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

SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M RUB Estimates in M RUB
Fiscal Period December 201220132014201520162017
Sales20 45930 72535 77837 89143 16849 365
Operating income (EBITDA)9 40116 91418 29718 14821 05724 562
Operating profit (EBIT)6 75613 78616 14314 67817 09620 251
Pre-Tax Profit (EBT)40 40933 38315 97713 40517 29322 266
Net income37 44129 80812 51810 63413 51617 428
PER---23,618,714,3
EPS ( RUB)179142-50,964,083,6
Dividend per Share ( RUB)1,22154-0,064,786,58
Yield0,10%12,8%-0,01%0,40%0,55%
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---2 583--
Finance27 72134 738--2 1204 430
Operating income (EBITDA)9 40116 91418 29718 14821 05724 562
Leverage
(Debt/EBITDA)
---0,14x--
Capital Expenditure1 9093 502-4 2044 2024 743
Book Value Per Share (BVPS)-436  RUB-743  RUB796  RUB905  RUB
Cash Flow per Share40,4  RUB62,5  RUB-70,3  RUB83,2  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 266 690 M RUB -
Entreprise Value (EV) 269 273 M RUB 264 570 M RUB
Valuation 2015e 2016e
PER (Price / EPS) 23,6x 18,7x
Capitalization / Revenue 7,04x 6,18x
EV / Revenue 7,11x 6,13x
EV / EBITDA 14,8x 12,6x
Yield (DPS / Price) 0,01% 0,40%
Price to book (Price / BVPS) 1,61x 1,51x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 38,7% 39,6%
operating Leverage (Delta EBIT / Delta Sales) - 1,18x
Net Margin (Net Profit / Revenue) 28,1% 31,3%
ROA (Net Profit / Asset) 18,0% 20,9%
ROE (Net Profit / Equities) 6,80% 7,95%
Rate of Dividend 0,12% 7,47%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   11,1% 9,73%
Cash Flow / Sales (Taux d'autofinancement) 38,6% 40,1%
Capital Intensity (Assets / Sales) 1,56x 1,50x
Financial Leverage (Net Debt / EBITDA) 0,14x -0,10x
Price Earning Ratio
EPS & Dividend