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 0699 1449 435
Operating income (EBITDA)1 5142 0151 4891 7551 7681 965
Operating profit (EBIT)1 0551 5581 0361 5411 4981 406
Pre-Tax Profit (EBT)5317631 3541 4061 3101 058
Net income2935581 1791 2609511 074
P/E ratio---6,366,399,19
EPS ( $ )0,020,040,080,080,080,06
Dividend per Share ( $ )-0,02-0,010,020,02
Yield---2,14%4,49%4,62%
Reference price ( $ )0.5192670.5192670.519267
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 5246 4175 236
Finance------
Operating income (EBITDA)1 5142 0151 4891 7551 7681 965
Leverage
(Debt/EBITDA)
5,67x4,15x5,66x4,29x3,63x2,66x
Capital Expenditure465510558543545518
Book Value Per Share (BVPS)0,13 $0,02 $0,22 $0,26 $0,35 $0,44 $
Cash Flow per Share0,09 $0,10 $0,08 $0,09 $0,09 $0,02 $
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
Advertisement
Financial Ratios

Size 2017e 2018e
Capitalization 7 890 M$ -
Entreprise Value (EV) 15 414 M$ 14 307 M$
Valuation 2017e 2018e
P/E ratio (Price / EPS) 6,36x 6,39x
Capitalization / Revenue 0,87x 0,86x
EV / Revenue 1,70x 1,56x
EV / EBITDA 8,78x 8,09x
Yield (DPS / Price) 2,14% 4,49%
Price to book (Price / BVPS) 1,97x 1,49x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 17,0% 16,4%
operating Leverage (Delta EBIT / Delta Sales) 3,58x -
Net Margin (Net Profit / Revenue) 13,9% 10,4%
ROA (Net Profit / Asset) 8,96% 7,73%
ROE (Net Profit / Equities) 32,3% 25,4%
Rate of Dividend 13,6% 28,7%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   5,99% 5,96%
Cash Flow / Sales 14,3% 15,8%
Capital Intensity (Assets / Sales) 1,55x 1,35x
Financial Leverage (Net Debt / EBITDA) 4,29x 3,63x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend