Log in
Login
Password
Remember
Lost password
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

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

SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales542533443701792800
Operating income (EBITDA)139-9,90-272133125162
Operating profit (EBIT)6,49-110-34937,177,1134
Pre-Tax Profit (EBT)-30,4-151-33935,9-9,2479,3
Net income-30,9-127-30611,8-0,8462,5
PER---36,922,76,87
EPS ( $)-0,04-0,18-0,440,020,030,09
Dividend per Share ( $)-----0,04
Yield-----6,32%
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
Debt438499544575603586
Finance------
Operating income (EBITDA)139-9,90-272133125162
Leverage
(Debt/EBITDA)
3,15x-50,4x-2,00x4,33x4,84x3,62x
Capital Expenditure88,183,267,666,310395,7
Book Value Per Share (BVPS)1,55 $1,25 $0,40 $0,92 $0,92 $0,98 $
Cash Flow per Share0,14 $0,08 $-0,08 $0,12 $0,19 $
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 415 M$ -
Entreprise Value (EV) 990 M$ 1 019 M$
Valuation 2015e 2016e
PER (Price / EPS) 36,9x 22,7x
Capitalization / Revenue 0,59x 0,52x
EV / Revenue 1,41x 1,29x
EV / EBITDA 7,46x 8,17x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 0,64x 0,64x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 5,30% 9,73%
operating Leverage (Delta EBIT / Delta Sales) 1,91x 8,26x
Net Margin (Net Profit / Revenue) 1,69% -0,11%
ROA (Net Profit / Asset) 0,50% -1,80%
ROE (Net Profit / Equities) -0,24% 2,11%
Rate of Dividend - -
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   9,47% 13,0%
Cash Flow / Sales (Taux d'autofinancement) 8,03% 10,2%
Capital Intensity (Assets / Sales) 3,38x 0,06x
Financial Leverage (Net Debt / EBITDA) 4,33x 4,84x
Price Earning Ratio
EPS & Dividend