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
Sales542533443705813846
Operating income (EBITDA)139-9,90-272141158182
Operating profit (EBIT)6,49-110-34943,773,1148
Pre-Tax Profit (EBT)-30,4-151-33930,521,363,7
Net income-30,9-127-30611,814,849,8
EPS ( $)-0,04-0,18-0,440,030,030,07
Dividend per Share ( $)---0,01-0,04
Yield---0,69%-5,12%
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
Debt438499544569592559
Finance------
Operating income (EBITDA)139-9,90-272141158182
Leverage
(Debt/EBITDA)
3,15x-50,4x-2,00x4,03x3,75x3,07x
Capital Expenditure88,183,267,666,310395,7
Book Value Per Share (BVPS)1,55 $1,25 $0,40 $0,93 $0,96 $1,02 $
Cash Flow per Share0,14 $0,08 $-0,09 $0,14 $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 513 M$ -
Entreprise Value (EV) 1 082 M$ 1 105 M$
Valuation 2015e 2016e
PER (Price / EPS) 21,8x 28,0x
Capitalization / Revenue 0,73x 0,63x
EV / Revenue 1,53x 1,36x
EV / EBITDA 7,66x 6,99x
Yield (DPS / Price) 0,69% -
Price to book (Price / BVPS) 0,78x 0,76x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 6,19% 8,99%
operating Leverage (Delta EBIT / Delta Sales) 1,91x 4,39x
Net Margin (Net Profit / Revenue) 1,68% 1,82%
ROA (Net Profit / Asset) 1,10% 0,70%
ROE (Net Profit / Equities) 1,36% 3,33%
Rate of Dividend 14,9% -
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   9,41% 12,7%
Cash Flow / Sales (Taux d'autofinancement) 8,48% 11,7%
Capital Intensity (Assets / Sales) 1,53x 2,60x
Financial Leverage (Net Debt / EBITDA) 4,03x 3,75x
EPS & Dividend