Member access

4-Traders Homepage  >  Shares  >  London Stock Exchange  >  Neftyanaya kompaniya LUKOIL OAO    LKOD   US6778621044

SummaryQuotesChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Neftyanaya kompaniya LUKOI : Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales133 650139 171141 452141 270141 649147 063
Operating income (EBITDA)19 48918 93216 00320 84120 60722 180
Operating profit (EBIT)13 15514 10010 24714 92114 08015 690
Pre-Tax Profit (EBT)13 11913 72310 45812 65811 41513 527
Net income10 35711 0047 8329 9999 06510 741
EPS ( $)13,014,210,213,613,114,1
Dividend per Share ( $)-2,903,073,503,804,46
Yield-4,98%5,28%6,02%6,53%7,66%
Announcement Date03/01/2012
06:10am
03/07/2013
09:29am
02/19/2014
09:00am
---
Finances - Leverage
Neftyanaya kompaniya LUKOI : Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Debt6 3393 7079 1098 1547 6896 116
Finance------
Operating income (EBITDA)19 48918 93216 00320 84120 60722 180
Leverage
(Debt/EBITDA)
0,33x0,20x0,57x0,39x0,37x0,28x
Capital Expenditure8 24911 85014 95715 32114 02513 807
Book Value Per Share (BVPS)87,3 $97,0 $104 $114 $127 $141 $
Cash Flow per Share19,4 $24,3 $21,2 $22,3 $23,4 $25,1 $
Announcement Date03/01/2012
06:10am
03/07/2013
09:29am
02/19/2014
09:00am
---
Balance Sheet Analysis
Neftyanaya kompaniya LUKOI : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 49 183 M$ -
Entreprise Value (EV) 57 337 M$ 56 872 M$
Valuation 2014e 2015e
PER (Price / EPS) 4,27x 4,46x
Capitalization / Revenue 0,35x 0,35x
EV / Revenue 0,41x 0,40x
EV / EBITDA 2,75x 2,76x
Yield (DPS / Price) 6,02% 6,53%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 10,6% 9,94%
operating Leverage (Delta EBIT / Delta Sales) - -
Net Margin (Net Profit / Revenue) 7,08% 6,40%
ROA (Net Profit / Asset) 9,22% 7,66%
ROE (Net Profit / Equities) 12,5% 9,21%
Rate of Dividend 25,7% 29,1%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   10,8% 9,90%
Cash Flow / Sales (Taux d'autofinancement) 11,9% 12,5%
Capital Intensity (Assets / Sales) 0,77x 0,84x
Financial Leverage (Net Debt / EBITDA) 0,39x 0,37x
Price Earning Ratio
Neftyanaya kompaniya LUKOI : Price Earning Ratio
EPS & Dividend
Neftyanaya kompaniya LUKOI : EPS Dividend
Dynamic quotes  
ON
| OFF