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 PAO    LKOD

SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales139 171141 452144 167105 884108 151108 284
Operating income (EBITDA)18 93216 00315 94216 30416 76117 483
Operating profit (EBIT)14 10010 2477 1268 1828 5419 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 ( $)2,903,07-2,973,082,94
Yield7,35%7,78%-7,53%7,80%7,45%
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 94216 30416 76117 483
Leverage
(Debt/EBITDA)
0,20x0,57x0,66x0,51x0,42x0,32x
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 33 580 M$ -
Entreprise Value (EV) 41 963 M$ 40 691 M$
Valuation 2015e 2016e
PER (Price / EPS) 4,49x 3,86x
Capitalization / Revenue 0,32x 0,31x
EV / Revenue 0,40x 0,38x
EV / EBITDA 2,57x 2,43x
Yield (DPS / Price) 7,53% 7,80%
Price to book (Price / BVPS) 0,35x 0,34x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 7,73% 7,90%
operating Leverage (Delta EBIT / Delta Sales) - 2,05x
Net Margin (Net Profit / Revenue) 5,94% 6,18%
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% 10,5%
Cash Flow / Sales (Taux d'autofinancement) 13,0% 13,0%
Capital Intensity (Assets / Sales) 0,84x 1,02x
Financial Leverage (Net Debt / EBITDA) 0,51x 0,42x
Price Earning Ratio
EPS & Dividend