Member access

4-Traders Homepage  >  Shares  >  London Stock Exchange  >  Polyus Gold International Ltd    POLG   US73180Y1047

SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales2 8482 3292 2392 3892 6292 860
Operating income (EBITDA)1 3499101 0111 0671 1291 243
Operating profit (EBIT)1 153694829848909993
Pre-Tax Profit (EBT)1 23823440,0548598878
Net income930134-164537591474
EPS ( $)0,320,04-0,050,180,170,16
Dividend per Share ( $)0,040,110,160,060,070,06
Yield1,43%3,94%5,72%2,16%2,52%2,15%
Announcement Date03/28/2013
07:00am
03/25/2014
07:01am
03/13/2015
08:05am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Debt-349327377399-
Finance680----283
Operating income (EBITDA)1 3499101 0111 0671 1291 243
Leverage
(Debt/EBITDA)
-0,38x0,32x0,35x0,35x-
Capital Expenditure8511 440525638670406
Book Value Per Share (BVPS)1,38 $1,21 $0,49 $1,39 $1,51 $1,90 $
Cash Flow per Share0,34 $0,14 $0,27 $0,24 $0,27 $0,37 $
Announcement Date03/28/2013
07:00am
03/25/2014
07:01am
03/13/2015
08:05am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 8 513 M$ -
Entreprise Value (EV) 8 890 M$ 8 912 M$
Valuation 2015e 2016e
PER (Price / EPS) 15,6x 16,5x
Capitalization / Revenue 3,56x 3,24x
EV / Revenue 3,72x 3,39x
EV / EBITDA 8,33x 7,89x
Yield (DPS / Price) 2,16% 2,52%
Price to book (Price / BVPS) 2,02x 1,85x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 35,5% 34,6%
operating Leverage (Delta EBIT / Delta Sales) 0,34x 0,72x
Net Margin (Net Profit / Revenue) 22,5% 22,5%
ROA (Net Profit / Asset) 8,63% 9,03%
ROE (Net Profit / Equities) 13,6% 13,4%
Rate of Dividend 33,8% 41,6%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   26,7% 25,5%
Cash Flow / Sales (Taux d'autofinancement) 29,9% 31,1%
Capital Intensity (Assets / Sales) 2,60x 2,49x
Financial Leverage (Net Debt / EBITDA) 0,35x 0,35x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF