Log in
Login
Password
Remember
Lost password
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

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 - 07/06 10:40:12 am
20.45 USD   -1.64%
07/02 MAIL RU : Increase of gdr block listing
07/02 LexisNexis South Africa agrees to acquire Korbitec
06/24 RELX Group - LexisNexis South Africa agrees to acquire Korbitec
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M RUB Estimates in M RUB
Fiscal Period December 201220132014201520162017
Sales20 45930 72535 77838 68044 92151 875
Operating income (EBITDA)9 40116 91418 29718 42522 02425 774
Operating profit (EBIT)6 75613 78616 14314 87318 12321 717
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----
Yield0,10%13,2%----
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---1 245--
Finance27 72134 738--4 2675 123
Operating income (EBITDA)9 40116 91418 29718 42522 02425 774
Leverage
(Debt/EBITDA)
---0,07x--
Capital Expenditure1 9093 502-4 2544 3544 843
Book Value Per Share (BVPS)-436  RUB-634  RUB697  RUB855  RUB
Cash Flow per Share40,4  RUB62,5  RUB-67,5  RUB86,0  RUB109  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 242 560 M RUB -
Entreprise Value (EV) 243 804 M RUB 238 293 M RUB
Valuation 2015e 2016e
PER (Price / EPS) 24,0x 18,2x
Capitalization / Revenue 6,27x 5,40x
EV / Revenue 6,30x 5,30x
EV / EBITDA 13,2x 10,8x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 1,83x 1,67x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 38,5% 40,3%
operating Leverage (Delta EBIT / Delta Sales) - 1,35x
Net Margin (Net Profit / Revenue) 25,9% 30,3%
ROA (Net Profit / Asset) 15,7% 18,4%
ROE (Net Profit / Equities) 7,05% 8,92%
Rate of Dividend - -
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   11,0% 9,69%
Cash Flow / Sales (Taux d'autofinancement) 36,3% 39,9%
Capital Intensity (Assets / Sales) 1,65x 1,64x
Financial Leverage (Net Debt / EBITDA) 0,07x -0,19x
Price Earning Ratio
EPS & Dividend