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  >  NK Lukoil OAO    LKOD   US6778621044

NK LUKOIL OAO (LKOD)

24
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales139 171141 452144 167105 673108 834108 284
Operating income (EBITDA)18 93216 00315 94215 86316 67317 483
Operating profit (EBIT)14 10010 2477 1268 0448 6879 556
Pre-Tax Profit (EBT)13 72310 4586 7726 8378 1989 570
Net income11 0047 8324 8126 2926 6798 200
EPS ( $)14,210,26,208,7810,212,3
Dividend per Share ( $)2,903,07-2,973,082,95
Yield6,66%7,05%-6,83%7,07%6,78%
Announcement Date03/07/2013
09:29am
02/19/2014
09:00am
03/03/2015
09:14am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Debt3 7079 10910 5258 3837 1115 636
Finance------
Operating income (EBITDA)18 93216 00315 94215 86316 67317 483
Leverage
(Debt/EBITDA)
0,20x0,57x0,66x0,53x0,43x0,32x
Capital Expenditure11 85014 95714 54512 25711 34111 498
Book Value Per Share (BVPS)97,0 $104 $107 $111 $117 $126 $
Cash Flow per Share24,3 $21,2 $20,3 $18,3 $18,7 $20,6 $
Announcement Date03/07/2013
09:29am
02/19/2014
09:00am
03/03/2015
09:14am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 37 028 M$ -
Entreprise Value (EV) 45 412 M$ 44 139 M$
Valuation 2015e 2016e
PER (Price / EPS) 4,96x 4,26x
Capitalization / Revenue 0,35x 0,34x
EV / Revenue 0,43x 0,41x
EV / EBITDA 2,86x 2,65x
Yield (DPS / Price) 6,83% 7,07%
Price to book (Price / BVPS) 0,39x 0,37x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 7,61% 7,98%
operating Leverage (Delta EBIT / Delta Sales) - 2,67x
Net Margin (Net Profit / Revenue) 5,95% 6,14%
ROA (Net Profit / Asset) 7,10% 6,07%
ROE (Net Profit / Equities) 9,40% 7,66%
Rate of Dividend 33,8% 30,1%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   11,6% 10,4%
Cash Flow / Sales (Taux d'autofinancement) 13,0% 13,0%
Capital Intensity (Assets / Sales) 0,84x 1,01x
Financial Leverage (Net Debt / EBITDA) 0,53x 0,43x
Price Earning Ratio
EPS & Dividend