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 1642 4012 877
Operating income (EBITDA)1 0701 3499108018981 114
Operating profit (EBIT)8641 153694562631849
Pre-Tax Profit (EBT)7651 238234532458645
Net income469930134405408604
EPS ( $)0,160,320,040,130,140,17
Dividend per Share ( $)0,020,04-0,020,040,05
Yield0,65%1,30%-0,62%1,16%1,63%
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
Debt141-349541695679
Finance-680----
Operating income (EBITDA)1 0701 3499108018981 114
Leverage
(Debt/EBITDA)
0,13x-0,38x0,68x0,77x0,61x
Capital Expenditure3438511 440728764727
Book Value Per Share (BVPS)0,86 $1,38 $1,21 $1,32 $1,42 $1,55 $
Cash Flow per Share0,27 $0,34 $0,14 $0,21 $0,22 $0,26 $
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 9 296 M$ -
Entreprise Value (EV) 9 837 M$ 9 991 M$
Valuation 2014e 2015e
PER (Price / EPS) 22,9x 22,7x
Capitalization / Revenue 4,30x 3,87x
EV / Revenue 4,55x 4,16x
EV / EBITDA 12,3x 11,1x
Yield (DPS / Price) 0,62% 1,16%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 26,0% 26,3%
operating Leverage (Delta EBIT / Delta Sales) -2,67x 1,11x
Net Margin (Net Profit / Revenue) 18,7% 17,0%
ROA (Net Profit / Asset) 6,68% 5,70%
ROE (Net Profit / Equities) 10,4% 9,74%
Rate of Dividend 14,3% 26,5%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   33,7% 31,8%
Cash Flow / Sales (Taux d'autofinancement) 30,0% 27,3%
Capital Intensity (Assets / Sales) 2,81x 2,98x
Financial Leverage (Net Debt / EBITDA) 0,68x 0,77x
Price Earning Ratio
Polyus Gold International  : Price Earning Ratio
EPS & Dividend
Polyus Gold International  : EPS Dividend
Dynamic quotes  
ON
| OFF