Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

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

SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M RUB Estimates in M RUB
Fiscal Period December 201320142015201620172018
Sales30 72535 77836 31640 23845 78451 781
Operating income (EBITDA)16 91418 29718 12318 56621 26124 342
Operating profit (EBIT)13 78616 14310 95814 49116 78319 188
Pre-Tax Profit (EBT)33 38315 9774 72314 28415 11818 703
Net income29 80812 5182 93711 22312 19115 643
P/E ratio10,4-11725,121,916,1
EPS ( RUB )142-14,147,153,973,3
Dividend per Share ( RUB )154--1110,97-
Yield10,5%--9,41%0,08%-
Reference price ( RUB )1467.53989.411649.411182.571182.571182.57
Announcement Date02/20/2014
08:20am
02/26/2015
02:44pm
02/26/2016
03:40pm
---
Finances - Leverage
Actuals in M RUB Estimates in M RUB
Fiscal Period December 201320142015201620172018
Debt-16 9876 514---
Finance34 738--10 98022 35135 504
Operating income (EBITDA)16 91418 29718 12318 56621 26124 342
Leverage
(Debt/EBITDA)
-0,93x0,36x---
Capital Expenditure3 5029782 6723 0353 3563 687
Book Value Per Share (BVPS)436  RUB-755  RUB729  RUB771  RUB833  RUB
Cash Flow per Share62,5  RUB60,4  RUB67,0  RUB103  RUB90,0  RUB115  RUB
Announcement Date02/20/2014
08:20am
02/26/2015
02:44pm
02/26/2016
03:40pm
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 245 649 M RUB -
Entreprise Value (EV) 234 670 M RUB 223 298 M RUB
Valuation 2016e 2017e
P/E ratio (Price / EPS) 25,1x 21,9x
Capitalization / Revenue 6,10x 5,37x
EV / Revenue 5,83x 4,88x
EV / EBITDA 12,6x 10,5x
Yield (DPS / Price) 9,41% 0,08%
Price to book (Price / BVPS) 1,62x 1,53x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 36,0% 36,7%
operating Leverage (Delta EBIT / Delta Sales) 2,99x 1,15x
Net Margin (Net Profit / Revenue) 27,9% 26,6%
ROA (Net Profit / Asset) 5,87% 5,77%
ROE (Net Profit / Equities) 7,16% 7,73%
Rate of Dividend 236% 1,80%
Balance Sheet Analysis 2016e 2017e
CAPEX / CA   7,54% 7,33%
Cash Flow / Sales 56,2% 43,1%
Capital Intensity (Assets / Sales) 4,75x 4,62x
Financial Leverage (Net Debt / EBITDA) -0,59x -1,05x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend