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 167107 821107 216106 609
Operating income (EBITDA)18 93216 00315 94215 90116 43617 176
Operating profit (EBIT)14 10010 2477 1267 7678 1949 268
Pre-Tax Profit (EBT)13 72310 4586 7726 1028 3499 570
Net income11 0047 8324 8126 1216 8847 881
PER---4,904,193,15
EPS ( $)14,210,26,207,899,2212,3
Dividend per Share ( $)2,903,07-2,772,972,66
Yield7,50%7,94%-7,16%7,69%6,87%
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 5257 2367 2835 984
Finance------
Operating income (EBITDA)18 93216 00315 94215 90116 43617 176
Leverage
(Debt/EBITDA)
0,20x0,57x0,66x0,46x0,44x0,35x
Capital Expenditure11 85014 95714 54511 91911 43911 498
Book Value Per Share (BVPS)97,0 $104 $107 $112 $119 $126 $
Cash Flow per Share24,3 $21,2 $20,3 $17,9 $19,0 $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 32 874 M$ -
Entreprise Value (EV) 40 110 M$ 40 157 M$
Valuation 2015e 2016e
PER (Price / EPS) 4,90x 4,19x
Capitalization / Revenue 0,30x 0,31x
EV / Revenue 0,37x 0,37x
EV / EBITDA 2,52x 2,44x
Yield (DPS / Price) 7,16% 7,69%
Price to book (Price / BVPS) 0,34x 0,32x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 7,20% 7,64%
operating Leverage (Delta EBIT / Delta Sales) - -
Net Margin (Net Profit / Revenue) 5,68% 6,42%
ROA (Net Profit / Asset) 7,40% 6,60%
ROE (Net Profit / Equities) 8,89% 7,68%
Rate of Dividend 35,1% 32,3%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   11,1% 10,7%
Cash Flow / Sales (Taux d'autofinancement) 12,5% 13,4%
Capital Intensity (Assets / Sales) 0,77x 0,97x
Financial Leverage (Net Debt / EBITDA) 0,46x 0,44x
Price Earning Ratio
EPS & Dividend