
08:20am
02/26/2015
02:44pm
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 236 011 M RUB -
Entreprise Value (EV) 230 258 M RUB 230 830 M RUB
Valuation 2015e 2016e
PER (Price / EPS) 23,8x 18,0x
Capitalization / Revenue 5,94x 5,27x
EV / Revenue 5,80x 5,15x
EV / EBITDA 12,2x 10,6x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 1,91x 1,74x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 37,5% 41,2%
operating Leverage (Delta EBIT / Delta Sales) - 1,85x
Net Margin (Net Profit / Revenue) 25,2% 30,3%
ROA (Net Profit / Asset) 16,4% 18,4%
ROE (Net Profit / Equities) 7,67% 9,54%
Rate of Dividend - -
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   10,7% 9,75%
Cash Flow / Sales (Taux d'autofinancement) 34,3% 39,4%
Capital Intensity (Assets / Sales) 1,54x 1,65x
Financial Leverage (Net Debt / EBITDA) -0,30x -0,24x
Price Earning Ratio
EPS & Dividend