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 2032 4312 740
Operating income (EBITDA)1 0701 349910766829925
Operating profit (EBIT)8641 153694540562637
Pre-Tax Profit (EBT)7651 238234374308244
Net income469930134309312335
EPS ( $)0,160,320,040,120,100,10
Dividend per Share ( $)0,020,04-0,020,030,04
Yield0,62%1,24%-0,74%0,94%1,17%
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
Debt141-349472623550
Finance-680----
Operating income (EBITDA)1 0701 349910766829925
Leverage
(Debt/EBITDA)
0,13x-0,38x0,62x0,75x0,59x
Capital Expenditure3438511 440725723575
Book Value Per Share (BVPS)0,86 $1,38 $1,21 $1,33 $1,42 $1,53 $
Cash Flow per Share0,27 $0,34 $0,14 $0,19 $0,20 $0,21 $
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 9 819 M$ -
Company Value 10 291 M$ 10 442 M$
Valuation 2014e 2015e
PER (Price / EPS) 26,7x 33,3x
Capitalization / Revenue 4,46x 4,04x
EV / Revenue 4,67x 4,30x
EV / EBITDA 13,4x 12,6x
Yield (DPS / Price) 0,74% 0,94%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 24,5% 23,1%
operating Leverage (Delta EBIT / Delta Sales) -4,12x 0,41x
Net Margin (Net Profit / Revenue) 14,0% 12,8%
ROA (Net Profit / Asset) 5,30% 4,70%
ROE (Net Profit / Equities) 8,34% 7,67%
Rate of Dividend 19,7% 31,4%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   32,9% 29,7%
Cash Flow / Sales (Taux d'autofinancement) 26,4% 24,6%
Capital Intensity (Assets / Sales) 2,65x 2,73x
Financial Leverage (Net Debt / EBITDA) 0,62x 0,75x
Price Earning Ratio
Polyus Gold International  : Price Earning Ratio
EPS & Dividend
Polyus Gold International  : EPS Dividend
Dynamic quotes  
ON
| OFF