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 19745 82452 337
Operating income (EBITDA)16 91418 29718 12318 15220 59123 892
Operating profit (EBIT)13 78616 14310 95813 51215 57218 070
Pre-Tax Profit (EBT)33 38315 9774 72314 46013 38516 780
Net income29 80812 5182 93711 22312 19115 643
P/E ratio10,4-11722,422,016,1
EPS ( RUB )142-14,148,149,066,7
Dividend per Share ( RUB )154--1241,10-
Yield10,5%--11,5%0,10%-
Reference price ( RUB )1467.53989.411649.411076.291076.291076.29
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--9 74720 12231 950
Operating income (EBITDA)16 91418 29718 12318 15220 59123 892
Leverage
(Debt/EBITDA)
-0,93x0,36x---
Capital Expenditure3 5029782 6723 0623 5563 954
Book Value Per Share (BVPS)436  RUB-755  RUB733  RUB772  RUB831  RUB
Cash Flow per Share62,5  RUB60,4  RUB67,0  RUB95,5  RUB86,5  RUB106  RUB
Announcement Date02/20/2014
08:20am
02/26/2015
02:44pm
02/26/2016
03:40pm
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 224 193 M RUB -
Entreprise Value (EV) 214 447 M RUB 204 072 M RUB
Valuation 2016e 2017e
P/E ratio (Price / EPS) 22,4x 22,0x
Capitalization / Revenue 5,58x 4,89x
EV / Revenue 5,33x 4,45x
EV / EBITDA 11,8x 9,91x
Yield (DPS / Price) 11,5% 0,10%
Price to book (Price / BVPS) 1,47x 1,39x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 33,6% 34,0%
operating Leverage (Delta EBIT / Delta Sales) 2,18x 1,09x
Net Margin (Net Profit / Revenue) 27,9% 26,6%
ROA (Net Profit / Asset) 5,33% 5,34%
ROE (Net Profit / Equities) 6,68% 7,17%
Rate of Dividend 257% 2,23%
Balance Sheet Analysis 2016e 2017e
CAPEX / CA   7,62% 7,76%
Cash Flow / Sales 52,1% 41,4%
Capital Intensity (Assets / Sales) 5,24x 4,98x
Financial Leverage (Net Debt / EBITDA) -0,54x -0,98x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend