Member access

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 - 04/24 10:40:24 am
24.5 USD   -0.41%
04/24 MAIL RU : delivers mixed message
04/23DJMAIL RU : First-Quarter Revenue Rises 7.3%
04/17 MAIL RU : Notification of 2014 Annual report and IFRS accounts and Q..
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M RUB Estimates in M RUB
Fiscal Period December 201220132014201520162017
Sales20 45930 72535 77839 40545 06850 675
Operating income (EBITDA)9 40116 91418 29718 75621 67225 596
Operating profit (EBIT)6 75613 78616 14314 53318 00621 727
Pre-Tax Profit (EBT)40 40933 38315 97712 09116 72623 488
Net income37 44129 80812 5189 27523 33243 881
EPS ( RUB)179142-46,662,680,3
Dividend per Share ( RUB)1,22154--4,3111,0
Yield0,10%12,3%--0,35%0,89%
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-----36 237
Finance27 72134 738-7 9585 297-
Operating income (EBITDA)9 40116 91418 29718 75621 67225 596
Leverage
(Debt/EBITDA)
-----1,42x
Capital Expenditure1 9093 502-4 2314 3164 840
Book Value Per Share (BVPS)-436  RUB-595  RUB655  RUB740  RUB
Cash Flow per Share40,4  RUB62,5  RUB-65,4  RUB84,8  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 260 072 M RUB -
Entreprise Value (EV) 252 114 M RUB 254 775 M RUB
Valuation 2015e 2016e
PER (Price / EPS) 26,7x 19,9x
Capitalization / Revenue 6,60x 5,77x
EV / Revenue 6,40x 5,65x
EV / EBITDA 13,4x 11,8x
Yield (DPS / Price) - 0,35%
Price to book (Price / BVPS) 2,09x 1,90x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 36,9% 40,0%
operating Leverage (Delta EBIT / Delta Sales) - 1,66x
Net Margin (Net Profit / Revenue) 23,5% 51,8%
ROA (Net Profit / Asset) 17,5% 19,9%
ROE (Net Profit / Equities) 8,75% 10,7%
Rate of Dividend - 6,87%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   10,7% 9,58%
Cash Flow / Sales (Taux d'autofinancement) 48,1% 54,5%
Capital Intensity (Assets / Sales) 1,34x 2,60x
Financial Leverage (Net Debt / EBITDA) -0,42x -0,24x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF