Member access

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

SummaryNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Polyus Gold International  : Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales2 4032 8482 3292 1582 3802 787
Operating income (EBITDA)1 0701 3499107858501 017
Operating profit (EBIT)8641 153694536576769
Pre-Tax Profit (EBT)7651 238234497457646
Net income469930134364320501
EPS ( $)0,160,320,040,120,120,15
Dividend per Share ( $)0,020,04-0,020,030,05
Yield0,63%1,27%-0,66%1,06%1,58%
Announcement Date04/01/2012
05:04am
03/28/2013
07:00am
03/25/2014
07:01am
---
Finances - Leverage
Polyus Gold International  : Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Debt141-349463681628
Finance-680----
Operating income (EBITDA)1 0701 3499107858501 017
Leverage
(Debt/EBITDA)
0,13x-0,38x0,59x0,80x0,62x
Capital Expenditure3438511 440715738639
Book Value Per Share (BVPS)0,86 $1,38 $1,21 $1,32 $1,41 $1,58 $
Cash Flow per Share0,27 $0,34 $0,14 $0,21 $0,21 $0,22 $
Announcement Date04/01/2012
05:04am
03/28/2013
07:00am
03/25/2014
07:01am
---
Balance Sheet Analysis
Polyus Gold International  : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 9 579 M$ -
Entreprise Value (EV) 10 042 M$ 10 260 M$
Valuation 2014e 2015e
PER (Price / EPS) 25,4x 26,1x
Capitalization / Revenue 4,44x 4,03x
EV / Revenue 4,65x 4,31x
EV / EBITDA 12,8x 12,1x
Yield (DPS / Price) 0,66% 1,06%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 24,8% 24,2%
operating Leverage (Delta EBIT / Delta Sales) -3,10x 0,73x
Net Margin (Net Profit / Revenue) 16,8% 13,5%
ROA (Net Profit / Asset) 6,25% 5,73%
ROE (Net Profit / Equities) 9,75% 8,89%
Rate of Dividend 16,7% 27,7%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   33,1% 31,0%
Cash Flow / Sales (Taux d'autofinancement) 28,9% 27,0%
Capital Intensity (Assets / Sales) 2,70x 2,35x
Financial Leverage (Net Debt / EBITDA) 0,59x 0,80x
Price Earning Ratio
Polyus Gold International  : Price Earning Ratio
EPS & Dividend
Polyus Gold International  : EPS Dividend
Dynamic quotes  
ON
| OFF