Member access

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

MAIL RU GROUP LTD (MAIL)

12
Delayed Quote. Delayed London Stock Exchange - 03/31 10:40:23 am
19.87 USD   -0.65%
03/25MAIL RU GROUP : Bearish arguments
02/26 MAIL RU : Preliminary Trading Statement for the Full Year 2014
02/18 MAIL RU : Notification of FY 2014 preliminary unaudited results and ..
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M RUB Estimates in M RUB
Fiscal Period December 201220132014201520162017
Sales20 45930 72535 77838 86745 03950 630
Operating income (EBITDA)9 40116 91418 29718 21920 98424 934
Operating profit (EBIT)6 75613 78616 14314 33217 72322 754
Pre-Tax Profit (EBT)40 40933 38315 97712 58718 00328 988
Net income37 44129 80812 5189 63213 64517 740
EPS ( RUB)179142-48,765,585,8
Dividend per Share ( RUB)1,22154--3,4713,8
Yield0,11%13,3%--0,30%1,19%
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----12 27255 266
Finance27 72134 738-8 646--
Operating income (EBITDA)9 40116 91418 29718 21920 98424 934
Leverage
(Debt/EBITDA)
----0,58x2,22x
Capital Expenditure1 9093 502-4 2054 2274 681
Book Value Per Share (BVPS)-436  RUB-565  RUB632  RUB799  RUB
Cash Flow per Share40,4  RUB62,5  RUB-65,4  RUB80,3  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 241 954 M RUB -
Entreprise Value (EV) 233 308 M RUB 254 226 M RUB
Valuation 2015e 2016e
PER (Price / EPS) 23,6x 17,6x
Capitalization / Revenue 6,23x 5,37x
EV / Revenue 6,00x 5,64x
EV / EBITDA 12,8x 12,1x
Yield (DPS / Price) - 0,30%
Price to book (Price / BVPS) 2,04x 1,82x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 36,9% 39,3%
operating Leverage (Delta EBIT / Delta Sales) - 1,49x
Net Margin (Net Profit / Revenue) 24,8% 30,3%
ROA (Net Profit / Asset) 18,2% 24,4%
ROE (Net Profit / Equities) 10,3% 12,0%
Rate of Dividend - 5,30%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   10,8% 9,39%
Cash Flow / Sales (Taux d'autofinancement) 48,7% 51,6%
Capital Intensity (Assets / Sales) 1,36x 1,24x
Financial Leverage (Net Debt / EBITDA) -0,47x 0,58x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF