Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

4-Traders Homepage  >  Equities  >  Stock Exchange of Hong Kong  >  United Company Rusal Plc    0486   JE00B5BCW814

SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201420152016201720182019
Sales9 3578 6807 9839 5259 89110 115
EBITDA1 5142 0151 4892 1042 2602 410
Operating profit (EBIT)1 0551 5581 0361 5181 7811 798
Pre-Tax Profit (EBT)5317631 3541 6022 0922 247
Net income2935581 1791 3091 6931 810
P/E ratio---8,206,215,91
EPS ( $ )0,020,040,080,090,110,12
Dividend per Share ( $ )-0,02-0,040,030,03
Yield---5,06%3,60%3,61%
Reference price ( $ )0.705470.705470.70547
Announcement Date02/25/2015
12:20am
03/09/2016
01:05am
03/17/2017
01:11am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201420152016201720182019
Debt8 5808 3728 4217 5646 6575 389
Finance------
Operating income (EBITDA)1 5142 0151 4892 1042 2602 410
Leverage
(Debt/EBITDA)
5,67x4,15x5,66x3,60x2,95x2,24x
Capital Expenditure465510558641646640
Book Value Per Share (BVPS)0,13 $0,02 $0,22 $0,29 $0,37 $0,47 $
Cash Flow per Share0,09 $0,10 $0,08 $0,10 $0,12 $0,13 $
Announcement Date02/25/2015
12:20am
03/09/2016
01:05am
03/17/2017
01:11am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Financial Ratios

Size 2017e 2018e
Capitalization 10 719 M$ -
Entreprise Value (EV) 18 283 M$ 17 376 M$
Valuation 2017e 2018e
P/E ratio (Price / EPS) 8,20x 6,21x
Capitalization / Revenue 1,13x 1,08x
EV / Revenue 1,92x 1,76x
EV / EBITDA 8,69x 7,69x
Yield (DPS / Price) 5,06% 3,60%
Price to book (Price / BVPS) 2,39x 1,92x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 15,9% 18,0%
operating Leverage (Delta EBIT / Delta Sales) 2,41x 4,52x
Net Margin (Net Profit / Revenue) 13,7% 17,1%
ROA (Net Profit / Asset) 9,07% 11,0%
ROE (Net Profit / Equities) 32,9% 33,5%
Rate of Dividend 41,5% 22,4%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   6,73% 6,53%
Cash Flow / Sales 15,3% 19,0%
Capital Intensity (Assets / Sales) 1,52x 1,56x
Financial Leverage (Net Debt / EBITDA) 3,60x 2,95x
EPS & Dividend