Member access

4-Traders Homepage  >  Shares  >  RUSSIAN TRADING SYSTEM STOCK EXCHANGE  >  Raspadskaya OAO    RASP   RU000A0B90N8

RASPADSKAYA OAO (RASP)

0
SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales542533443657813742
Operating income (EBITDA)139-9,90-272145158194
Operating profit (EBIT)6,49-110-3497,3776,7163
Pre-Tax Profit (EBT)-30,4-151-339-28,5-17,048,0
Net income-30,9-127-306-50,0-11,837,0
EPS ( $)-0,04-0,18-0,44-0,05-0,090,05
Dividend per Share ( $)-----0,05
Yield-----6,10%
Announcement Date04/09/2013
12:59pm
03/26/2014
08:13am
03/26/2015
08:32am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Debt438499544615640613
Finance------
Operating income (EBITDA)139-9,90-272145158194
Leverage
(Debt/EBITDA)
3,15x-50,4x-2,00x4,23x4,05x3,16x
Capital Expenditure88,183,267,674,7110119
Book Value Per Share (BVPS)1,55 $1,25 $0,40 $1,11 $1,10 $1,27 $
Cash Flow per Share0,14 $0,08 $-0,09 $0,11 $0,21 $
Announcement Date04/09/2013
12:59pm
03/26/2014
08:13am
03/26/2015
08:32am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 519 M$ -
Entreprise Value (EV) 1 133 M$ 1 159 M$
Valuation 2015e 2016e
PER (Price / EPS)
Capitalization / Revenue 0,79x 0,64x
EV / Revenue 1,72x 1,42x
EV / EBITDA 7,80x 7,33x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 0,67x 0,67x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 1,12% 9,43%
operating Leverage (Delta EBIT / Delta Sales) 2,12x 39,6x
Net Margin (Net Profit / Revenue) -7,62% -1,45%
ROA (Net Profit / Asset) -0,65% 0,70%
ROE (Net Profit / Equities) -4,35% -0,54%
Rate of Dividend - -
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   11,4% 13,5%
Cash Flow / Sales (Taux d'autofinancement) 9,10% 9,54%
Capital Intensity (Assets / Sales) 11,7x -2,07x
Financial Leverage (Net Debt / EBITDA) 4,23x 4,05x
EPS & Dividend
Dynamic quotes  
ON
| OFF